{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Overview","Project Input copy","Database","1_Project Input","2_BMP Dashboard","3_Project Dashboard","4_Watershed Dashboard","5_Cost Assumptions","6_Other Assumptions","7_Model","8_Output","9_Reference_Cost Assumptions","10_Reference_Other Assumptions"],"not_rendered":{"charts":9,"images":8,"macros":1,"external_links":0,"defined_names":49,"comments":5,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Overview","index":0,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Model Overview"]
[]
[null,"To use this model:  \n\n1. Enable macros to run within this Excel file.  The model will not function correctly without macros enabled.\n\n2. Navigate to tab 1_Project Input.  Enter a new project, or load and revise an existing project.  Save the project once it has been entered or updated.  \n\n3. Navigate to the dashboard tabs (2_BMP Dashboard, 3_ Project Dashboard, or 4_Watershed Dashboard).  Select the metric you would like to review (BMPs, Projects, Watershed) and the subset of those metrics.  Select the year you would like to highlight.  Review the results.\n\n4. To modify results, return to tab 1_Project Input, and revise your project(s), enter new projects, or delete projects. Then navigate to the dashboard tabs to review the changes to the project costs.\n\n5. To modify the underlying cost data, financing terms, or other base assumptions, navigate to tab 5_Cost Assumptions and tab 6_Other Assumptions.  Follow the instructions on these worksheets if you wish to modify the underlying assumptions driving the model calculations.\n\n\n\n"]
[null,"References:\n\nTab 7_Model aggregates inputs for each project that has been saved into the model, and calculates the corresponding maintenance costs and labor costs.  It is a reference worksheet. \n\n"]
[null,"Hidden tabs:\n\nTab 8_Output is a hidden worksheet that aggregates the costs for every project that has ben saved into the model, organized by project, BMP, and watershed.   It is a reference worksheet, required to populate the charts in Tabs 2-4.\n\nTab 9_Reference_Cost Assumptions is a hidden worksheet archive of the original BMP Types and associated cost data loaded into the model in June 2014.  The worksheet can be un-hidden and referenced as necessary.\n\nTab 10_Reference_Other Assumptions is a hidden worksheet archive of the original financing and other assumptions loaded into the model in June 2014.  The worksheet can be un-hidden and referenced as necessary."]
[]
[]
[null,"Model updated December 2014, November 2016, and September 2018 by AECOM's Sustainable Economics team (San Francisco CA) in conjunction with SFPUC Utility Planning Division as part of the TBL Modelling process."]

{"sheet":"Project Input copy","index":1,"n_rows":31,"n_cols":16,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Bioretention","Hard Edge (a.k.a. Planter)","Underdrained","Typical",1000,"square feet","B",3,1,1,1,"EXAMPLE",2014,2050]
[null,null,null,null,null,null,null,"-",null,"-","-"]
[null,null,null,null,null,null,null,"-",null,"-","-"]
[null,null,null,null,null,null,null,"-",null,"-","-"]
[null,null,null,null,null,null,null,"-",null,"-","-"]
[null,null,null,null,null,null,null,"-",null,"-","-"]
[null,null,null,null,null,null,null,"-",null,"-","-"]
[null,null,null,null,null,null,null,"-",null,"-","-"]
[null,null,null,null,null,null,null,"-",null,"-","-"]
[null,null,null,null,null,null,null,"-",null,"-","-"]
[null,null,null,null,null,null,null,"-",null,"-","-"]
[null,null,null,null,null,null,null,"-",null,"-","-"]
[null,null,null,null,null,null,null,"-",null,"-","-"]
[null,null,null,null,null,null,null,"-",null,"-","-"]
[null,null,null,null,null,null,null,"-",null,"-","-"]
[null,null,null,null,null,null,null,"-",null,"-","-"]
[null,null,null,null,null,null,null,"-",null,"-","-"]
[null,null,null,null,null,null,null,"-",null,"-","-"]
[null,null,null,null,null,null,null,"-",null,"-","-"]
[null,null,null,null,null,null,null,"-",null,"-","-"]

{"sheet":"Database","index":2,"n_rows":16,"n_cols":23,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
["Project Name","Watershed","BMP Type","BMP Sub-type","BMP Sub-sub-type","Spatial Distribution of BMP","BMP Size","BMP Unit of Measure","Service Level","# of typical visits/year","# of rehab visits/year","Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)","Cost Adjustment Factor (%)","Comments (text)","SFPUC Maintenance Start Date (YYYY)","SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing",null,null,null,"number of archived project",{"$f":"COUNTA(Database[Project Name])","v":1}]
["Bioretention Example","Islais Creek","Bioretention","Hard Edge (a.k.a. Planter)","Underdrained","Typical",1000,"square feet","B",3,1,1,1,"EXAMPLE",2014,2050,null,null,null,"project exists?",{"$f":"COUNTIF(Database[Project Name],ref_projectname)>0","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bmp dropdown",true]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPATIAL DISTRIBUTION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concentrated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dispersed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frequency","Service Level","# of typical visits/year","# of rehab visits/year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Visit every month – Monthly","A",11,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Visit every three months – Quarterly","B",3,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Visit every six months – Semiannual","C",1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Visit every twelve months - Annual","D",0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Visit every five years - Quinquennial","E",0,0.2]

{"sheet":"1_Project Input","index":3,"n_rows":31,"n_cols":16,"rows_kept":31,"cut":false,"hidden":false,"merged":[[51,2,51,15],[71,2,71,15],[4,3,4,5],[6,3,6,5],[4,1,4,2],[6,1,6,2],[8,1,8,2]]}
[]
[]
[null,"Project Input"]
[]
[null,"Project Name:",null,"Bioretention Example"]
[]
[null,"Watershed:",null,"Islais Creek"]
[]
[null,"Number of BMP Types:",null,1]
[]
[null,"Ref #","BMP Type","BMP Sub-type","BMP Sub-sub-type","Spatial Distribution of BMP","BMP Size","BMP Unit of Measure","Service Level","# of typical visits/year","# of rehab visits/year","Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)","Cost Adjustment Factor (%)","Comments (text)","SFPUC Maintenance Start Date (YYYY)","SFPUC Maintenance End Date (YYYY)"]
[null,1,"Bioretention","Hard Edge (a.k.a. Planter)","Underdrained","Typical",1000,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(C12&\" - \"&D12&\" - \"&E12&\" - \"&I12,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"square feet"},"B",{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(C12&\" - \"&D12&\" - \"&E12&\" - \"&I12,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":3},{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(C12&\" - \"&D12&\" - \"&E12&\" - \"&I12,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":1},1,1,"EXAMPLE",2014,2050]
[null,2,null,null,null,null,null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(C13&\" - \"&D13&\" - \"&E13&\" - \"&I13,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(C13&\" - \"&D13&\" - \"&E13&\" - \"&I13,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(C13&\" - \"&D13&\" - \"&E13&\" - \"&I13,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},1,1]
[null,3,null,null,null,null,null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(C14&\" - \"&D14&\" - \"&E14&\" - \"&I14,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(C14&\" - \"&D14&\" - \"&E14&\" - \"&I14,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(C14&\" - \"&D14&\" - \"&E14&\" - \"&I14,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},1,1]
[null,4,null,null,null,null,null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(C15&\" - \"&D15&\" - \"&E15&\" - \"&I15,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(C15&\" - \"&D15&\" - \"&E15&\" - \"&I15,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(C15&\" - \"&D15&\" - \"&E15&\" - \"&I15,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},1,1]
[null,5,null,null,null,null,null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(C16&\" - \"&D16&\" - \"&E16&\" - \"&I16,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(C16&\" - \"&D16&\" - \"&E16&\" - \"&I16,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(C16&\" - \"&D16&\" - \"&E16&\" - \"&I16,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},1,1]
[null,6,null,null,null,null,null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(C17&\" - \"&D17&\" - \"&E17&\" - \"&I17,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(C17&\" - \"&D17&\" - \"&E17&\" - \"&I17,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(C17&\" - \"&D17&\" - \"&E17&\" - \"&I17,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},1,1]
[null,7,null,null,null,null,null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(C18&\" - \"&D18&\" - \"&E18&\" - \"&I18,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(C18&\" - \"&D18&\" - \"&E18&\" - \"&I18,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(C18&\" - \"&D18&\" - \"&E18&\" - \"&I18,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},1,1]
[null,8,null,null,null,null,null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(C19&\" - \"&D19&\" - \"&E19&\" - \"&I19,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(C19&\" - \"&D19&\" - \"&E19&\" - \"&I19,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(C19&\" - \"&D19&\" - \"&E19&\" - \"&I19,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},1,1]
[null,9,null,null,null,null,null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(C20&\" - \"&D20&\" - \"&E20&\" - \"&I20,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(C20&\" - \"&D20&\" - \"&E20&\" - \"&I20,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(C20&\" - \"&D20&\" - \"&E20&\" - \"&I20,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},1,1]
[null,10,null,null,null,null,null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(C21&\" - \"&D21&\" - \"&E21&\" - \"&I21,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(C21&\" - \"&D21&\" - \"&E21&\" - \"&I21,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(C21&\" - \"&D21&\" - \"&E21&\" - \"&I21,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},1,1]
[null,11,null,null,null,null,null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(C22&\" - \"&D22&\" - \"&E22&\" - \"&I22,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(C22&\" - \"&D22&\" - \"&E22&\" - \"&I22,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(C22&\" - \"&D22&\" - \"&E22&\" - \"&I22,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},1,1]
[null,12,null,null,null,null,null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(C23&\" - \"&D23&\" - \"&E23&\" - \"&I23,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(C23&\" - \"&D23&\" - \"&E23&\" - \"&I23,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(C23&\" - \"&D23&\" - \"&E23&\" - \"&I23,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},1,1]
[null,13,null,null,null,null,null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(C24&\" - \"&D24&\" - \"&E24&\" - \"&I24,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(C24&\" - \"&D24&\" - \"&E24&\" - \"&I24,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(C24&\" - \"&D24&\" - \"&E24&\" - \"&I24,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},1,1]
[null,14,null,null,null,null,null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(C25&\" - \"&D25&\" - \"&E25&\" - \"&I25,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(C25&\" - \"&D25&\" - \"&E25&\" - \"&I25,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(C25&\" - \"&D25&\" - \"&E25&\" - \"&I25,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},1,1]
[null,15,null,null,null,null,null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(C26&\" - \"&D26&\" - \"&E26&\" - \"&I26,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(C26&\" - \"&D26&\" - \"&E26&\" - \"&I26,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(C26&\" - \"&D26&\" - \"&E26&\" - \"&I26,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},1,1]
[null,16,null,null,null,null,null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(C27&\" - \"&D27&\" - \"&E27&\" - \"&I27,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(C27&\" - \"&D27&\" - \"&E27&\" - \"&I27,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(C27&\" - \"&D27&\" - \"&E27&\" - \"&I27,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},1,1]
[null,17,null,null,null,null,null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(C28&\" - \"&D28&\" - \"&E28&\" - \"&I28,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(C28&\" - \"&D28&\" - \"&E28&\" - \"&I28,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(C28&\" - \"&D28&\" - \"&E28&\" - \"&I28,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},1,1]
[null,18,null,null,null,null,null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(C29&\" - \"&D29&\" - \"&E29&\" - \"&I29,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(C29&\" - \"&D29&\" - \"&E29&\" - \"&I29,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(C29&\" - \"&D29&\" - \"&E29&\" - \"&I29,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},1,1]
[null,19,null,null,null,null,null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(C30&\" - \"&D30&\" - \"&E30&\" - \"&I30,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(C30&\" - \"&D30&\" - \"&E30&\" - \"&I30,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(C30&\" - \"&D30&\" - \"&E30&\" - \"&I30,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},1,1]
[null,20,null,null,null,null,null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(C31&\" - \"&D31&\" - \"&E31&\" - \"&I31,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},null,{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(C31&\" - \"&D31&\" - \"&E31&\" - \"&I31,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},{"$f":"IFERROR(INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(C31&\" - \"&D31&\" - \"&E31&\" - \"&I31,'5_Cost Assumptions'!$D$7:$D$230,0),1),\"-\")","v":"-"},1,1]

{"sheet":"2_BMP Dashboard","index":4,"n_rows":58,"n_cols":2,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[]
[null,"BMP Dashboard"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Notes/Instructions"]
[null,"The BMP Dashboard is an output window to aggregate the maintenance costs and labor responsibilities by BMP Type. "]
[null,"The BMP selection dropdown menu [Select a BMP Type] has three selection options: 1) 'All BMPs', 2) 'Multiple BMP Selection', and 3) Individual BMP Type (by name). "]
[null,"When 'All BMPs' is selected, the dashboard will display the maintenance costs and labor data for all BMP Types that have been entered into projects in the model.  "]
[null,"When an individual BMP Type is selected, the dashboard will display the maintenance costs and labor data for the selected BMP Type, from all projects in the model."]
[null,"When 'Multiple BMP Selection' is selected, the dashboard will display a dialogue box where the user can select any subset of BMP Types. "]
[null,"After the BMPs have been selected, the user must click 'OK' to populate the dashboard. A list of the selected BMP Types will appear to the right of the dashboard."]
[null,"The year selection dropdown menu [Select a year] allows the user to examine the maintenance cost and labor data for the selected year. "]
[null,"When a year is selected, the values in the upper left data table, Budget Required, Full-time Equivalent, and Labor Hours, will show the maintenance costs and labor requirements for that year. "]
[null,"When a year is selected, the blue dot will move to the selected year on each of the graphs [O&M Budget Trend, O&M Labor Hours Trend, and FTE Trend]. "]
[null,"Data Summary (upper left table)"]
[null,"NPV is the net present value of the projects of the selected BMP type over the entire lifespan.  The NPV will not change, even when the year selected is changed."]
[null,"Budget Required is the estimated maintenance cost of the selected project(s) in the selected year.  The cost includes materials and labor."]
[null,"Full-time Equivalent is the estimated number of full-time equivalent employees that will be required to maintain the selected project(s) in the selected year, based on a 40-hour workweek."]
[null,"Labor Hours is the estimated number of labor hours that will be required to maintain the selected project(s), rounded to the nearest hour."]
[null,"The level of precision for NPV, Budget Required, Full-time Equivalent, and Labor Hours is defined in tab 6_Other Assumptions. The level of precision can be modified there."]
[null,"O&M Budget Trend"]
[null,"The O&M Budget Trend chart shows the estimated total maintenance costs, for the selected project(s), over a twenty year period."]
[null,"O&M Labor Hours Trend"]
[null,"The O&M Labor Hours Trend chart shows the estimated total labor hours, for the selected project(s), over a twenty year period."]
[null,"FTE Trend"]
[null,"The FTE Trend chart shows the estimated total number of staff-people (FTEs), for the selected project(s), over a twenty year period, based on a 40-hour workweek."]

{"sheet":"3_Project Dashboard","index":5,"n_rows":59,"n_cols":24,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Project Dashboard"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014]
[2025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X4+1","v":2015}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X5+1","v":2016}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047]
[null,"Notes/Instructions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048]
[null,"The Project Dashboard is an output window to aggregate the maintenance responsibility by project. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049]
[null,"The project selection dropdown menu [Select a Project] has three selection options: 1) 'All Projects', 2) 'Multiple Project Selection', and 3) each project individually. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050]
[null,"Selecting 'All Projects' means that the dashboard will display the maintenance data for all projects. "]
[null,"Selecting an individual project means that the dashboard will display the maintenance data for that project."]
[null,"Selecting 'Multiple Project Selection' will result in a dialogue box where a user can select any subset of projects. "]
[null,"After the desired projects have been selected, click ok to populate the dashboard. A list of the selected projects will appear to the right of the dashboard as a reminder. "]
[null,"The year selection dropdown menu [Select a year] allows the user to examine the maintenance cost and labor data for the selected year. "]
[null,"When a year is selected, the values in the upper left data table, Budget Required, Full-time Equivalent, and Labor Hours, will show the maintenance costs and labor requirements for that year. "]
[null,"When a year is selected, the blue dot will move to the selected year on each of the graphs [O&M Budget Trend, O&M Labor Hours Trend, and FTE Trend]. "]
[null,"Data Summary (upper left table)"]
[null,"NPV is the net present value of the selected project(s) for its/their entire lifespan.  The NPV will not change, even when the year selected is changed."]
[null,"Budget Required is the estimated maintenance cost of the selected project(s) in the selected year.  The cost includes materials and labor."]
[null,"Full-time Equivalent is the estimated number of full-time equivalent employees that will be required to maintain the selected project(s) in the selected year, based on a 40-hour workweek."]
[null,"Labor Hours is the estimated number of labor hours that will be required to maintain the selected project(s), rounded to the nearest hour."]
[null,"The level of precision for NPV, Budget Required, Full-time Equivalent, and Labor Hours is defined in tab 6_Other Assumptions. The level of precision can be modified there."]
[null,"O&M Budget Trend"]
[null,"The O&M Budget Trend chart shows the estimated total maintenance costs, for the selected project(s), over a twenty year period."]
[null,"O&M Labor Hours Trend"]
[null,"The O&M Labor Hours Trend chart shows the estimated total labor hours, for the selected project(s), over a twenty year period."]
[null,"FTE Trend"]
[null,"The FTE Trend chart shows the estimated total number of staff-people (FTEs), for the selected project(s), over a twenty year period, based on a 40-hour workweek."]

{"sheet":"4_Watershed Dashboard","index":6,"n_rows":57,"n_cols":14,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTE: The Watershed function is not currently available for other municipalities."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Notes/Instructions"]
[null,"The Watershed Dashboard is an output window to aggregate the maintenance responsibility by watershed. The Watershed Dashboard only incorporates existing watersheds in the City of San Francisco."]
[null,"The watershed selection dropdown menu [Select a Watershed] has two selection options: 1) 'All Watersheds', or 2) each individual watershed."]
[null,"Selecting 'All Watersheds' means that the dashboard will display the maintenance data for all projects within all watersheds. "]
[null,"Selecting an individual watershed means that the dashboard will display the maintenance data for all projects within the selected watershed. "]
[null,"The year selection dropdown menu [Select a year] allows the user to examine the maintenance cost and labor data for the selected year. "]
[null,"When a year is selected, the values in the upper left data table, Budget Required, Full-time Equivalent, and Labor Hours, will show the maintenance costs and labor requirements for that year. "]
[null,"When a year is selected, the blue dot will move to the selected year on each of the graphs [O&M Budget Trend, O&M Labor Hours Trend, and FTE Trend]. "]
[null,"Data Summary (upper left table)"]
[null,"NPV is the net present value of the selected project(s) for its/their entire lifespan.  The NPV will not change, even when the year selected is changed."]
[null,"Budget Required is the estimated maintenance cost of the selected project(s) in the selected year.  The cost includes materials and labor."]
[null,"Full-time Equivalent is the estimated number of full-time equivalent employees that will be required to maintain the selected project(s) in the selected year, based on a 40-hour workweek."]
[null,"Labor Hours is the estimated number of labor hours that will be required to maintain the selected project(s)."]
[null,"The level of precision for NPV, Budget Required, Full-time Equivalent, and Labor Hours is defined in tab 6_Other Assumptions. The level of precision can be modified there."]
[null,"O&M Budget Trend"]
[null,"The O&M Budget Trend chart shows the estimated total maintenance costs, for the selected project(s), over a twenty year period."]
[null,"O&M Labor Hours Trend"]
[null,"The O&M Labor Hours Trend chart shows the estimated total labor hours, for the selected project(s), over a twenty year period."]
[null,"FTE Trend"]
[null,"The FTE Trend chart shows the estimated total number of staff-people (FTEs), for the selected project(s), over a twenty year period, based on a 40-hour workweek."]

{"sheet":"5_Cost Assumptions","index":7,"n_rows":249,"n_cols":29,"rows_kept":249,"cut":false,"hidden":false,"merged":[[4,19,4,21],[4,16,4,18]]}
["Operations and Maintenance Cost Assumptions "]
[]
[]
["Modification of this sheet is POSSIBLE but NOT REQUIRED"]
["BMP Type","BMP Sub-type","BMP Sub-sub-type","Full BMP Name","Units of Measurement - BMP","Units of Measurement - Cost","Estimated Life Span (years)","Service Level","# of Typical Visits/Year","# of Rehab Visits/Year","Labor Component of Annualized Unit Maintenance Cost\n(hours)","Assumed Hourly Wage Rate ($/hr)","Base Year for Wage Rate","Labor Component of Annualized Unit Maintenance Cost\n(cost)","Materials Component of Annualized Unit Maintenance Cost","Base Year for Materials Component of Annualized Unit Maintenance Cost","Annualized Unit Maintenance Cost (AUMC)",null,null,"Base Year for AUMC Dollars",null,null,"Annualized Unit Maintenance Cost\n(Year 0)\n(escalated from base year)",null,"Typical Cost Adjustment Factor","Dispersed Cost Adjustment Factor","Concentrated Cost Adjustment Factor",null,"Check"]
["Locked input","Locked input","Locked input","Auto-populated field","Locked input","Locked input","Locked input","Locked input","Locked input","Locked input","Enter data \n(default provided)","Enter data \n(default provided)","Enter data \n(default provided)","Calculated field\n(Labor hours x Hourly wage rate)","Enter data (default provided)","Enter data (default provided)","(default provided as sum of material and labor components of cost)","Value","Optional Override","(default is base year of assumed hourly wage rate - see notes)","value","Optional Override","Locked calculation",null,"Value","Enter data","Enter data",null,"Auto-check"]
["Bioretention","Soft Edge (a.k.a. Rain Garden)","Infiltrative",{"$f":"IF(LEN(A7)>0,A7&\" - \"&B7&\" - \"&C7&\" - \"&H7,\"\")","v":"Bioretention - Soft Edge (a.k.a. Rain Garden) - Infiltrative - A"},"square feet","$/ft2",30,"A",11,1,7.8449999999999992E-2,66,2014,{"$f":"K7*$L$7","v":5.1776999999999997},1.2599999999999998,2014,{"$f":"IF($M$7<=$P$7,N7*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N7*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T7<=$P$7,O7*(1+'6_Other Assumptions'!$B$9)^($P$7-T7),O7*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T7))","v":6.4376999999999995},{"$f":"IF(ISBLANK(S7),Q7,S7)","v":6.4376999999999995},null,{"$f":"MAX($M$7,P7)","v":2014},{"$f":"IF(ISBLANK(V7),T7,V7)","v":2014},null,{"$f":"IF(U7<='6_Other Assumptions'!$B$7,R7*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U7),R7*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U7))","v":6.4376999999999995},null,1,1,1,null,{"$f":"IF(OR(A7<>\"\",B7<>\"\",C7<>\"\"),OR(AND(E7<>\"\",H7<>\"\",I7<>\"\",J7<>\"\",K7<>\"\",$L$7<>\"\",$M$7<>\"\",O7<>\"\",P7<>\"\",Z7<>\"\",AA7<>\"\"),AND(E7<>\"\",V7<>\"\",S7<>\"\",Z7<>\"\",AA7<>\"\")),TRUE)","v":true}]
["Bioretention","Soft Edge (a.k.a. Rain Garden)","Infiltrative",{"$f":"IF(LEN(A8)>0,A8&\" - \"&B8&\" - \"&C8&\" - \"&H8,\"\")","v":"Bioretention - Soft Edge (a.k.a. Rain Garden) - Infiltrative - B"},"square feet","$/ft2",30,"B",3,1,3.0050000000000004E-2,null,null,1.9833000000000003,1.2599999999999998,2014,{"$f":"IF($M$7<=$P$7,N8*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N8*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T8<=$P$7,O8*(1+'6_Other Assumptions'!$B$9)^($P$7-T8),O8*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T8))","v":3.2433000000000001},3.2433000000000001,null,{"$f":"MAX($M$7,P8)","v":2014},{"$f":"IF(ISBLANK(V8),T8,V8)","v":2014},null,{"$f":"IF(U8<='6_Other Assumptions'!$B$7,R8*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U8),R8*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U8))","v":3.2433000000000001},null,1,1,1,null,{"$f":"IF(OR(A8<>\"\",B8<>\"\",C8<>\"\"),OR(AND(E8<>\"\",H8<>\"\",I8<>\"\",J8<>\"\",K8<>\"\",$L$7<>\"\",$M$7<>\"\",O8<>\"\",P8<>\"\",Z8<>\"\",AA8<>\"\"),AND(E8<>\"\",V8<>\"\",S8<>\"\",Z8<>\"\",AA8<>\"\")),TRUE)","v":true}]
["Bioretention","Soft Edge (a.k.a. Rain Garden)","Infiltrative","Bioretention - Soft Edge (a.k.a. Rain Garden) - Infiltrative - C","square feet","$/ft2",30,"C",1,1,1.7950000000000001E-2,null,null,1.1847000000000001,1.2599999999999998,2014,{"$f":"IF($M$7<=$P$7,N9*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N9*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T9<=$P$7,O9*(1+'6_Other Assumptions'!$B$9)^($P$7-T9),O9*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T9))","v":2.4447000000000001},2.4447000000000001,null,2014,2014,null,{"$f":"IF(U9<='6_Other Assumptions'!$B$7,R9*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U9),R9*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U9))","v":2.4447000000000001},null,1,1,1,null,true]
["Bioretention","Soft Edge (a.k.a. Rain Garden)","Infiltrative","Bioretention - Soft Edge (a.k.a. Rain Garden) - Infiltrative - D","square feet","$/ft2",30,"D",0,1,1.1899999999999999E-2,null,null,0.78539999999999999,1.2599999999999998,2014,{"$f":"IF($M$7<=$P$7,N10*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N10*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T10<=$P$7,O10*(1+'6_Other Assumptions'!$B$9)^($P$7-T10),O10*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T10))","v":2.0453999999999999},2.0453999999999999,null,2014,2014,null,{"$f":"IF(U10<='6_Other Assumptions'!$B$7,R10*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U10),R10*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U10))","v":2.0453999999999999},null,1,1,1,null,true]
["Bioretention","Soft Edge (a.k.a. Rain Garden)","Infiltrative","Bioretention - Soft Edge (a.k.a. Rain Garden) - Infiltrative - E","square feet","$/ft2",30,"E",0,0.2,2.3800000000000002E-3,null,null,0.15708,1.2599999999999998,2014,{"$f":"IF($M$7<=$P$7,N11*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N11*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T11<=$P$7,O11*(1+'6_Other Assumptions'!$B$9)^($P$7-T11),O11*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T11))","v":1.4170799999999999},1.4170799999999999,null,2014,2014,null,{"$f":"IF(U11<='6_Other Assumptions'!$B$7,R11*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U11),R11*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U11))","v":1.4170799999999999},null,1,1,1,null,true]
["Bioretention","Soft Edge (a.k.a. Rain Garden)","Underdrained","Bioretention - Soft Edge (a.k.a. Rain Garden) - Underdrained - A","square feet","$/ft2",30,"A",11,1,8.5449999999999998E-2,null,null,5.6396999999999995,1.2599999999999998,2014,{"$f":"IF($M$7<=$P$7,N12*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N12*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T12<=$P$7,O12*(1+'6_Other Assumptions'!$B$9)^($P$7-T12),O12*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T12))","v":6.8996999999999993},6.8996999999999993,null,2014,2014,null,{"$f":"IF(U12<='6_Other Assumptions'!$B$7,R12*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U12),R12*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U12))","v":6.8996999999999993},null,1,1,1,null,true]
["Bioretention","Soft Edge (a.k.a. Rain Garden)","Underdrained","Bioretention - Soft Edge (a.k.a. Rain Garden) - Underdrained - B","square feet","$/ft2",30,"B",3,1,3.3849999999999998E-2,null,null,2.2340999999999998,1.2599999999999998,2014,{"$f":"IF($M$7<=$P$7,N13*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N13*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T13<=$P$7,O13*(1+'6_Other Assumptions'!$B$9)^($P$7-T13),O13*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T13))","v":3.4940999999999995},3.4940999999999995,null,2014,2014,null,{"$f":"IF(U13<='6_Other Assumptions'!$B$7,R13*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U13),R13*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U13))","v":3.4940999999999995},null,1,1,1,null,true]
["Bioretention","Soft Edge (a.k.a. Rain Garden)","Underdrained","Bioretention - Soft Edge (a.k.a. Rain Garden) - Underdrained - C","square feet","$/ft2",30,"C",1,1,2.095E-2,null,null,1.3827,1.2599999999999998,2014,{"$f":"IF($M$7<=$P$7,N14*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N14*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T14<=$P$7,O14*(1+'6_Other Assumptions'!$B$9)^($P$7-T14),O14*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T14))","v":2.6426999999999996},2.6426999999999996,null,2014,2014,null,{"$f":"IF(U14<='6_Other Assumptions'!$B$7,R14*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U14),R14*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U14))","v":2.6426999999999996},null,1,1,1,null,true]
["Bioretention","Soft Edge (a.k.a. Rain Garden)","Underdrained","Bioretention - Soft Edge (a.k.a. Rain Garden) - Underdrained - D","square feet","$/ft2",30,"D",0,1,1.4499999999999999E-2,null,null,0.95699999999999996,1.2599999999999998,2014,{"$f":"IF($M$7<=$P$7,N15*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N15*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T15<=$P$7,O15*(1+'6_Other Assumptions'!$B$9)^($P$7-T15),O15*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T15))","v":2.2169999999999996},2.2169999999999996,null,2014,2014,null,{"$f":"IF(U15<='6_Other Assumptions'!$B$7,R15*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U15),R15*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U15))","v":2.2169999999999996},null,1,1,1,null,true]
["Bioretention","Soft Edge (a.k.a. Rain Garden)","Underdrained","Bioretention - Soft Edge (a.k.a. Rain Garden) - Underdrained - E","square feet","$/ft2",30,"E",0,0.2,2.9000000000000002E-3,null,null,0.19140000000000001,1.2599999999999998,2014,{"$f":"IF($M$7<=$P$7,N16*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N16*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T16<=$P$7,O16*(1+'6_Other Assumptions'!$B$9)^($P$7-T16),O16*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T16))","v":1.4513999999999998},1.4513999999999998,null,2014,2014,null,{"$f":"IF(U16<='6_Other Assumptions'!$B$7,R16*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U16),R16*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U16))","v":1.4513999999999998},null,1,1,1,null,true]
["Bioretention","Hard Edge (a.k.a. Planter)","Infiltrative","Bioretention - Hard Edge (a.k.a. Planter) - Infiltrative - A","square feet","$/ft2",30,"A",11,1,8.7550000000000017E-2,null,null,5.7783000000000015,1.26,2014,{"$f":"IF($M$7<=$P$7,N17*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N17*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T17<=$P$7,O17*(1+'6_Other Assumptions'!$B$9)^($P$7-T17),O17*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T17))","v":7.0383000000000013},7.0383000000000013,null,2014,2014,null,{"$f":"IF(U17<='6_Other Assumptions'!$B$7,R17*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U17),R17*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U17))","v":7.0383000000000013},null,1,1,1,null,true]
["Bioretention","Hard Edge (a.k.a. Planter)","Infiltrative","Bioretention - Hard Edge (a.k.a. Planter) - Infiltrative - B","square feet","$/ft2",30,"B",3,1,3.3550000000000003E-2,null,null,2.2143000000000002,1.26,2014,{"$f":"IF($M$7<=$P$7,N18*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N18*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T18<=$P$7,O18*(1+'6_Other Assumptions'!$B$9)^($P$7-T18),O18*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T18))","v":3.4743000000000004},3.4743000000000004,null,2014,2014,null,{"$f":"IF(U18<='6_Other Assumptions'!$B$7,R18*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U18),R18*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U18))","v":3.4743000000000004},null,1,1,1,null,true]
["Bioretention","Hard Edge (a.k.a. Planter)","Infiltrative","Bioretention - Hard Edge (a.k.a. Planter) - Infiltrative - C","square feet","$/ft2",30,"C",1,1,2.0050000000000002E-2,null,null,1.3233000000000001,1.26,2014,{"$f":"IF($M$7<=$P$7,N19*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N19*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T19<=$P$7,O19*(1+'6_Other Assumptions'!$B$9)^($P$7-T19),O19*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T19))","v":2.5833000000000004},2.5833000000000004,null,2014,2014,null,{"$f":"IF(U19<='6_Other Assumptions'!$B$7,R19*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U19),R19*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U19))","v":2.5833000000000004},null,1,1,1,null,true]
["Bioretention","Hard Edge (a.k.a. Planter)","Infiltrative","Bioretention - Hard Edge (a.k.a. Planter) - Infiltrative - D","square feet","$/ft2",30,"D",0,1,1.3300000000000001E-2,null,null,0.87780000000000002,1.26,2014,{"$f":"IF($M$7<=$P$7,N20*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N20*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T20<=$P$7,O20*(1+'6_Other Assumptions'!$B$9)^($P$7-T20),O20*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T20))","v":2.1377999999999999},2.1377999999999999,null,2014,2014,null,{"$f":"IF(U20<='6_Other Assumptions'!$B$7,R20*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U20),R20*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U20))","v":2.1377999999999999},null,1,1,1,null,true]
["Bioretention","Hard Edge (a.k.a. Planter)","Infiltrative","Bioretention - Hard Edge (a.k.a. Planter) - Infiltrative - E","square feet","$/ft2",30,"E",0,0.2,2.6600000000000005E-3,null,null,0.17556000000000002,1.26,2014,{"$f":"IF($M$7<=$P$7,N21*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N21*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T21<=$P$7,O21*(1+'6_Other Assumptions'!$B$9)^($P$7-T21),O21*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T21))","v":1.4355599999999999},1.4355599999999999,null,2014,2014,null,{"$f":"IF(U21<='6_Other Assumptions'!$B$7,R21*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U21),R21*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U21))","v":1.4355599999999999},null,1,1,1,null,true]
["Bioretention","Hard Edge (a.k.a. Planter)","Underdrained","Bioretention - Hard Edge (a.k.a. Planter) - Underdrained - A","square feet","$/ft2",30,"A",11,1,9.4550000000000023E-2,null,null,6.2403000000000013,1.26,2014,{"$f":"IF($M$7<=$P$7,N22*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N22*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T22<=$P$7,O22*(1+'6_Other Assumptions'!$B$9)^($P$7-T22),O22*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T22))","v":7.5003000000000011},7.5003000000000011,null,2014,2014,null,{"$f":"IF(U22<='6_Other Assumptions'!$B$7,R22*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U22),R22*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U22))","v":7.5003000000000011},null,1,1,1,null,true]
["Bioretention","Hard Edge (a.k.a. Planter)","Underdrained","Bioretention - Hard Edge (a.k.a. Planter) - Underdrained - B","square feet","$/ft2",30,"B",3,1,3.7350000000000008E-2,null,null,2.4651000000000005,1.26,2014,{"$f":"IF($M$7<=$P$7,N23*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N23*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T23<=$P$7,O23*(1+'6_Other Assumptions'!$B$9)^($P$7-T23),O23*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T23))","v":3.7251000000000003},3.7251000000000003,null,2014,2014,null,{"$f":"IF(U23<='6_Other Assumptions'!$B$7,R23*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U23),R23*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U23))","v":3.7251000000000003},null,1,1,1,null,true]
["Bioretention","Hard Edge (a.k.a. Planter)","Underdrained","Bioretention - Hard Edge (a.k.a. Planter) - Underdrained - C","square feet","$/ft2",30,"C",1,1,2.3050000000000001E-2,null,null,1.5213000000000001,1.26,2014,{"$f":"IF($M$7<=$P$7,N24*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N24*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T24<=$P$7,O24*(1+'6_Other Assumptions'!$B$9)^($P$7-T24),O24*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T24))","v":2.7812999999999999},2.7812999999999999,null,2014,2014,null,{"$f":"IF(U24<='6_Other Assumptions'!$B$7,R24*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U24),R24*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U24))","v":2.7812999999999999},null,1,1,1,null,true]
["Bioretention","Hard Edge (a.k.a. Planter)","Underdrained","Bioretention - Hard Edge (a.k.a. Planter) - Underdrained - D","square feet","$/ft2",30,"D",0,1,1.5900000000000001E-2,null,null,1.0494000000000001,1.26,2014,{"$f":"IF($M$7<=$P$7,N25*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N25*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T25<=$P$7,O25*(1+'6_Other Assumptions'!$B$9)^($P$7-T25),O25*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T25))","v":2.3094000000000001},2.3094000000000001,null,2014,2014,null,{"$f":"IF(U25<='6_Other Assumptions'!$B$7,R25*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U25),R25*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U25))","v":2.3094000000000001},null,1,1,1,null,true]
["Bioretention","Hard Edge (a.k.a. Planter)","Underdrained","Bioretention - Hard Edge (a.k.a. Planter) - Underdrained - E","square feet","$/ft2",30,"E",0,0.2,3.1800000000000001E-3,null,null,0.20988000000000001,1.26,2014,{"$f":"IF($M$7<=$P$7,N26*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N26*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T26<=$P$7,O26*(1+'6_Other Assumptions'!$B$9)^($P$7-T26),O26*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T26))","v":1.4698800000000001},1.4698800000000001,null,2014,2014,null,{"$f":"IF(U26<='6_Other Assumptions'!$B$7,R26*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U26),R26*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U26))","v":1.4698800000000001},null,1,1,1,null,true]
["Bioswale","Soft Edge","none","Bioswale - Soft Edge - none - A","square feet","$/ft2",30,"A",11,1,7.8449999999999992E-2,null,null,5.1776999999999997,1.2599999999999998,2014,{"$f":"IF($M$7<=$P$7,N27*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N27*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T27<=$P$7,O27*(1+'6_Other Assumptions'!$B$9)^($P$7-T27),O27*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T27))","v":6.4376999999999995},6.4376999999999995,null,2014,2014,null,{"$f":"IF(U27<='6_Other Assumptions'!$B$7,R27*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U27),R27*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U27))","v":6.4376999999999995},null,1,1,1,null,true]
["Bioswale","Soft Edge","none","Bioswale - Soft Edge - none - B","square feet","$/ft2",30,"B",3,1,3.0050000000000004E-2,null,null,1.9833000000000003,1.2599999999999998,2014,{"$f":"IF($M$7<=$P$7,N28*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N28*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T28<=$P$7,O28*(1+'6_Other Assumptions'!$B$9)^($P$7-T28),O28*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T28))","v":3.2433000000000001},3.2433000000000001,null,2014,2014,null,{"$f":"IF(U28<='6_Other Assumptions'!$B$7,R28*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U28),R28*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U28))","v":3.2433000000000001},null,1,1,1,null,true]
["Bioswale","Soft Edge","none","Bioswale - Soft Edge - none - C","square feet","$/ft2",30,"C",1,1,1.7950000000000001E-2,null,null,1.1847000000000001,1.2599999999999998,2014,{"$f":"IF($M$7<=$P$7,N29*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N29*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T29<=$P$7,O29*(1+'6_Other Assumptions'!$B$9)^($P$7-T29),O29*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T29))","v":2.4447000000000001},2.4447000000000001,null,2014,2014,null,{"$f":"IF(U29<='6_Other Assumptions'!$B$7,R29*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U29),R29*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U29))","v":2.4447000000000001},null,1,1,1,null,true]
["Bioswale","Soft Edge","none","Bioswale - Soft Edge - none - D","square feet","$/ft2",30,"D",0,1,1.1899999999999999E-2,null,null,0.78539999999999999,1.2599999999999998,2014,{"$f":"IF($M$7<=$P$7,N30*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N30*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T30<=$P$7,O30*(1+'6_Other Assumptions'!$B$9)^($P$7-T30),O30*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T30))","v":2.0453999999999999},2.0453999999999999,null,2014,2014,null,{"$f":"IF(U30<='6_Other Assumptions'!$B$7,R30*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U30),R30*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U30))","v":2.0453999999999999},null,1,1,1,null,true]
["Bioswale","Soft Edge","none","Bioswale - Soft Edge - none - E","square feet","$/ft2",30,"E",0,0.2,2.3800000000000002E-3,null,null,0.15708,1.2599999999999998,2014,{"$f":"IF($M$7<=$P$7,N31*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N31*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T31<=$P$7,O31*(1+'6_Other Assumptions'!$B$9)^($P$7-T31),O31*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T31))","v":1.4170799999999999},1.4170799999999999,null,2014,2014,null,{"$f":"IF(U31<='6_Other Assumptions'!$B$7,R31*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U31),R31*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U31))","v":1.4170799999999999},null,1,1,1,null,true]
["Bioswale","Hard Edge","none","Bioswale - Hard Edge - none - A","square feet","$/ft2",30,"A",11,1,8.7550000000000017E-2,null,null,5.7783000000000015,1.26,2014,{"$f":"IF($M$7<=$P$7,N32*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N32*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T32<=$P$7,O32*(1+'6_Other Assumptions'!$B$9)^($P$7-T32),O32*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T32))","v":7.0383000000000013},7.0383000000000013,null,2014,2014,null,{"$f":"IF(U32<='6_Other Assumptions'!$B$7,R32*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U32),R32*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U32))","v":7.0383000000000013},null,1,1,1,null,true]
["Bioswale","Hard Edge","none","Bioswale - Hard Edge - none - B","square feet","$/ft2",30,"B",3,1,3.3550000000000003E-2,null,null,2.2143000000000002,1.26,2014,{"$f":"IF($M$7<=$P$7,N33*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N33*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T33<=$P$7,O33*(1+'6_Other Assumptions'!$B$9)^($P$7-T33),O33*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T33))","v":3.4743000000000004},3.4743000000000004,null,2014,2014,null,{"$f":"IF(U33<='6_Other Assumptions'!$B$7,R33*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U33),R33*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U33))","v":3.4743000000000004},null,1,1,1,null,true]
["Bioswale","Hard Edge","none","Bioswale - Hard Edge - none - C","square feet","$/ft2",30,"C",1,1,2.0050000000000002E-2,null,null,1.3233000000000001,1.26,2014,{"$f":"IF($M$7<=$P$7,N34*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N34*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T34<=$P$7,O34*(1+'6_Other Assumptions'!$B$9)^($P$7-T34),O34*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T34))","v":2.5833000000000004},2.5833000000000004,null,2014,2014,null,{"$f":"IF(U34<='6_Other Assumptions'!$B$7,R34*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U34),R34*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U34))","v":2.5833000000000004},null,1,1,1,null,true]
["Bioswale","Hard Edge","none","Bioswale - Hard Edge - none - D","square feet","$/ft2",30,"D",0,1,1.3300000000000001E-2,null,null,0.87780000000000002,1.26,2014,{"$f":"IF($M$7<=$P$7,N35*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N35*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T35<=$P$7,O35*(1+'6_Other Assumptions'!$B$9)^($P$7-T35),O35*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T35))","v":2.1377999999999999},2.1377999999999999,null,2014,2014,null,{"$f":"IF(U35<='6_Other Assumptions'!$B$7,R35*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U35),R35*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U35))","v":2.1377999999999999},null,1,1,1,null,true]
["Bioswale","Hard Edge","none","Bioswale - Hard Edge - none - E","square feet","$/ft2",30,"E",0,0.2,2.6600000000000005E-3,null,null,0.17556000000000002,1.26,2014,{"$f":"IF($M$7<=$P$7,N36*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N36*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T36<=$P$7,O36*(1+'6_Other Assumptions'!$B$9)^($P$7-T36),O36*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T36))","v":1.4355599999999999},1.4355599999999999,null,2014,2014,null,{"$f":"IF(U36<='6_Other Assumptions'!$B$7,R36*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U36),R36*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U36))","v":1.4355599999999999},null,1,1,1,null,true]
["Infiltration Gallery","none","none",{"$f":"IF(LEN(A37)>0,A37&\" - \"&B37&\" - \"&C37&\" - \"&H37,\"\")","v":"Infiltration Gallery - none - none - A"},"square feet","$/ft2",20,"A",11,1,4.6199999999999998E-2,null,null,3.0491999999999999,0.84,2014,{"$f":"IF($M$7<=$P$7,N37*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N37*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T37<=$P$7,O37*(1+'6_Other Assumptions'!$B$9)^($P$7-T37),O37*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T37))","v":3.8891999999999998},3.8891999999999998,null,2014,2014,null,{"$f":"IF(U37<='6_Other Assumptions'!$B$7,R37*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U37),R37*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U37))","v":3.8891999999999998},null,1,1,1,null,true]
["Infiltration Gallery","none","none","Infiltration Gallery - none - none - B","square feet","$/ft2",20,"B",3,1,1.7799999999999996E-2,null,null,1.1747999999999998,0.84,2014,{"$f":"IF($M$7<=$P$7,N38*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N38*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T38<=$P$7,O38*(1+'6_Other Assumptions'!$B$9)^($P$7-T38),O38*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T38))","v":2.0147999999999997},2.0147999999999997,null,2014,2014,null,{"$f":"IF(U38<='6_Other Assumptions'!$B$7,R38*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U38),R38*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U38))","v":2.0147999999999997},null,1,1,1,null,true]
["Infiltration Gallery","none","none","Infiltration Gallery - none - none - C","square feet","$/ft2",20,"C",1,1,1.0699999999999999E-2,null,null,0.70619999999999994,0.84,2014,{"$f":"IF($M$7<=$P$7,N39*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N39*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T39<=$P$7,O39*(1+'6_Other Assumptions'!$B$9)^($P$7-T39),O39*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T39))","v":1.5461999999999998},{"$f":"IF(ISBLANK(S39),Q39,S39)","v":1.5461999999999998},null,2014,{"$f":"IF(ISBLANK(V39),T39,V39)","v":2014},null,{"$f":"IF(U39<='6_Other Assumptions'!$B$7,R39*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U39),R39*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U39))","v":1.5461999999999998},null,1,1,1,null,true]
["Infiltration Gallery","none","none","Infiltration Gallery - none - none - D","square feet","$/ft2",20,"D",0,1,7.1500000000000001E-3,null,null,0.47189999999999999,0.84,2014,{"$f":"IF($M$7<=$P$7,N40*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N40*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T40<=$P$7,O40*(1+'6_Other Assumptions'!$B$9)^($P$7-T40),O40*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T40))","v":1.3119000000000001},1.3119000000000001,null,2014,2014,null,{"$f":"IF(U40<='6_Other Assumptions'!$B$7,R40*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U40),R40*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U40))","v":1.3119000000000001},null,1,1,1,null,true]
["Infiltration Gallery","none","none","Infiltration Gallery - none - none - E","square feet","$/ft2",20,"E",0,0.2,1.4299999999999998E-3,null,null,9.4379999999999992E-2,0.84,2014,{"$f":"IF($M$7<=$P$7,N41*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N41*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T41<=$P$7,O41*(1+'6_Other Assumptions'!$B$9)^($P$7-T41),O41*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T41))","v":0.93437999999999999},0.93437999999999999,null,2014,2014,null,{"$f":"IF(U41<='6_Other Assumptions'!$B$7,R41*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U41),R41*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U41))","v":0.93437999999999999},null,1,1,1,null,true]
["Pervious Paving","Infiltrative","Local Road","Pervious Paving - Infiltrative - Local Road - A","square feet","$/ft2",15,"A",11,1,2.3233333333333331E-3,null,null,0.15333999999999998,0.1,2014,{"$f":"IF($M$7<=$P$7,N42*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N42*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T42<=$P$7,O42*(1+'6_Other Assumptions'!$B$9)^($P$7-T42),O42*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T42))","v":0.25334000000000001},0.25334000000000001,null,2014,2014,null,{"$f":"IF(U42<='6_Other Assumptions'!$B$7,R42*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U42),R42*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U42))","v":0.25334000000000001},null,1,1,1,null,true]
["Pervious Paving","Infiltrative","Local Road","Pervious Paving - Infiltrative - Local Road - B","square feet","$/ft2",15,"B",3,1,1.47E-3,null,null,9.7019999999999995E-2,0.1,2014,{"$f":"IF($M$7<=$P$7,N43*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N43*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T43<=$P$7,O43*(1+'6_Other Assumptions'!$B$9)^($P$7-T43),O43*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T43))","v":0.19702},0.19702,null,2014,2014,null,{"$f":"IF(U43<='6_Other Assumptions'!$B$7,R43*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U43),R43*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U43))","v":0.19702},null,1,1,1,null,true]
["Pervious Paving","Infiltrative","Local Road","Pervious Paving - Infiltrative - Local Road - C","square feet","$/ft2",15,"C",1,1,1.2566666666666666E-3,null,null,8.294E-2,0.1,2014,{"$f":"IF($M$7<=$P$7,N44*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N44*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T44<=$P$7,O44*(1+'6_Other Assumptions'!$B$9)^($P$7-T44),O44*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T44))","v":0.18293999999999999},0.18293999999999999,null,2014,2014,null,{"$f":"IF(U44<='6_Other Assumptions'!$B$7,R44*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U44),R44*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U44))","v":0.18293999999999999},null,1,1,1,null,true]
["Pervious Paving","Infiltrative","Local Road","Pervious Paving - Infiltrative - Local Road - D","square feet","$/ft2",15,"D",0,1,1.15E-3,null,null,7.5899999999999995E-2,0.1,2014,{"$f":"IF($M$7<=$P$7,N45*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N45*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T45<=$P$7,O45*(1+'6_Other Assumptions'!$B$9)^($P$7-T45),O45*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T45))","v":0.1759},0.1759,null,2014,2014,null,{"$f":"IF(U45<='6_Other Assumptions'!$B$7,R45*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U45),R45*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U45))","v":0.1759},null,1,1,1,null,true]
["Pervious Paving","Infiltrative","Local Road","Pervious Paving - Infiltrative - Local Road - E","square feet","$/ft2",15,"E",0,0.2,2.2999999999999998E-4,null,null,1.5179999999999999E-2,0.1,2014,{"$f":"IF($M$7<=$P$7,N46*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N46*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T46<=$P$7,O46*(1+'6_Other Assumptions'!$B$9)^($P$7-T46),O46*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T46))","v":0.11518},0.11518,null,2014,2014,null,{"$f":"IF(U46<='6_Other Assumptions'!$B$7,R46*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U46),R46*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U46))","v":0.11518},null,1,1,1,null,true]
["Pervious Paving","Infiltrative","Collector Road","Pervious Paving - Infiltrative - Collector Road - A","square feet","$/ft2",15,"A",11,1,2.5556666666666666E-3,null,null,0.16867399999999999,0.11,2014,{"$f":"IF($M$7<=$P$7,N47*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N47*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T47<=$P$7,O47*(1+'6_Other Assumptions'!$B$9)^($P$7-T47),O47*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T47))","v":0.27867399999999998},0.27867399999999998,null,2014,2014,null,{"$f":"IF(U47<='6_Other Assumptions'!$B$7,R47*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U47),R47*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U47))","v":0.27867399999999998},null,1,1,1,null,true]
["Pervious Paving","Infiltrative","Collector Road","Pervious Paving - Infiltrative - Collector Road - B","square feet","$/ft2",15,"B",3,1,1.6170000000000002E-3,null,null,0.10672200000000001,0.11,2014,{"$f":"IF($M$7<=$P$7,N48*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N48*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T48<=$P$7,O48*(1+'6_Other Assumptions'!$B$9)^($P$7-T48),O48*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T48))","v":0.21672200000000003},0.21672200000000003,null,2014,2014,null,{"$f":"IF(U48<='6_Other Assumptions'!$B$7,R48*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U48),R48*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U48))","v":0.21672200000000003},null,1,1,1,null,true]
["Pervious Paving","Infiltrative","Collector Road","Pervious Paving - Infiltrative - Collector Road - C","square feet","$/ft2",15,"C",1,1,1.3823333333333333E-3,null,null,9.1233999999999996E-2,0.11,2014,{"$f":"IF($M$7<=$P$7,N49*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N49*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T49<=$P$7,O49*(1+'6_Other Assumptions'!$B$9)^($P$7-T49),O49*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T49))","v":0.201234},0.201234,null,2014,2014,null,{"$f":"IF(U49<='6_Other Assumptions'!$B$7,R49*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U49),R49*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U49))","v":0.201234},null,1,1,1,null,true]
["Pervious Paving","Infiltrative","Collector Road","Pervious Paving - Infiltrative - Collector Road - D","square feet","$/ft2",15,"D",0,1,1.2650000000000001E-3,null,null,8.3490000000000009E-2,0.11,2014,{"$f":"IF($M$7<=$P$7,N50*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N50*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T50<=$P$7,O50*(1+'6_Other Assumptions'!$B$9)^($P$7-T50),O50*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T50))","v":0.19349},0.19349,null,2014,2014,null,{"$f":"IF(U50<='6_Other Assumptions'!$B$7,R50*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U50),R50*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U50))","v":0.19349},null,1,1,1,null,true]
["Pervious Paving","Infiltrative","Collector Road","Pervious Paving - Infiltrative - Collector Road - E","square feet","$/ft2",15,"E",0,0.2,2.5300000000000002E-4,null,null,1.6698000000000001E-2,0.11,2014,{"$f":"IF($M$7<=$P$7,N51*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N51*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T51<=$P$7,O51*(1+'6_Other Assumptions'!$B$9)^($P$7-T51),O51*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T51))","v":0.12669800000000001},0.12669800000000001,null,2014,2014,null,{"$f":"IF(U51<='6_Other Assumptions'!$B$7,R51*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U51),R51*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U51))","v":0.12669800000000001},null,1,1,1,null,true]
["Pervious Paving","Infiltrative","Arterial Road","Pervious Paving - Infiltrative - Arterial Road - A","square feet","$/ft2",20,"A",11,1,2.7879999999999997E-3,null,null,0.18400799999999998,0.12,2014,{"$f":"IF($M$7<=$P$7,N52*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N52*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T52<=$P$7,O52*(1+'6_Other Assumptions'!$B$9)^($P$7-T52),O52*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T52))","v":0.30400799999999994},0.30400799999999994,null,2014,2014,null,{"$f":"IF(U52<='6_Other Assumptions'!$B$7,R52*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U52),R52*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U52))","v":0.30400799999999994},null,1,1,1,null,true]
["Pervious Paving","Infiltrative","Arterial Road","Pervious Paving - Infiltrative - Arterial Road - B","square feet","$/ft2",20,"B",3,1,1.7639999999999999E-3,null,null,0.116424,0.12,2014,{"$f":"IF($M$7<=$P$7,N53*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N53*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T53<=$P$7,O53*(1+'6_Other Assumptions'!$B$9)^($P$7-T53),O53*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T53))","v":0.236424},0.236424,null,2014,2014,null,{"$f":"IF(U53<='6_Other Assumptions'!$B$7,R53*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U53),R53*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U53))","v":0.236424},null,1,1,1,null,true]
["Pervious Paving","Infiltrative","Arterial Road","Pervious Paving - Infiltrative - Arterial Road - C","square feet","$/ft2",20,"C",1,1,1.5079999999999998E-3,null,null,9.9527999999999991E-2,0.12,2014,{"$f":"IF($M$7<=$P$7,N54*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N54*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T54<=$P$7,O54*(1+'6_Other Assumptions'!$B$9)^($P$7-T54),O54*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T54))","v":0.219528},0.219528,null,2014,2014,null,{"$f":"IF(U54<='6_Other Assumptions'!$B$7,R54*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U54),R54*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U54))","v":0.219528},null,1,1,1,null,true]
["Pervious Paving","Infiltrative","Arterial Road","Pervious Paving - Infiltrative - Arterial Road - D","square feet","$/ft2",20,"D",0,1,1.3799999999999999E-3,null,null,9.1079999999999994E-2,0.12,2014,{"$f":"IF($M$7<=$P$7,N55*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N55*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T55<=$P$7,O55*(1+'6_Other Assumptions'!$B$9)^($P$7-T55),O55*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T55))","v":0.21107999999999999},0.21107999999999999,null,2014,2014,null,{"$f":"IF(U55<='6_Other Assumptions'!$B$7,R55*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U55),R55*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U55))","v":0.21107999999999999},null,1,1,1,null,true]
["Pervious Paving","Infiltrative","Arterial Road","Pervious Paving - Infiltrative - Arterial Road - E","square feet","$/ft2",20,"E",0,0.2,2.7599999999999999E-4,null,null,1.8216E-2,0.12,2014,{"$f":"IF($M$7<=$P$7,N56*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N56*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T56<=$P$7,O56*(1+'6_Other Assumptions'!$B$9)^($P$7-T56),O56*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T56))","v":0.13821600000000001},0.13821600000000001,null,2014,2014,null,{"$f":"IF(U56<='6_Other Assumptions'!$B$7,R56*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U56),R56*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U56))","v":0.13821600000000001},null,1,1,1,null,true]
["Pervious Paving","Underdrained","Local Road","Pervious Paving - Underdrained - Local Road - A","square feet","$/ft2",15,"A",11,1,2.7393333333333332E-3,null,null,0.18079599999999998,0.1,2014,{"$f":"IF($M$7<=$P$7,N57*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N57*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T57<=$P$7,O57*(1+'6_Other Assumptions'!$B$9)^($P$7-T57),O57*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T57))","v":0.28079599999999999},0.28079599999999999,null,2014,2014,null,{"$f":"IF(U57<='6_Other Assumptions'!$B$7,R57*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U57),R57*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U57))","v":0.28079599999999999},null,1,1,1,null,true]
["Pervious Paving","Underdrained","Local Road","Pervious Paving - Underdrained - Local Road - B","square feet","$/ft2",15,"B",3,1,1.6299999999999997E-3,null,null,0.10757999999999998,0.1,2014,{"$f":"IF($M$7<=$P$7,N58*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N58*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T58<=$P$7,O58*(1+'6_Other Assumptions'!$B$9)^($P$7-T58),O58*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T58))","v":0.20757999999999999},0.20757999999999999,null,2014,2014,null,{"$f":"IF(U58<='6_Other Assumptions'!$B$7,R58*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U58),R58*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U58))","v":0.20757999999999999},null,1,1,1,null,true]
["Pervious Paving","Underdrained","Local Road","Pervious Paving - Underdrained - Local Road - C","square feet","$/ft2",15,"C",1,1,1.3526666666666665E-3,null,null,8.9275999999999994E-2,0.1,2014,{"$f":"IF($M$7<=$P$7,N59*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N59*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T59<=$P$7,O59*(1+'6_Other Assumptions'!$B$9)^($P$7-T59),O59*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T59))","v":0.189276},0.189276,null,2014,2014,null,{"$f":"IF(U59<='6_Other Assumptions'!$B$7,R59*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U59),R59*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U59))","v":0.189276},null,1,1,1,null,true]
["Pervious Paving","Underdrained","Local Road","Pervious Paving - Underdrained - Local Road - D","square feet","$/ft2",15,"D",0,1,1.214E-3,null,null,8.0124000000000001E-2,0.1,2014,{"$f":"IF($M$7<=$P$7,N60*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N60*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T60<=$P$7,O60*(1+'6_Other Assumptions'!$B$9)^($P$7-T60),O60*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T60))","v":0.18012400000000001},0.18012400000000001,null,2014,2014,null,{"$f":"IF(U60<='6_Other Assumptions'!$B$7,R60*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U60),R60*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U60))","v":0.18012400000000001},null,1,1,1,null,true]
["Pervious Paving","Underdrained","Local Road","Pervious Paving - Underdrained - Local Road - E","square feet","$/ft2",15,"E",0,0.2,2.4279999999999999E-4,null,null,1.6024799999999999E-2,0.1,2014,{"$f":"IF($M$7<=$P$7,N61*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N61*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T61<=$P$7,O61*(1+'6_Other Assumptions'!$B$9)^($P$7-T61),O61*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T61))","v":0.11602480000000001},0.11602480000000001,null,2014,2014,null,{"$f":"IF(U61<='6_Other Assumptions'!$B$7,R61*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U61),R61*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U61))","v":0.11602480000000001},null,1,1,1,null,true]
["Pervious Paving","Underdrained","Collector Road","Pervious Paving - Underdrained - Collector Road - A","square feet","$/ft2",15,"A",11,1,3.0132666666666669E-3,null,null,0.19887560000000001,0.11,2014,{"$f":"IF($M$7<=$P$7,N62*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N62*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T62<=$P$7,O62*(1+'6_Other Assumptions'!$B$9)^($P$7-T62),O62*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T62))","v":0.30887560000000003},0.30887560000000003,null,2014,2014,null,{"$f":"IF(U62<='6_Other Assumptions'!$B$7,R62*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U62),R62*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U62))","v":0.30887560000000003},null,1,1,1,null,true]
["Pervious Paving","Underdrained","Collector Road","Pervious Paving - Underdrained - Collector Road - B","square feet","$/ft2",15,"B",3,1,1.7929999999999999E-3,null,null,0.118338,0.11,2014,{"$f":"IF($M$7<=$P$7,N63*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N63*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T63<=$P$7,O63*(1+'6_Other Assumptions'!$B$9)^($P$7-T63),O63*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T63))","v":0.22833799999999999},0.22833799999999999,null,2014,2014,null,{"$f":"IF(U63<='6_Other Assumptions'!$B$7,R63*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U63),R63*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U63))","v":0.22833799999999999},null,1,1,1,null,true]
["Pervious Paving","Underdrained","Collector Road","Pervious Paving - Underdrained - Collector Road - C","square feet","$/ft2",15,"C",1,1,1.4879333333333333E-3,null,null,9.8203599999999988E-2,0.11,2014,{"$f":"IF($M$7<=$P$7,N64*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N64*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T64<=$P$7,O64*(1+'6_Other Assumptions'!$B$9)^($P$7-T64),O64*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T64))","v":0.20820359999999999},0.20820359999999999,null,2014,2014,null,{"$f":"IF(U64<='6_Other Assumptions'!$B$7,R64*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U64),R64*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U64))","v":0.20820359999999999},null,1,1,1,null,true]
["Pervious Paving","Underdrained","Collector Road","Pervious Paving - Underdrained - Collector Road - D","square feet","$/ft2",15,"D",0,1,1.3354E-3,null,null,8.8136400000000004E-2,0.11,2014,{"$f":"IF($M$7<=$P$7,N65*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N65*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T65<=$P$7,O65*(1+'6_Other Assumptions'!$B$9)^($P$7-T65),O65*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T65))","v":0.19813639999999999},0.19813639999999999,null,2014,2014,null,{"$f":"IF(U65<='6_Other Assumptions'!$B$7,R65*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U65),R65*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U65))","v":0.19813639999999999},null,1,1,1,null,true]
["Pervious Paving","Underdrained","Collector Road","Pervious Paving - Underdrained - Collector Road - E","square feet","$/ft2",15,"E",0,0.2,2.6708E-4,null,null,1.7627279999999999E-2,0.11,2014,{"$f":"IF($M$7<=$P$7,N66*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N66*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T66<=$P$7,O66*(1+'6_Other Assumptions'!$B$9)^($P$7-T66),O66*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T66))","v":0.12762728000000001},0.12762728000000001,null,2014,2014,null,{"$f":"IF(U66<='6_Other Assumptions'!$B$7,R66*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U66),R66*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U66))","v":0.12762728000000001},null,1,1,1,null,true]
["Pervious Paving","Underdrained","Arterial Road","Pervious Paving - Underdrained - Arterial Road - A","square feet","$/ft2",20,"A",11,1,3.2871999999999997E-3,null,null,0.21695519999999999,0.12,2014,{"$f":"IF($M$7<=$P$7,N67*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N67*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T67<=$P$7,O67*(1+'6_Other Assumptions'!$B$9)^($P$7-T67),O67*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T67))","v":0.33695520000000001},0.33695520000000001,null,2014,2014,null,{"$f":"IF(U67<='6_Other Assumptions'!$B$7,R67*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U67),R67*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U67))","v":0.33695520000000001},null,1,1,1,null,true]
["Pervious Paving","Underdrained","Arterial Road","Pervious Paving - Underdrained - Arterial Road - B","square feet","$/ft2",20,"B",3,1,1.9559999999999994E-3,null,null,0.12909599999999996,0.12,2014,{"$f":"IF($M$7<=$P$7,N68*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N68*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T68<=$P$7,O68*(1+'6_Other Assumptions'!$B$9)^($P$7-T68),O68*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T68))","v":0.24909599999999996},0.24909599999999996,null,2014,2014,null,{"$f":"IF(U68<='6_Other Assumptions'!$B$7,R68*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U68),R68*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U68))","v":0.24909599999999996},null,1,1,1,null,true]
["Pervious Paving","Underdrained","Arterial Road","Pervious Paving - Underdrained - Arterial Road - C","square feet","$/ft2",20,"C",1,1,1.6231999999999998E-3,null,null,{"$f":"K69*$L$7","v":0.10713119999999998},0.12,2014,{"$f":"IF($M$7<=$P$7,N69*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N69*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T69<=$P$7,O69*(1+'6_Other Assumptions'!$B$9)^($P$7-T69),O69*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T69))","v":0.22713119999999998},0.22713119999999998,null,2014,2014,null,{"$f":"IF(U69<='6_Other Assumptions'!$B$7,R69*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U69),R69*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U69))","v":0.22713119999999998},null,1,1,1,null,true]
["Pervious Paving","Underdrained","Arterial Road","Pervious Paving - Underdrained - Arterial Road - D","square feet","$/ft2",20,"D",0,1,1.4568000000000001E-3,null,null,9.6148800000000006E-2,0.12,2014,{"$f":"IF($M$7<=$P$7,N70*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N70*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T70<=$P$7,O70*(1+'6_Other Assumptions'!$B$9)^($P$7-T70),O70*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T70))","v":0.2161488},0.2161488,null,2014,2014,null,{"$f":"IF(U70<='6_Other Assumptions'!$B$7,R70*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U70),R70*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U70))","v":0.2161488},null,1,1,1,null,true]
["Pervious Paving","Underdrained","Arterial Road","Pervious Paving - Underdrained - Arterial Road - E","square feet","$/ft2",20,"E",0,0.2,2.9136E-4,null,null,1.9229759999999999E-2,0.12,2014,{"$f":"IF($M$7<=$P$7,N71*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N71*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T71<=$P$7,O71*(1+'6_Other Assumptions'!$B$9)^($P$7-T71),O71*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T71))","v":0.13922975999999998},{"$f":"IF(ISBLANK(S71),Q71,S71)","v":0.13922975999999998},null,{"$f":"MAX($M$7,P71)","v":2014},{"$f":"IF(ISBLANK(V71),T71,V71)","v":2014},null,{"$f":"IF(U71<='6_Other Assumptions'!$B$7,R71*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U71),R71*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U71))","v":0.13922975999999998},null,1,1,1,null,true]
["Infiltration Basin","none","none",{"$f":"IF(LEN(A72)>0,A72&\" - \"&B72&\" - \"&C72&\" - \"&H72,\"\")","v":"Infiltration Basin - none - none - A"},"square feet","$/ft2",50,"A",11,1,4.6199999999999998E-2,null,null,3.0491999999999999,0.84,2014,{"$f":"IF($M$7<=$P$7,N72*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N72*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T72<=$P$7,O72*(1+'6_Other Assumptions'!$B$9)^($P$7-T72),O72*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T72))","v":3.8891999999999998},3.8891999999999998,null,2014,2014,null,{"$f":"IF(U72<='6_Other Assumptions'!$B$7,R72*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U72),R72*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U72))","v":3.8891999999999998},null,1,1,1,null,{"$f":"IF(OR(A72<>\"\",B72<>\"\",C72<>\"\"),OR(AND(E72<>\"\",H72<>\"\",I72<>\"\",J72<>\"\",K72<>\"\",$L$7<>\"\",$M$7<>\"\",O72<>\"\",P72<>\"\",Z72<>\"\",AA72<>\"\"),AND(E72<>\"\",V72<>\"\",S72<>\"\",Z72<>\"\",AA72<>\"\")),TRUE)","v":true}]
["Infiltration Basin","none","none","Infiltration Basin - none - none - B","square feet","$/ft2",50,"B",3,1,1.7799999999999996E-2,null,null,1.1747999999999998,0.84,2014,{"$f":"IF($M$7<=$P$7,N73*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N73*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T73<=$P$7,O73*(1+'6_Other Assumptions'!$B$9)^($P$7-T73),O73*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T73))","v":2.0147999999999997},2.0147999999999997,null,2014,2014,null,{"$f":"IF(U73<='6_Other Assumptions'!$B$7,R73*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U73),R73*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U73))","v":2.0147999999999997},null,1,1,1,null,true]
["Infiltration Basin","none","none","Infiltration Basin - none - none - C","square feet","$/ft2",50,"C",1,1,1.0699999999999999E-2,null,null,0.70619999999999994,0.84,2014,{"$f":"IF($M$7<=$P$7,N74*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N74*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T74<=$P$7,O74*(1+'6_Other Assumptions'!$B$9)^($P$7-T74),O74*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T74))","v":1.5461999999999998},1.5461999999999998,null,2014,2014,null,{"$f":"IF(U74<='6_Other Assumptions'!$B$7,R74*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U74),R74*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U74))","v":1.5461999999999998},null,1,1,1,null,true]
["Infiltration Basin","none","none","Infiltration Basin - none - none - D","square feet","$/ft2",50,"D",0,1,7.1500000000000001E-3,null,null,0.47189999999999999,0.84,2014,{"$f":"IF($M$7<=$P$7,N75*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N75*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T75<=$P$7,O75*(1+'6_Other Assumptions'!$B$9)^($P$7-T75),O75*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T75))","v":1.3119000000000001},1.3119000000000001,null,2014,2014,null,{"$f":"IF(U75<='6_Other Assumptions'!$B$7,R75*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U75),R75*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U75))","v":1.3119000000000001},null,1,1,1,null,true]
["Infiltration Basin","none","none","Infiltration Basin - none - none - E","square feet","$/ft2",50,"E",0,0.2,1.4299999999999998E-3,null,null,9.4379999999999992E-2,0.84,2014,{"$f":"IF($M$7<=$P$7,N76*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N76*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T76<=$P$7,O76*(1+'6_Other Assumptions'!$B$9)^($P$7-T76),O76*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T76))","v":0.93437999999999999},0.93437999999999999,null,2014,2014,null,{"$f":"IF(U76<='6_Other Assumptions'!$B$7,R76*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U76),R76*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U76))","v":0.93437999999999999},null,1,1,1,null,true]
["Constructed Wetland","Surface","none","Constructed Wetland - Surface - none - A","square feet","$/ft2",30,"A",11,1,4.8399999999999992E-2,null,null,3.1943999999999995,0.52,2014,{"$f":"IF($M$7<=$P$7,N77*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N77*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T77<=$P$7,O77*(1+'6_Other Assumptions'!$B$9)^($P$7-T77),O77*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T77))","v":3.7143999999999995},3.7143999999999995,null,2014,2014,null,{"$f":"IF(U77<='6_Other Assumptions'!$B$7,R77*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U77),R77*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U77))","v":3.7143999999999995},null,1,1,1,null,true]
["Constructed Wetland","Surface","none","Constructed Wetland - Surface - none - B","square feet","$/ft2",30,"B",3,1,1.7999999999999999E-2,null,null,1.1879999999999999,0.52,2014,{"$f":"IF($M$7<=$P$7,N78*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N78*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T78<=$P$7,O78*(1+'6_Other Assumptions'!$B$9)^($P$7-T78),O78*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T78))","v":1.708},1.708,null,2014,2014,null,{"$f":"IF(U78<='6_Other Assumptions'!$B$7,R78*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U78),R78*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U78))","v":1.708},null,1,1,1,null,true]
["Constructed Wetland","Surface","none","Constructed Wetland - Surface - none - C","square feet","$/ft2",30,"C",1,1,1.04E-2,null,null,0.68640000000000001,0.52,2014,{"$f":"IF($M$7<=$P$7,N79*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N79*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T79<=$P$7,O79*(1+'6_Other Assumptions'!$B$9)^($P$7-T79),O79*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T79))","v":1.2063999999999999},1.2063999999999999,null,2014,2014,null,{"$f":"IF(U79<='6_Other Assumptions'!$B$7,R79*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U79),R79*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U79))","v":1.2063999999999999},null,1,1,1,null,true]
["Constructed Wetland","Surface","none","Constructed Wetland - Surface - none - D","square feet","$/ft2",30,"D",0,1,6.6000000000000008E-3,null,null,0.43560000000000004,0.52,2014,{"$f":"IF($M$7<=$P$7,N80*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N80*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T80<=$P$7,O80*(1+'6_Other Assumptions'!$B$9)^($P$7-T80),O80*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T80))","v":0.9556},0.9556,null,2014,2014,null,{"$f":"IF(U80<='6_Other Assumptions'!$B$7,R80*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U80),R80*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U80))","v":0.9556},null,1,1,1,null,true]
["Constructed Wetland","Surface","none","Constructed Wetland - Surface - none - E","square feet","$/ft2",30,"E",0,0.2,1.32E-3,null,null,8.7120000000000003E-2,0.52,2014,{"$f":"IF($M$7<=$P$7,N81*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N81*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T81<=$P$7,O81*(1+'6_Other Assumptions'!$B$9)^($P$7-T81),O81*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T81))","v":0.60711999999999999},0.60711999999999999,null,2014,2014,null,{"$f":"IF(U81<='6_Other Assumptions'!$B$7,R81*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U81),R81*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U81))","v":0.60711999999999999},null,1,1,1,null,true]
["Constructed Wetland","Subsurface","none","Constructed Wetland - Subsurface - none - A","square feet","$/ft2",30,"A",11,1,4.8399999999999992E-2,null,null,3.1943999999999995,0.63200000000000001,2014,{"$f":"IF($M$7<=$P$7,N82*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N82*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T82<=$P$7,O82*(1+'6_Other Assumptions'!$B$9)^($P$7-T82),O82*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T82))","v":3.8263999999999996},3.8263999999999996,null,2014,2014,null,{"$f":"IF(U82<='6_Other Assumptions'!$B$7,R82*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U82),R82*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U82))","v":3.8263999999999996},null,1,1,1,null,true]
["Constructed Wetland","Subsurface","none","Constructed Wetland - Subsurface - none - B","square feet","$/ft2",30,"B",3,1,1.7999999999999999E-2,null,null,1.1879999999999999,0.63200000000000001,2014,{"$f":"IF($M$7<=$P$7,N83*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N83*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T83<=$P$7,O83*(1+'6_Other Assumptions'!$B$9)^($P$7-T83),O83*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T83))","v":1.8199999999999998},1.8199999999999998,null,2014,2014,null,{"$f":"IF(U83<='6_Other Assumptions'!$B$7,R83*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U83),R83*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U83))","v":1.8199999999999998},null,1,1,1,null,true]
["Constructed Wetland","Subsurface","none","Constructed Wetland - Subsurface - none - C","square feet","$/ft2",30,"C",1,1,1.04E-2,null,null,0.68640000000000001,0.63200000000000001,2014,{"$f":"IF($M$7<=$P$7,N84*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N84*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T84<=$P$7,O84*(1+'6_Other Assumptions'!$B$9)^($P$7-T84),O84*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T84))","v":1.3184},1.3184,null,2014,2014,null,{"$f":"IF(U84<='6_Other Assumptions'!$B$7,R84*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U84),R84*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U84))","v":1.3184},null,1,1,1,null,true]
["Constructed Wetland","Subsurface","none","Constructed Wetland - Subsurface - none - D","square feet","$/ft2",30,"D",0,1,6.6000000000000008E-3,null,null,0.43560000000000004,0.63200000000000001,2014,{"$f":"IF($M$7<=$P$7,N85*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N85*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T85<=$P$7,O85*(1+'6_Other Assumptions'!$B$9)^($P$7-T85),O85*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T85))","v":1.0676000000000001},1.0676000000000001,null,2014,2014,null,{"$f":"IF(U85<='6_Other Assumptions'!$B$7,R85*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U85),R85*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U85))","v":1.0676000000000001},null,1,1,1,null,true]
["Constructed Wetland","Subsurface","none","Constructed Wetland - Subsurface - none - E","square feet","$/ft2",30,"E",0,0.2,1.32E-3,null,null,8.7120000000000003E-2,0.63200000000000001,2014,{"$f":"IF($M$7<=$P$7,N86*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N86*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T86<=$P$7,O86*(1+'6_Other Assumptions'!$B$9)^($P$7-T86),O86*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T86))","v":0.71911999999999998},0.71911999999999998,null,2014,2014,null,{"$f":"IF(U86<='6_Other Assumptions'!$B$7,R86*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U86),R86*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U86))","v":0.71911999999999998},null,1,1,1,null,true]
["Vegetated Roof","Extensive","none","Vegetated Roof - Extensive - none - A","square feet","$/ft2",30,"A",0,0.5,3.5000000000000001E-3,null,null,0.23100000000000001,0.1,2014,{"$f":"IF($M$7<=$P$7,N87*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N87*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T87<=$P$7,O87*(1+'6_Other Assumptions'!$B$9)^($P$7-T87),O87*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T87))","v":0.33100000000000002},0.33100000000000002,null,2014,2014,null,{"$f":"IF(U87<='6_Other Assumptions'!$B$7,R87*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U87),R87*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U87))","v":0.33100000000000002},null,1,1,1,null,true]
["Vegetated Roof","Extensive","none","Vegetated Roof - Extensive - none - B","square feet","$/ft2",30,"B",0,0.5,3.5000000000000001E-3,null,null,0.23100000000000001,0.1,2014,{"$f":"IF($M$7<=$P$7,N88*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N88*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T88<=$P$7,O88*(1+'6_Other Assumptions'!$B$9)^($P$7-T88),O88*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T88))","v":0.33100000000000002},0.33100000000000002,null,2014,2014,null,{"$f":"IF(U88<='6_Other Assumptions'!$B$7,R88*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U88),R88*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U88))","v":0.33100000000000002},null,1,1,1,null,true]
["Vegetated Roof","Extensive","none","Vegetated Roof - Extensive - none - C","square feet","$/ft2",30,"C",0,0.5,3.5000000000000001E-3,null,null,0.23100000000000001,0.1,2014,{"$f":"IF($M$7<=$P$7,N89*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N89*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T89<=$P$7,O89*(1+'6_Other Assumptions'!$B$9)^($P$7-T89),O89*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T89))","v":0.33100000000000002},0.33100000000000002,null,2014,2014,null,{"$f":"IF(U89<='6_Other Assumptions'!$B$7,R89*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U89),R89*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U89))","v":0.33100000000000002},null,1,1,1,null,true]
["Vegetated Roof","Extensive","none","Vegetated Roof - Extensive - none - D","square feet","$/ft2",30,"D",0,0.5,3.5000000000000001E-3,null,null,0.23100000000000001,0.1,2014,{"$f":"IF($M$7<=$P$7,N90*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N90*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T90<=$P$7,O90*(1+'6_Other Assumptions'!$B$9)^($P$7-T90),O90*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T90))","v":0.33100000000000002},0.33100000000000002,null,2014,2014,null,{"$f":"IF(U90<='6_Other Assumptions'!$B$7,R90*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U90),R90*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U90))","v":0.33100000000000002},null,1,1,1,null,true]
["Vegetated Roof","Extensive","none","Vegetated Roof - Extensive - none - E","square feet","$/ft2",30,"E",0,0.5,3.5000000000000001E-3,null,null,0.23100000000000001,0.1,2014,{"$f":"IF($M$7<=$P$7,N91*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N91*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T91<=$P$7,O91*(1+'6_Other Assumptions'!$B$9)^($P$7-T91),O91*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T91))","v":0.33100000000000002},0.33100000000000002,null,2014,2014,null,{"$f":"IF(U91<='6_Other Assumptions'!$B$7,R91*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U91),R91*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U91))","v":0.33100000000000002},null,1,1,1,null,true]
["Vegetated Roof","Intensive","none","Vegetated Roof - Intensive - none - A","square feet","$/ft2",20,"A",0,0.5,3.5000000000000001E-3,null,null,0.23100000000000001,0.1,2014,{"$f":"IF($M$7<=$P$7,N92*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N92*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T92<=$P$7,O92*(1+'6_Other Assumptions'!$B$9)^($P$7-T92),O92*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T92))","v":0.33100000000000002},0.33100000000000002,null,2014,2014,null,{"$f":"IF(U92<='6_Other Assumptions'!$B$7,R92*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U92),R92*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U92))","v":0.33100000000000002},null,1,1,1,null,true]
["Vegetated Roof","Intensive","none","Vegetated Roof - Intensive - none - B","square feet","$/ft2",20,"B",0,0.5,3.5000000000000001E-3,null,null,0.23100000000000001,0.1,2014,{"$f":"IF($M$7<=$P$7,N93*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N93*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T93<=$P$7,O93*(1+'6_Other Assumptions'!$B$9)^($P$7-T93),O93*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T93))","v":0.33100000000000002},0.33100000000000002,null,2014,2014,null,{"$f":"IF(U93<='6_Other Assumptions'!$B$7,R93*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U93),R93*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U93))","v":0.33100000000000002},null,1,1,1,null,true]
["Vegetated Roof","Intensive","none","Vegetated Roof - Intensive - none - C","square feet","$/ft2",20,"C",0,0.5,3.5000000000000001E-3,null,null,0.23100000000000001,0.1,2014,{"$f":"IF($M$7<=$P$7,N94*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N94*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T94<=$P$7,O94*(1+'6_Other Assumptions'!$B$9)^($P$7-T94),O94*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T94))","v":0.33100000000000002},{"$f":"IF(ISBLANK(S94),Q94,S94)","v":0.33100000000000002},null,2014,{"$f":"IF(ISBLANK(V94),T94,V94)","v":2014},null,{"$f":"IF(U94<='6_Other Assumptions'!$B$7,R94*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U94),R94*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U94))","v":0.33100000000000002},null,1,1,1,null,true]
["Vegetated Roof","Intensive","none","Vegetated Roof - Intensive - none - D","square feet","$/ft2",20,"D",0,0.5,3.5000000000000001E-3,null,null,0.23100000000000001,0.1,2014,{"$f":"IF($M$7<=$P$7,N95*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N95*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T95<=$P$7,O95*(1+'6_Other Assumptions'!$B$9)^($P$7-T95),O95*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T95))","v":0.33100000000000002},{"$f":"IF(ISBLANK(S95),Q95,S95)","v":0.33100000000000002},null,2014,{"$f":"IF(ISBLANK(V95),T95,V95)","v":2014},null,{"$f":"IF(U95<='6_Other Assumptions'!$B$7,R95*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U95),R95*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U95))","v":0.33100000000000002},null,1,1,1,null,true]
["Vegetated Roof","Intensive","none","Vegetated Roof - Intensive - none - E","square feet","$/ft2",20,"E",0,0.5,3.5000000000000001E-3,null,null,0.23100000000000001,0.1,2014,{"$f":"IF($M$7<=$P$7,N96*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N96*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T96<=$P$7,O96*(1+'6_Other Assumptions'!$B$9)^($P$7-T96),O96*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T96))","v":0.33100000000000002},{"$f":"IF(ISBLANK(S96),Q96,S96)","v":0.33100000000000002},null,{"$f":"MAX($M$7,P96)","v":2014},{"$f":"IF(ISBLANK(V96),T96,V96)","v":2014},null,{"$f":"IF(U96<='6_Other Assumptions'!$B$7,R96*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U96),R96*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U96))","v":0.33100000000000002},null,1,1,1,null,true]
["Blue Roof","Extensive Pans or Check Dams","none","Blue Roof - Extensive Pans or Check Dams - none - A","cubic feet","$/ft3",50,"A",0,0.5,1.6000000000000001E-3,null,null,0.1056,0.02,2014,{"$f":"IF($M$7<=$P$7,N97*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N97*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T97<=$P$7,O97*(1+'6_Other Assumptions'!$B$9)^($P$7-T97),O97*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T97))","v":0.12559999999999999},0.12559999999999999,null,2014,2014,null,{"$f":"IF(U97<='6_Other Assumptions'!$B$7,R97*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U97),R97*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U97))","v":0.12559999999999999},null,1,1,1,null,true]
["Blue Roof","Extensive Pans or Check Dams","none","Blue Roof - Extensive Pans or Check Dams - none - B","cubic feet","$/ft3",50,"B",0,0.5,1.6000000000000001E-3,null,null,0.1056,0.02,2014,{"$f":"IF($M$7<=$P$7,N98*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N98*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T98<=$P$7,O98*(1+'6_Other Assumptions'!$B$9)^($P$7-T98),O98*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T98))","v":0.12559999999999999},0.12559999999999999,null,2014,2014,null,{"$f":"IF(U98<='6_Other Assumptions'!$B$7,R98*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U98),R98*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U98))","v":0.12559999999999999},null,1,1,1,null,true]
["Blue Roof","Extensive Pans or Check Dams","none","Blue Roof - Extensive Pans or Check Dams - none - C","cubic feet","$/ft3",50,"C",0,0.5,1.6000000000000001E-3,null,null,0.1056,0.02,2014,{"$f":"IF($M$7<=$P$7,N99*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N99*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T99<=$P$7,O99*(1+'6_Other Assumptions'!$B$9)^($P$7-T99),O99*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T99))","v":0.12559999999999999},0.12559999999999999,null,2014,2014,null,{"$f":"IF(U99<='6_Other Assumptions'!$B$7,R99*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U99),R99*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U99))","v":0.12559999999999999},null,1,1,1,null,true]
["Blue Roof","Extensive Pans or Check Dams","none","Blue Roof - Extensive Pans or Check Dams - none - D","cubic feet","$/ft3",50,"D",0,0.5,1.6000000000000001E-3,null,null,0.1056,0.02,2014,{"$f":"IF($M$7<=$P$7,N100*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N100*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T100<=$P$7,O100*(1+'6_Other Assumptions'!$B$9)^($P$7-T100),O100*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T100))","v":0.12559999999999999},0.12559999999999999,null,2014,2014,null,{"$f":"IF(U100<='6_Other Assumptions'!$B$7,R100*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U100),R100*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U100))","v":0.12559999999999999},null,1,1,1,null,true]
["Blue Roof","Extensive Pans or Check Dams","none","Blue Roof - Extensive Pans or Check Dams - none - E","cubic feet","$/ft3",50,"E",0,0.5,1.6000000000000001E-3,null,null,0.1056,0.02,2014,{"$f":"IF($M$7<=$P$7,N101*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N101*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T101<=$P$7,O101*(1+'6_Other Assumptions'!$B$9)^($P$7-T101),O101*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T101))","v":0.12559999999999999},0.12559999999999999,null,2014,2014,null,{"$f":"IF(U101<='6_Other Assumptions'!$B$7,R101*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U101),R101*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U101))","v":0.12559999999999999},null,1,1,1,null,true]
["Rainwater Harvesting","Indoor - no dual plumbing","none","Rainwater Harvesting - Indoor - no dual plumbing - none - A","cubic feet","$/ft3",50,"A",11,1,5.8333333333333327E-3,null,null,0.38499999999999995,0.72766666666666668,2014,{"$f":"IF($M$7<=$P$7,N102*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N102*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T102<=$P$7,O102*(1+'6_Other Assumptions'!$B$9)^($P$7-T102),O102*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T102))","v":1.1126666666666667},1.1126666666666667,null,2014,2014,null,{"$f":"IF(U102<='6_Other Assumptions'!$B$7,R102*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U102),R102*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U102))","v":1.1126666666666667},null,1,1,1,null,true]
["Rainwater Harvesting","Indoor - no dual plumbing","none","Rainwater Harvesting - Indoor - no dual plumbing - none - B","cubic feet","$/ft3",50,"B",3,1,2.5000000000000001E-3,null,null,0.16500000000000001,0.72766666666666668,2014,{"$f":"IF($M$7<=$P$7,N103*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N103*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T103<=$P$7,O103*(1+'6_Other Assumptions'!$B$9)^($P$7-T103),O103*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T103))","v":0.89266666666666672},0.89266666666666672,null,2014,2014,null,{"$f":"IF(U103<='6_Other Assumptions'!$B$7,R103*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U103),R103*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U103))","v":0.89266666666666672},null,1,1,1,null,true]
["Rainwater Harvesting","Indoor - no dual plumbing","none","Rainwater Harvesting - Indoor - no dual plumbing - none - C","cubic feet","$/ft3",50,"C",1,1,1.666666666666667E-3,null,null,0.11000000000000001,0.72766666666666668,2014,{"$f":"IF($M$7<=$P$7,N104*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N104*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T104<=$P$7,O104*(1+'6_Other Assumptions'!$B$9)^($P$7-T104),O104*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T104))","v":0.83766666666666667},0.83766666666666667,null,2014,2014,null,{"$f":"IF(U104<='6_Other Assumptions'!$B$7,R104*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U104),R104*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U104))","v":0.83766666666666667},null,1,1,1,null,true]
["Rainwater Harvesting","Indoor - no dual plumbing","none","Rainwater Harvesting - Indoor - no dual plumbing - none - D","cubic feet","$/ft3",50,"D",0,1,1.2500000000000002E-3,null,null,8.2500000000000018E-2,0.72766666666666668,2014,{"$f":"IF($M$7<=$P$7,N105*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N105*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T105<=$P$7,O105*(1+'6_Other Assumptions'!$B$9)^($P$7-T105),O105*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T105))","v":0.8101666666666667},0.8101666666666667,null,2014,2014,null,{"$f":"IF(U105<='6_Other Assumptions'!$B$7,R105*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U105),R105*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U105))","v":0.8101666666666667},null,1,1,1,null,true]
["Rainwater Harvesting","Indoor - no dual plumbing","none","Rainwater Harvesting - Indoor - no dual plumbing - none - E","cubic feet","$/ft3",50,"E",0,0.2,2.5000000000000006E-4,null,null,1.6500000000000004E-2,0.72766666666666668,2014,{"$f":"IF($M$7<=$P$7,N106*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N106*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T106<=$P$7,O106*(1+'6_Other Assumptions'!$B$9)^($P$7-T106),O106*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T106))","v":0.74416666666666664},0.74416666666666664,null,2014,2014,null,{"$f":"IF(U106<='6_Other Assumptions'!$B$7,R106*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U106),R106*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U106))","v":0.74416666666666664},null,1,1,1,null,true]
["Rainwater Harvesting","Indoor - dual plumbing","none","Rainwater Harvesting - Indoor - dual plumbing - none - A","cubic feet","$/ft3",50,"A",11,1,5.8333333333333327E-3,null,null,0.38499999999999995,0.72766666666666668,2014,{"$f":"IF($M$7<=$P$7,N107*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N107*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T107<=$P$7,O107*(1+'6_Other Assumptions'!$B$9)^($P$7-T107),O107*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T107))","v":1.1126666666666667},1.1126666666666667,null,2014,2014,null,{"$f":"IF(U107<='6_Other Assumptions'!$B$7,R107*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U107),R107*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U107))","v":1.1126666666666667},null,1,1,1,null,true]
["Rainwater Harvesting","Indoor - dual plumbing","none","Rainwater Harvesting - Indoor - dual plumbing - none - B","cubic feet","$/ft3",50,"B",3,1,2.5000000000000001E-3,null,null,0.16500000000000001,0.72766666666666668,2014,{"$f":"IF($M$7<=$P$7,N108*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N108*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T108<=$P$7,O108*(1+'6_Other Assumptions'!$B$9)^($P$7-T108),O108*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T108))","v":0.89266666666666672},0.89266666666666672,null,2014,2014,null,{"$f":"IF(U108<='6_Other Assumptions'!$B$7,R108*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U108),R108*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U108))","v":0.89266666666666672},null,1,1,1,null,true]
["Rainwater Harvesting","Indoor - dual plumbing","none","Rainwater Harvesting - Indoor - dual plumbing - none - C","cubic feet","$/ft3",50,"C",1,1,1.666666666666667E-3,null,null,0.11000000000000001,0.72766666666666668,2014,{"$f":"IF($M$7<=$P$7,N109*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N109*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T109<=$P$7,O109*(1+'6_Other Assumptions'!$B$9)^($P$7-T109),O109*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T109))","v":0.83766666666666667},0.83766666666666667,null,2014,2014,null,{"$f":"IF(U109<='6_Other Assumptions'!$B$7,R109*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U109),R109*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U109))","v":0.83766666666666667},null,1,1,1,null,true]
["Rainwater Harvesting","Indoor - dual plumbing","none","Rainwater Harvesting - Indoor - dual plumbing - none - D","cubic feet","$/ft3",50,"D",0,1,1.2500000000000002E-3,null,null,8.2500000000000018E-2,0.72766666666666668,2014,{"$f":"IF($M$7<=$P$7,N110*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N110*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T110<=$P$7,O110*(1+'6_Other Assumptions'!$B$9)^($P$7-T110),O110*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T110))","v":0.8101666666666667},0.8101666666666667,null,2014,2014,null,{"$f":"IF(U110<='6_Other Assumptions'!$B$7,R110*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U110),R110*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U110))","v":0.8101666666666667},null,1,1,1,null,true]
["Rainwater Harvesting","Indoor - dual plumbing","none","Rainwater Harvesting - Indoor - dual plumbing - none - E","cubic feet","$/ft3",50,"E",0,0.2,2.5000000000000006E-4,null,null,1.6500000000000004E-2,0.72766666666666668,2014,{"$f":"IF($M$7<=$P$7,N111*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N111*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T111<=$P$7,O111*(1+'6_Other Assumptions'!$B$9)^($P$7-T111),O111*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T111))","v":0.74416666666666664},0.74416666666666664,null,2014,2014,null,{"$f":"IF(U111<='6_Other Assumptions'!$B$7,R111*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U111),R111*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U111))","v":0.74416666666666664},null,1,1,1,null,true]
["Rainwater Harvesting","Outdoor Irrigation","none","Rainwater Harvesting - Outdoor Irrigation - none - A","cubic feet","$/ft3",50,"A",11,1,9.6666666666666656E-4,null,null,6.3799999999999996E-2,0.32766666666666666,2014,{"$f":"IF($M$7<=$P$7,N112*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N112*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T112<=$P$7,O112*(1+'6_Other Assumptions'!$B$9)^($P$7-T112),O112*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T112))","v":0.39146666666666663},0.39146666666666663,null,2014,2014,null,{"$f":"IF(U112<='6_Other Assumptions'!$B$7,R112*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U112),R112*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U112))","v":0.39146666666666663},null,1,1,1,null,true]
["Rainwater Harvesting","Outdoor Irrigation","none","Rainwater Harvesting - Outdoor Irrigation - none - B","cubic feet","$/ft3",50,"B",3,1,9.6666666666666656E-4,null,null,6.3799999999999996E-2,0.32766666666666666,2014,{"$f":"IF($M$7<=$P$7,N113*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N113*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T113<=$P$7,O113*(1+'6_Other Assumptions'!$B$9)^($P$7-T113),O113*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T113))","v":0.39146666666666663},0.39146666666666663,null,2014,2014,null,{"$f":"IF(U113<='6_Other Assumptions'!$B$7,R113*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U113),R113*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U113))","v":0.39146666666666663},null,1,1,1,null,true]
["Rainwater Harvesting","Outdoor Irrigation","none","Rainwater Harvesting - Outdoor Irrigation - none - C","cubic feet","$/ft3",50,"C",1,1,9.6666666666666656E-4,null,null,6.3799999999999996E-2,0.32766666666666666,2014,{"$f":"IF($M$7<=$P$7,N114*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N114*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T114<=$P$7,O114*(1+'6_Other Assumptions'!$B$9)^($P$7-T114),O114*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T114))","v":0.39146666666666663},0.39146666666666663,null,2014,2014,null,{"$f":"IF(U114<='6_Other Assumptions'!$B$7,R114*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U114),R114*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U114))","v":0.39146666666666663},null,1,1,1,null,true]
["Rainwater Harvesting","Outdoor Irrigation","none","Rainwater Harvesting - Outdoor Irrigation - none - D","cubic feet","$/ft3",50,"D",0,1,9.6666666666666656E-4,null,null,6.3799999999999996E-2,0.32766666666666666,2014,{"$f":"IF($M$7<=$P$7,N115*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N115*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T115<=$P$7,O115*(1+'6_Other Assumptions'!$B$9)^($P$7-T115),O115*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T115))","v":0.39146666666666663},0.39146666666666663,null,2014,2014,null,{"$f":"IF(U115<='6_Other Assumptions'!$B$7,R115*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U115),R115*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U115))","v":0.39146666666666663},null,1,1,1,null,true]
["Rainwater Harvesting","Outdoor Irrigation","none","Rainwater Harvesting - Outdoor Irrigation - none - E","cubic feet","$/ft3",50,"E",0,0.2,1.9333333333333333E-4,null,null,1.2760000000000001E-2,0.32766666666666666,2014,{"$f":"IF($M$7<=$P$7,N116*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N116*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T116<=$P$7,O116*(1+'6_Other Assumptions'!$B$9)^($P$7-T116),O116*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T116))","v":0.34042666666666666},0.34042666666666666,null,2014,2014,null,{"$f":"IF(U116<='6_Other Assumptions'!$B$7,R116*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U116),R116*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U116))","v":0.34042666666666666},null,1,1,1,null,true]
["Creek Daylighting","Public Land","Large City parcel","Creek Daylighting - Public Land - Large City parcel - A","linear feet","$/ft",30,"A",11,1,9.420000000000002E-2,null,null,6.2172000000000009,1.55,2014,{"$f":"IF($M$7<=$P$7,N117*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N117*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T117<=$P$7,O117*(1+'6_Other Assumptions'!$B$9)^($P$7-T117),O117*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T117))","v":7.7672000000000008},7.7672000000000008,null,2014,2014,null,{"$f":"IF(U117<='6_Other Assumptions'!$B$7,R117*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U117),R117*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U117))","v":7.7672000000000008},null,1,1,1,null,true]
["Creek Daylighting","Public Land","Large City parcel","Creek Daylighting - Public Land - Large City parcel - B","linear feet","$/ft",30,"B",3,1,3.5000000000000003E-2,null,null,2.31,1.55,2014,{"$f":"IF($M$7<=$P$7,N118*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N118*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T118<=$P$7,O118*(1+'6_Other Assumptions'!$B$9)^($P$7-T118),O118*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T118))","v":3.8600000000000003},3.8600000000000003,null,2014,2014,null,{"$f":"IF(U118<='6_Other Assumptions'!$B$7,R118*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U118),R118*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U118))","v":3.8600000000000003},null,1,1,1,null,true]
["Creek Daylighting","Public Land","Large City parcel","Creek Daylighting - Public Land - Large City parcel - C","linear feet","$/ft",30,"C",1,1,2.0199999999999999E-2,null,null,1.3331999999999999,1.55,2014,{"$f":"IF($M$7<=$P$7,N119*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N119*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T119<=$P$7,O119*(1+'6_Other Assumptions'!$B$9)^($P$7-T119),O119*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T119))","v":2.8832},2.8832,null,2014,2014,null,{"$f":"IF(U119<='6_Other Assumptions'!$B$7,R119*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U119),R119*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U119))","v":2.8832},null,1,1,1,null,true]
["Creek Daylighting","Public Land","Large City parcel","Creek Daylighting - Public Land - Large City parcel - D","linear feet","$/ft",30,"D",0,1,1.2800000000000001E-2,null,null,0.8448,1.55,2014,{"$f":"IF($M$7<=$P$7,N120*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N120*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T120<=$P$7,O120*(1+'6_Other Assumptions'!$B$9)^($P$7-T120),O120*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T120))","v":2.3948},2.3948,null,2014,2014,null,{"$f":"IF(U120<='6_Other Assumptions'!$B$7,R120*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U120),R120*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U120))","v":2.3948},null,1,1,1,null,true]
["Creek Daylighting","Public Land","Large City parcel","Creek Daylighting - Public Land - Large City parcel - E","linear feet","$/ft",30,"E",0,0.2,2.5600000000000002E-3,null,null,0.16896000000000003,1.55,2014,{"$f":"IF($M$7<=$P$7,N121*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N121*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T121<=$P$7,O121*(1+'6_Other Assumptions'!$B$9)^($P$7-T121),O121*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T121))","v":1.71896},1.71896,null,2014,2014,null,{"$f":"IF(U121<='6_Other Assumptions'!$B$7,R121*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U121),R121*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U121))","v":1.71896},null,1,1,1,null,true]
["Creek Daylighting","Public Land","ROW + City parcels","Creek Daylighting - Public Land - ROW + City parcels - A","linear feet","$/ft",30,"A",11,1,9.8199999999999996E-2,null,null,6.4811999999999994,1.55,2014,{"$f":"IF($M$7<=$P$7,N122*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N122*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T122<=$P$7,O122*(1+'6_Other Assumptions'!$B$9)^($P$7-T122),O122*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T122))","v":8.0312000000000001},8.0312000000000001,null,2014,2014,null,{"$f":"IF(U122<='6_Other Assumptions'!$B$7,R122*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U122),R122*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U122))","v":8.0312000000000001},null,1,1,1,null,true]
["Creek Daylighting","Public Land","ROW + City parcels","Creek Daylighting - Public Land - ROW + City parcels - B","linear feet","$/ft",30,"B",3,1,3.9E-2,null,null,2.5739999999999998,1.55,2014,{"$f":"IF($M$7<=$P$7,N123*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N123*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T123<=$P$7,O123*(1+'6_Other Assumptions'!$B$9)^($P$7-T123),O123*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T123))","v":4.1239999999999997},4.1239999999999997,null,2014,2014,null,{"$f":"IF(U123<='6_Other Assumptions'!$B$7,R123*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U123),R123*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U123))","v":4.1239999999999997},null,1,1,1,null,true]
["Creek Daylighting","Public Land","ROW + City parcels","Creek Daylighting - Public Land - ROW + City parcels - C","linear feet","$/ft",30,"C",1,1,2.4199999999999999E-2,null,null,1.5972,1.55,2014,{"$f":"IF($M$7<=$P$7,N124*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N124*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T124<=$P$7,O124*(1+'6_Other Assumptions'!$B$9)^($P$7-T124),O124*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T124))","v":3.1471999999999998},3.1471999999999998,null,2014,2014,null,{"$f":"IF(U124<='6_Other Assumptions'!$B$7,R124*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U124),R124*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U124))","v":3.1471999999999998},null,1,1,1,null,true]
["Creek Daylighting","Public Land","ROW + City parcels","Creek Daylighting - Public Land - ROW + City parcels - D","linear feet","$/ft",30,"D",0,1,1.6799999999999999E-2,null,null,1.1088,1.55,2014,{"$f":"IF($M$7<=$P$7,N125*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N125*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T125<=$P$7,O125*(1+'6_Other Assumptions'!$B$9)^($P$7-T125),O125*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T125))","v":2.6588000000000003},2.6588000000000003,null,2014,2014,null,{"$f":"IF(U125<='6_Other Assumptions'!$B$7,R125*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U125),R125*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U125))","v":2.6588000000000003},null,1,1,1,null,true]
["Creek Daylighting","Public Land","ROW + City parcels","Creek Daylighting - Public Land - ROW + City parcels - E","linear feet","$/ft",30,"E",0,0.2,3.3600000000000001E-3,null,null,0.22176000000000001,1.55,2014,{"$f":"IF($M$7<=$P$7,N126*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N126*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T126<=$P$7,O126*(1+'6_Other Assumptions'!$B$9)^($P$7-T126),O126*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T126))","v":1.77176},1.77176,null,2014,2014,null,{"$f":"IF(U126<='6_Other Assumptions'!$B$7,R126*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U126),R126*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U126))","v":1.77176},null,1,1,1,null,true]
["Creek Daylighting","Private Land","ROW + private parcels","Creek Daylighting - Private Land - ROW + private parcels - A","linear feet","$/ft",25,"A",11,1,9.8199999999999996E-2,null,null,6.4811999999999994,1.55,2014,{"$f":"IF($M$7<=$P$7,N127*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N127*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T127<=$P$7,O127*(1+'6_Other Assumptions'!$B$9)^($P$7-T127),O127*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T127))","v":8.0312000000000001},8.0312000000000001,null,2014,2014,null,{"$f":"IF(U127<='6_Other Assumptions'!$B$7,R127*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U127),R127*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U127))","v":8.0312000000000001},null,1,1,1,null,true]
["Creek Daylighting","Private Land","ROW + private parcels","Creek Daylighting - Private Land - ROW + private parcels - B","linear feet","$/ft",25,"B",3,1,3.9E-2,null,null,2.5739999999999998,1.55,2014,{"$f":"IF($M$7<=$P$7,N128*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N128*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T128<=$P$7,O128*(1+'6_Other Assumptions'!$B$9)^($P$7-T128),O128*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T128))","v":4.1239999999999997},4.1239999999999997,null,2014,2014,null,{"$f":"IF(U128<='6_Other Assumptions'!$B$7,R128*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U128),R128*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U128))","v":4.1239999999999997},null,1,1,1,null,true]
["Creek Daylighting","Private Land","ROW + private parcels","Creek Daylighting - Private Land - ROW + private parcels - C","linear feet","$/ft",25,"C",1,1,2.4199999999999999E-2,null,null,1.5972,1.55,2014,{"$f":"IF($M$7<=$P$7,N129*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N129*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T129<=$P$7,O129*(1+'6_Other Assumptions'!$B$9)^($P$7-T129),O129*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T129))","v":3.1471999999999998},3.1471999999999998,null,2014,2014,null,{"$f":"IF(U129<='6_Other Assumptions'!$B$7,R129*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U129),R129*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U129))","v":3.1471999999999998},null,1,1,1,null,true]
["Creek Daylighting","Private Land","ROW + private parcels","Creek Daylighting - Private Land - ROW + private parcels - D","linear feet","$/ft",25,"D",0,1,1.6799999999999999E-2,null,null,1.1088,1.55,2014,{"$f":"IF($M$7<=$P$7,N130*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N130*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T130<=$P$7,O130*(1+'6_Other Assumptions'!$B$9)^($P$7-T130),O130*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T130))","v":2.6588000000000003},2.6588000000000003,null,2014,2014,null,{"$f":"IF(U130<='6_Other Assumptions'!$B$7,R130*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U130),R130*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U130))","v":2.6588000000000003},null,1,1,1,null,true]
["Creek Daylighting","Private Land","ROW + private parcels","Creek Daylighting - Private Land - ROW + private parcels - E","linear feet","$/ft",25,"E",0,0.2,3.3600000000000001E-3,null,null,0.22176000000000001,1.55,2014,{"$f":"IF($M$7<=$P$7,N131*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N131*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T131<=$P$7,O131*(1+'6_Other Assumptions'!$B$9)^($P$7-T131),O131*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T131))","v":1.77176},1.77176,null,2014,2014,null,{"$f":"IF(U131<='6_Other Assumptions'!$B$7,R131*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U131),R131*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U131))","v":1.77176},null,1,1,1,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N132*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N132*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T132<=$P$7,O132*(1+'6_Other Assumptions'!$B$9)^($P$7-T132),O132*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T132))","v":0},0,null,2014,2014,null,{"$f":"IF(U132<='6_Other Assumptions'!$B$7,R132*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U132),R132*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U132))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N133*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N133*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T133<=$P$7,O133*(1+'6_Other Assumptions'!$B$9)^($P$7-T133),O133*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T133))","v":0},0,null,2014,2014,null,{"$f":"IF(U133<='6_Other Assumptions'!$B$7,R133*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U133),R133*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U133))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N134*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N134*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T134<=$P$7,O134*(1+'6_Other Assumptions'!$B$9)^($P$7-T134),O134*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T134))","v":0},0,null,2014,2014,null,{"$f":"IF(U134<='6_Other Assumptions'!$B$7,R134*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U134),R134*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U134))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N135*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N135*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T135<=$P$7,O135*(1+'6_Other Assumptions'!$B$9)^($P$7-T135),O135*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T135))","v":0},0,null,2014,2014,null,{"$f":"IF(U135<='6_Other Assumptions'!$B$7,R135*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U135),R135*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U135))","v":0},null,1,null,null,null,true]
[null,null,null,{"$f":"IF(LEN(A136)>0,A136&\" - \"&B136&\" - \"&C136&\" - \"&H136,\"\")","v":""},null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N136*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N136*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T136<=$P$7,O136*(1+'6_Other Assumptions'!$B$9)^($P$7-T136),O136*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T136))","v":0},0,null,2014,2014,null,{"$f":"IF(U136<='6_Other Assumptions'!$B$7,R136*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U136),R136*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U136))","v":0},null,1,null,null,null,{"$f":"IF(OR(A136<>\"\",B136<>\"\",C136<>\"\"),OR(AND(E136<>\"\",H136<>\"\",I136<>\"\",J136<>\"\",K136<>\"\",$L$7<>\"\",$M$7<>\"\",O136<>\"\",P136<>\"\",Z136<>\"\",AA136<>\"\"),AND(E136<>\"\",V136<>\"\",S136<>\"\",Z136<>\"\",AA136<>\"\")),TRUE)","v":true}]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N137*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N137*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T137<=$P$7,O137*(1+'6_Other Assumptions'!$B$9)^($P$7-T137),O137*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T137))","v":0},0,null,2014,2014,null,{"$f":"IF(U137<='6_Other Assumptions'!$B$7,R137*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U137),R137*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U137))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N138*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N138*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T138<=$P$7,O138*(1+'6_Other Assumptions'!$B$9)^($P$7-T138),O138*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T138))","v":0},0,null,2014,2014,null,{"$f":"IF(U138<='6_Other Assumptions'!$B$7,R138*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U138),R138*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U138))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N139*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N139*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T139<=$P$7,O139*(1+'6_Other Assumptions'!$B$9)^($P$7-T139),O139*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T139))","v":0},0,null,2014,2014,null,{"$f":"IF(U139<='6_Other Assumptions'!$B$7,R139*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U139),R139*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U139))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N140*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N140*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T140<=$P$7,O140*(1+'6_Other Assumptions'!$B$9)^($P$7-T140),O140*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T140))","v":0},0,null,2014,2014,null,{"$f":"IF(U140<='6_Other Assumptions'!$B$7,R140*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U140),R140*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U140))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N141*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N141*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T141<=$P$7,O141*(1+'6_Other Assumptions'!$B$9)^($P$7-T141),O141*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T141))","v":0},0,null,2014,2014,null,{"$f":"IF(U141<='6_Other Assumptions'!$B$7,R141*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U141),R141*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U141))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N142*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N142*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T142<=$P$7,O142*(1+'6_Other Assumptions'!$B$9)^($P$7-T142),O142*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T142))","v":0},0,null,2014,2014,null,{"$f":"IF(U142<='6_Other Assumptions'!$B$7,R142*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U142),R142*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U142))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N143*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N143*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T143<=$P$7,O143*(1+'6_Other Assumptions'!$B$9)^($P$7-T143),O143*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T143))","v":0},0,null,2014,2014,null,{"$f":"IF(U143<='6_Other Assumptions'!$B$7,R143*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U143),R143*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U143))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N144*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N144*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T144<=$P$7,O144*(1+'6_Other Assumptions'!$B$9)^($P$7-T144),O144*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T144))","v":0},0,null,2014,2014,null,{"$f":"IF(U144<='6_Other Assumptions'!$B$7,R144*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U144),R144*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U144))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N145*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N145*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T145<=$P$7,O145*(1+'6_Other Assumptions'!$B$9)^($P$7-T145),O145*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T145))","v":0},0,null,2014,2014,null,{"$f":"IF(U145<='6_Other Assumptions'!$B$7,R145*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U145),R145*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U145))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N146*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N146*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T146<=$P$7,O146*(1+'6_Other Assumptions'!$B$9)^($P$7-T146),O146*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T146))","v":0},0,null,2014,2014,null,{"$f":"IF(U146<='6_Other Assumptions'!$B$7,R146*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U146),R146*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U146))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N147*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N147*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T147<=$P$7,O147*(1+'6_Other Assumptions'!$B$9)^($P$7-T147),O147*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T147))","v":0},0,null,2014,2014,null,{"$f":"IF(U147<='6_Other Assumptions'!$B$7,R147*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U147),R147*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U147))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N148*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N148*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T148<=$P$7,O148*(1+'6_Other Assumptions'!$B$9)^($P$7-T148),O148*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T148))","v":0},0,null,2014,2014,null,{"$f":"IF(U148<='6_Other Assumptions'!$B$7,R148*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U148),R148*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U148))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N149*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N149*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T149<=$P$7,O149*(1+'6_Other Assumptions'!$B$9)^($P$7-T149),O149*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T149))","v":0},0,null,2014,2014,null,{"$f":"IF(U149<='6_Other Assumptions'!$B$7,R149*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U149),R149*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U149))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N150*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N150*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T150<=$P$7,O150*(1+'6_Other Assumptions'!$B$9)^($P$7-T150),O150*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T150))","v":0},0,null,2014,2014,null,{"$f":"IF(U150<='6_Other Assumptions'!$B$7,R150*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U150),R150*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U150))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N151*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N151*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T151<=$P$7,O151*(1+'6_Other Assumptions'!$B$9)^($P$7-T151),O151*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T151))","v":0},0,null,2014,2014,null,{"$f":"IF(U151<='6_Other Assumptions'!$B$7,R151*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U151),R151*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U151))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N152*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N152*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T152<=$P$7,O152*(1+'6_Other Assumptions'!$B$9)^($P$7-T152),O152*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T152))","v":0},0,null,2014,2014,null,{"$f":"IF(U152<='6_Other Assumptions'!$B$7,R152*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U152),R152*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U152))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N153*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N153*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T153<=$P$7,O153*(1+'6_Other Assumptions'!$B$9)^($P$7-T153),O153*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T153))","v":0},0,null,2014,2014,null,{"$f":"IF(U153<='6_Other Assumptions'!$B$7,R153*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U153),R153*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U153))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N154*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N154*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T154<=$P$7,O154*(1+'6_Other Assumptions'!$B$9)^($P$7-T154),O154*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T154))","v":0},0,null,2014,2014,null,{"$f":"IF(U154<='6_Other Assumptions'!$B$7,R154*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U154),R154*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U154))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N155*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N155*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T155<=$P$7,O155*(1+'6_Other Assumptions'!$B$9)^($P$7-T155),O155*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T155))","v":0},0,null,2014,2014,null,{"$f":"IF(U155<='6_Other Assumptions'!$B$7,R155*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U155),R155*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U155))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N156*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N156*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T156<=$P$7,O156*(1+'6_Other Assumptions'!$B$9)^($P$7-T156),O156*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T156))","v":0},0,null,2014,2014,null,{"$f":"IF(U156<='6_Other Assumptions'!$B$7,R156*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U156),R156*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U156))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N157*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N157*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T157<=$P$7,O157*(1+'6_Other Assumptions'!$B$9)^($P$7-T157),O157*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T157))","v":0},0,null,2014,2014,null,{"$f":"IF(U157<='6_Other Assumptions'!$B$7,R157*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U157),R157*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U157))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N158*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N158*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T158<=$P$7,O158*(1+'6_Other Assumptions'!$B$9)^($P$7-T158),O158*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T158))","v":0},0,null,2014,2014,null,{"$f":"IF(U158<='6_Other Assumptions'!$B$7,R158*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U158),R158*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U158))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N159*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N159*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T159<=$P$7,O159*(1+'6_Other Assumptions'!$B$9)^($P$7-T159),O159*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T159))","v":0},0,null,2014,2014,null,{"$f":"IF(U159<='6_Other Assumptions'!$B$7,R159*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U159),R159*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U159))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N160*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N160*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T160<=$P$7,O160*(1+'6_Other Assumptions'!$B$9)^($P$7-T160),O160*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T160))","v":0},{"$f":"IF(ISBLANK(S160),Q160,S160)","v":0},null,{"$f":"MAX($M$7,P160)","v":2014},{"$f":"IF(ISBLANK(V160),T160,V160)","v":2014},null,{"$f":"IF(U160<='6_Other Assumptions'!$B$7,R160*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U160),R160*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U160))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N161*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N161*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T161<=$P$7,O161*(1+'6_Other Assumptions'!$B$9)^($P$7-T161),O161*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T161))","v":0},0,null,2014,2014,null,{"$f":"IF(U161<='6_Other Assumptions'!$B$7,R161*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U161),R161*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U161))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N162*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N162*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T162<=$P$7,O162*(1+'6_Other Assumptions'!$B$9)^($P$7-T162),O162*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T162))","v":0},0,null,2014,2014,null,{"$f":"IF(U162<='6_Other Assumptions'!$B$7,R162*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U162),R162*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U162))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N163*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N163*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T163<=$P$7,O163*(1+'6_Other Assumptions'!$B$9)^($P$7-T163),O163*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T163))","v":0},0,null,2014,2014,null,{"$f":"IF(U163<='6_Other Assumptions'!$B$7,R163*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U163),R163*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U163))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N164*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N164*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T164<=$P$7,O164*(1+'6_Other Assumptions'!$B$9)^($P$7-T164),O164*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T164))","v":0},0,null,2014,2014,null,{"$f":"IF(U164<='6_Other Assumptions'!$B$7,R164*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U164),R164*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U164))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N165*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N165*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T165<=$P$7,O165*(1+'6_Other Assumptions'!$B$9)^($P$7-T165),O165*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T165))","v":0},0,null,2014,2014,null,{"$f":"IF(U165<='6_Other Assumptions'!$B$7,R165*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U165),R165*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U165))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N166*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N166*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T166<=$P$7,O166*(1+'6_Other Assumptions'!$B$9)^($P$7-T166),O166*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T166))","v":0},0,null,2014,2014,null,{"$f":"IF(U166<='6_Other Assumptions'!$B$7,R166*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U166),R166*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U166))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N167*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N167*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T167<=$P$7,O167*(1+'6_Other Assumptions'!$B$9)^($P$7-T167),O167*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T167))","v":0},0,null,2014,2014,null,{"$f":"IF(U167<='6_Other Assumptions'!$B$7,R167*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U167),R167*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U167))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N168*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N168*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T168<=$P$7,O168*(1+'6_Other Assumptions'!$B$9)^($P$7-T168),O168*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T168))","v":0},0,null,2014,2014,null,{"$f":"IF(U168<='6_Other Assumptions'!$B$7,R168*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U168),R168*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U168))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N169*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N169*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T169<=$P$7,O169*(1+'6_Other Assumptions'!$B$9)^($P$7-T169),O169*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T169))","v":0},0,null,2014,2014,null,{"$f":"IF(U169<='6_Other Assumptions'!$B$7,R169*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U169),R169*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U169))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N170*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N170*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T170<=$P$7,O170*(1+'6_Other Assumptions'!$B$9)^($P$7-T170),O170*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T170))","v":0},0,null,2014,2014,null,{"$f":"IF(U170<='6_Other Assumptions'!$B$7,R170*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U170),R170*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U170))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N171*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N171*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T171<=$P$7,O171*(1+'6_Other Assumptions'!$B$9)^($P$7-T171),O171*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T171))","v":0},0,null,2014,2014,null,{"$f":"IF(U171<='6_Other Assumptions'!$B$7,R171*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U171),R171*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U171))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N172*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N172*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T172<=$P$7,O172*(1+'6_Other Assumptions'!$B$9)^($P$7-T172),O172*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T172))","v":0},0,null,2014,2014,null,{"$f":"IF(U172<='6_Other Assumptions'!$B$7,R172*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U172),R172*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U172))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N173*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N173*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T173<=$P$7,O173*(1+'6_Other Assumptions'!$B$9)^($P$7-T173),O173*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T173))","v":0},0,null,2014,2014,null,{"$f":"IF(U173<='6_Other Assumptions'!$B$7,R173*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U173),R173*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U173))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N174*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N174*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T174<=$P$7,O174*(1+'6_Other Assumptions'!$B$9)^($P$7-T174),O174*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T174))","v":0},0,null,2014,2014,null,{"$f":"IF(U174<='6_Other Assumptions'!$B$7,R174*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U174),R174*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U174))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N175*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N175*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T175<=$P$7,O175*(1+'6_Other Assumptions'!$B$9)^($P$7-T175),O175*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T175))","v":0},0,null,2014,2014,null,{"$f":"IF(U175<='6_Other Assumptions'!$B$7,R175*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U175),R175*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U175))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N176*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N176*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T176<=$P$7,O176*(1+'6_Other Assumptions'!$B$9)^($P$7-T176),O176*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T176))","v":0},0,null,2014,2014,null,{"$f":"IF(U176<='6_Other Assumptions'!$B$7,R176*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U176),R176*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U176))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N177*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N177*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T177<=$P$7,O177*(1+'6_Other Assumptions'!$B$9)^($P$7-T177),O177*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T177))","v":0},0,null,2014,2014,null,{"$f":"IF(U177<='6_Other Assumptions'!$B$7,R177*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U177),R177*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U177))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N178*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N178*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T178<=$P$7,O178*(1+'6_Other Assumptions'!$B$9)^($P$7-T178),O178*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T178))","v":0},0,null,2014,2014,null,{"$f":"IF(U178<='6_Other Assumptions'!$B$7,R178*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U178),R178*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U178))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N179*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N179*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T179<=$P$7,O179*(1+'6_Other Assumptions'!$B$9)^($P$7-T179),O179*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T179))","v":0},0,null,2014,2014,null,{"$f":"IF(U179<='6_Other Assumptions'!$B$7,R179*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U179),R179*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U179))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N180*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N180*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T180<=$P$7,O180*(1+'6_Other Assumptions'!$B$9)^($P$7-T180),O180*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T180))","v":0},0,null,2014,2014,null,{"$f":"IF(U180<='6_Other Assumptions'!$B$7,R180*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U180),R180*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U180))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N181*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N181*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T181<=$P$7,O181*(1+'6_Other Assumptions'!$B$9)^($P$7-T181),O181*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T181))","v":0},0,null,2014,2014,null,{"$f":"IF(U181<='6_Other Assumptions'!$B$7,R181*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U181),R181*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U181))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N182*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N182*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T182<=$P$7,O182*(1+'6_Other Assumptions'!$B$9)^($P$7-T182),O182*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T182))","v":0},0,null,2014,2014,null,{"$f":"IF(U182<='6_Other Assumptions'!$B$7,R182*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U182),R182*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U182))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N183*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N183*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T183<=$P$7,O183*(1+'6_Other Assumptions'!$B$9)^($P$7-T183),O183*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T183))","v":0},0,null,2014,2014,null,{"$f":"IF(U183<='6_Other Assumptions'!$B$7,R183*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U183),R183*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U183))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N184*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N184*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T184<=$P$7,O184*(1+'6_Other Assumptions'!$B$9)^($P$7-T184),O184*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T184))","v":0},0,null,2014,2014,null,{"$f":"IF(U184<='6_Other Assumptions'!$B$7,R184*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U184),R184*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U184))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N185*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N185*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T185<=$P$7,O185*(1+'6_Other Assumptions'!$B$9)^($P$7-T185),O185*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T185))","v":0},0,null,2014,2014,null,{"$f":"IF(U185<='6_Other Assumptions'!$B$7,R185*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U185),R185*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U185))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N186*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N186*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T186<=$P$7,O186*(1+'6_Other Assumptions'!$B$9)^($P$7-T186),O186*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T186))","v":0},0,null,2014,2014,null,{"$f":"IF(U186<='6_Other Assumptions'!$B$7,R186*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U186),R186*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U186))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N187*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N187*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T187<=$P$7,O187*(1+'6_Other Assumptions'!$B$9)^($P$7-T187),O187*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T187))","v":0},0,null,2014,2014,null,{"$f":"IF(U187<='6_Other Assumptions'!$B$7,R187*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U187),R187*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U187))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N188*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N188*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T188<=$P$7,O188*(1+'6_Other Assumptions'!$B$9)^($P$7-T188),O188*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T188))","v":0},0,null,2014,2014,null,{"$f":"IF(U188<='6_Other Assumptions'!$B$7,R188*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U188),R188*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U188))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N189*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N189*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T189<=$P$7,O189*(1+'6_Other Assumptions'!$B$9)^($P$7-T189),O189*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T189))","v":0},0,null,2014,2014,null,{"$f":"IF(U189<='6_Other Assumptions'!$B$7,R189*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U189),R189*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U189))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N190*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N190*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T190<=$P$7,O190*(1+'6_Other Assumptions'!$B$9)^($P$7-T190),O190*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T190))","v":0},0,null,2014,2014,null,{"$f":"IF(U190<='6_Other Assumptions'!$B$7,R190*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U190),R190*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U190))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N191*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N191*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T191<=$P$7,O191*(1+'6_Other Assumptions'!$B$9)^($P$7-T191),O191*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T191))","v":0},0,null,2014,2014,null,{"$f":"IF(U191<='6_Other Assumptions'!$B$7,R191*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U191),R191*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U191))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N192*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N192*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T192<=$P$7,O192*(1+'6_Other Assumptions'!$B$9)^($P$7-T192),O192*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T192))","v":0},0,null,2014,2014,null,{"$f":"IF(U192<='6_Other Assumptions'!$B$7,R192*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U192),R192*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U192))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N193*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N193*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T193<=$P$7,O193*(1+'6_Other Assumptions'!$B$9)^($P$7-T193),O193*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T193))","v":0},0,null,2014,2014,null,{"$f":"IF(U193<='6_Other Assumptions'!$B$7,R193*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U193),R193*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U193))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N194*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N194*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T194<=$P$7,O194*(1+'6_Other Assumptions'!$B$9)^($P$7-T194),O194*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T194))","v":0},0,null,2014,2014,null,{"$f":"IF(U194<='6_Other Assumptions'!$B$7,R194*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U194),R194*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U194))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N195*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N195*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T195<=$P$7,O195*(1+'6_Other Assumptions'!$B$9)^($P$7-T195),O195*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T195))","v":0},0,null,2014,2014,null,{"$f":"IF(U195<='6_Other Assumptions'!$B$7,R195*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U195),R195*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U195))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N196*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N196*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T196<=$P$7,O196*(1+'6_Other Assumptions'!$B$9)^($P$7-T196),O196*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T196))","v":0},0,null,2014,2014,null,{"$f":"IF(U196<='6_Other Assumptions'!$B$7,R196*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U196),R196*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U196))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N197*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N197*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T197<=$P$7,O197*(1+'6_Other Assumptions'!$B$9)^($P$7-T197),O197*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T197))","v":0},0,null,2014,2014,null,{"$f":"IF(U197<='6_Other Assumptions'!$B$7,R197*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U197),R197*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U197))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N198*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N198*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T198<=$P$7,O198*(1+'6_Other Assumptions'!$B$9)^($P$7-T198),O198*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T198))","v":0},0,null,2014,2014,null,{"$f":"IF(U198<='6_Other Assumptions'!$B$7,R198*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U198),R198*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U198))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N199*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N199*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T199<=$P$7,O199*(1+'6_Other Assumptions'!$B$9)^($P$7-T199),O199*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T199))","v":0},0,null,2014,2014,null,{"$f":"IF(U199<='6_Other Assumptions'!$B$7,R199*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U199),R199*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U199))","v":0},null,1,null,null,null,true]
[null,null,null,{"$f":"IF(LEN(A200)>0,A200&\" - \"&B200&\" - \"&C200&\" - \"&H200,\"\")","v":""},null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N200*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N200*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T200<=$P$7,O200*(1+'6_Other Assumptions'!$B$9)^($P$7-T200),O200*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T200))","v":0},0,null,2014,2014,null,{"$f":"IF(U200<='6_Other Assumptions'!$B$7,R200*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U200),R200*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U200))","v":0},null,1,null,null,null,{"$f":"IF(OR(A200<>\"\",B200<>\"\",C200<>\"\"),OR(AND(E200<>\"\",H200<>\"\",I200<>\"\",J200<>\"\",K200<>\"\",$L$7<>\"\",$M$7<>\"\",O200<>\"\",P200<>\"\",Z200<>\"\",AA200<>\"\"),AND(E200<>\"\",V200<>\"\",S200<>\"\",Z200<>\"\",AA200<>\"\")),TRUE)","v":true}]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N201*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N201*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T201<=$P$7,O201*(1+'6_Other Assumptions'!$B$9)^($P$7-T201),O201*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T201))","v":0},0,null,2014,2014,null,{"$f":"IF(U201<='6_Other Assumptions'!$B$7,R201*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U201),R201*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U201))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N202*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N202*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T202<=$P$7,O202*(1+'6_Other Assumptions'!$B$9)^($P$7-T202),O202*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T202))","v":0},0,null,2014,2014,null,{"$f":"IF(U202<='6_Other Assumptions'!$B$7,R202*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U202),R202*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U202))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N203*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N203*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T203<=$P$7,O203*(1+'6_Other Assumptions'!$B$9)^($P$7-T203),O203*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T203))","v":0},0,null,2014,2014,null,{"$f":"IF(U203<='6_Other Assumptions'!$B$7,R203*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U203),R203*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U203))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N204*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N204*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T204<=$P$7,O204*(1+'6_Other Assumptions'!$B$9)^($P$7-T204),O204*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T204))","v":0},0,null,2014,2014,null,{"$f":"IF(U204<='6_Other Assumptions'!$B$7,R204*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U204),R204*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U204))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N205*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N205*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T205<=$P$7,O205*(1+'6_Other Assumptions'!$B$9)^($P$7-T205),O205*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T205))","v":0},0,null,2014,2014,null,{"$f":"IF(U205<='6_Other Assumptions'!$B$7,R205*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U205),R205*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U205))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N206*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N206*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T206<=$P$7,O206*(1+'6_Other Assumptions'!$B$9)^($P$7-T206),O206*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T206))","v":0},0,null,2014,2014,null,{"$f":"IF(U206<='6_Other Assumptions'!$B$7,R206*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U206),R206*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U206))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N207*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N207*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T207<=$P$7,O207*(1+'6_Other Assumptions'!$B$9)^($P$7-T207),O207*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T207))","v":0},0,null,2014,2014,null,{"$f":"IF(U207<='6_Other Assumptions'!$B$7,R207*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U207),R207*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U207))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N208*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N208*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T208<=$P$7,O208*(1+'6_Other Assumptions'!$B$9)^($P$7-T208),O208*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T208))","v":0},0,null,2014,2014,null,{"$f":"IF(U208<='6_Other Assumptions'!$B$7,R208*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U208),R208*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U208))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N209*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N209*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T209<=$P$7,O209*(1+'6_Other Assumptions'!$B$9)^($P$7-T209),O209*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T209))","v":0},0,null,2014,2014,null,{"$f":"IF(U209<='6_Other Assumptions'!$B$7,R209*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U209),R209*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U209))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N210*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N210*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T210<=$P$7,O210*(1+'6_Other Assumptions'!$B$9)^($P$7-T210),O210*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T210))","v":0},0,null,2014,2014,null,{"$f":"IF(U210<='6_Other Assumptions'!$B$7,R210*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U210),R210*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U210))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N211*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N211*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T211<=$P$7,O211*(1+'6_Other Assumptions'!$B$9)^($P$7-T211),O211*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T211))","v":0},0,null,2014,2014,null,{"$f":"IF(U211<='6_Other Assumptions'!$B$7,R211*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U211),R211*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U211))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N212*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N212*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T212<=$P$7,O212*(1+'6_Other Assumptions'!$B$9)^($P$7-T212),O212*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T212))","v":0},0,null,2014,2014,null,{"$f":"IF(U212<='6_Other Assumptions'!$B$7,R212*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U212),R212*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U212))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N213*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N213*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T213<=$P$7,O213*(1+'6_Other Assumptions'!$B$9)^($P$7-T213),O213*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T213))","v":0},0,null,2014,2014,null,{"$f":"IF(U213<='6_Other Assumptions'!$B$7,R213*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U213),R213*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U213))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N214*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N214*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T214<=$P$7,O214*(1+'6_Other Assumptions'!$B$9)^($P$7-T214),O214*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T214))","v":0},0,null,2014,2014,null,{"$f":"IF(U214<='6_Other Assumptions'!$B$7,R214*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U214),R214*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U214))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N215*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N215*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T215<=$P$7,O215*(1+'6_Other Assumptions'!$B$9)^($P$7-T215),O215*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T215))","v":0},0,null,2014,2014,null,{"$f":"IF(U215<='6_Other Assumptions'!$B$7,R215*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U215),R215*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U215))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N216*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N216*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T216<=$P$7,O216*(1+'6_Other Assumptions'!$B$9)^($P$7-T216),O216*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T216))","v":0},0,null,2014,2014,null,{"$f":"IF(U216<='6_Other Assumptions'!$B$7,R216*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U216),R216*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U216))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N217*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N217*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T217<=$P$7,O217*(1+'6_Other Assumptions'!$B$9)^($P$7-T217),O217*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T217))","v":0},0,null,2014,2014,null,{"$f":"IF(U217<='6_Other Assumptions'!$B$7,R217*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U217),R217*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U217))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N218*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N218*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T218<=$P$7,O218*(1+'6_Other Assumptions'!$B$9)^($P$7-T218),O218*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T218))","v":0},0,null,2014,2014,null,{"$f":"IF(U218<='6_Other Assumptions'!$B$7,R218*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U218),R218*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U218))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N219*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N219*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T219<=$P$7,O219*(1+'6_Other Assumptions'!$B$9)^($P$7-T219),O219*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T219))","v":0},0,null,2014,2014,null,{"$f":"IF(U219<='6_Other Assumptions'!$B$7,R219*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U219),R219*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U219))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N220*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N220*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T220<=$P$7,O220*(1+'6_Other Assumptions'!$B$9)^($P$7-T220),O220*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T220))","v":0},0,null,2014,2014,null,{"$f":"IF(U220<='6_Other Assumptions'!$B$7,R220*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U220),R220*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U220))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N221*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N221*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T221<=$P$7,O221*(1+'6_Other Assumptions'!$B$9)^($P$7-T221),O221*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T221))","v":0},0,null,2014,2014,null,{"$f":"IF(U221<='6_Other Assumptions'!$B$7,R221*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U221),R221*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U221))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N222*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N222*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T222<=$P$7,O222*(1+'6_Other Assumptions'!$B$9)^($P$7-T222),O222*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T222))","v":0},0,null,2014,2014,null,{"$f":"IF(U222<='6_Other Assumptions'!$B$7,R222*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U222),R222*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U222))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N223*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N223*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T223<=$P$7,O223*(1+'6_Other Assumptions'!$B$9)^($P$7-T223),O223*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T223))","v":0},0,null,2014,2014,null,{"$f":"IF(U223<='6_Other Assumptions'!$B$7,R223*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U223),R223*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U223))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N224*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N224*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T224<=$P$7,O224*(1+'6_Other Assumptions'!$B$9)^($P$7-T224),O224*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T224))","v":0},{"$f":"IF(ISBLANK(S224),Q224,S224)","v":0},null,{"$f":"MAX($M$7,P224)","v":2014},{"$f":"IF(ISBLANK(V224),T224,V224)","v":2014},null,{"$f":"IF(U224<='6_Other Assumptions'!$B$7,R224*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U224),R224*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U224))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N225*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N225*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T225<=$P$7,O225*(1+'6_Other Assumptions'!$B$9)^($P$7-T225),O225*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T225))","v":0},0,null,2014,2014,null,{"$f":"IF(U225<='6_Other Assumptions'!$B$7,R225*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U225),R225*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U225))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N226*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N226*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T226<=$P$7,O226*(1+'6_Other Assumptions'!$B$9)^($P$7-T226),O226*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T226))","v":0},0,null,2014,2014,null,{"$f":"IF(U226<='6_Other Assumptions'!$B$7,R226*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U226),R226*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U226))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N227*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N227*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T227<=$P$7,O227*(1+'6_Other Assumptions'!$B$9)^($P$7-T227),O227*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T227))","v":0},0,null,2014,2014,null,{"$f":"IF(U227<='6_Other Assumptions'!$B$7,R227*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U227),R227*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U227))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N228*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N228*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T228<=$P$7,O228*(1+'6_Other Assumptions'!$B$9)^($P$7-T228),O228*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T228))","v":0},0,null,2014,2014,null,{"$f":"IF(U228<='6_Other Assumptions'!$B$7,R228*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U228),R228*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U228))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N229*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N229*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T229<=$P$7,O229*(1+'6_Other Assumptions'!$B$9)^($P$7-T229),O229*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T229))","v":0},0,null,2014,2014,null,{"$f":"IF(U229<='6_Other Assumptions'!$B$7,R229*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U229),R229*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U229))","v":0},null,1,null,null,null,true]
[null,null,null,"",null,null,null,null,"","",null,null,null,0,null,null,{"$f":"IF($M$7<=$P$7,N230*(1+'6_Other Assumptions'!$B$9)^($P$7-$M$7),N230*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-$M$7))+IF(T230<=$P$7,O230*(1+'6_Other Assumptions'!$B$9)^($P$7-T230),O230*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^($P$7-T230))","v":0},0,null,2014,2014,null,{"$f":"IF(U230<='6_Other Assumptions'!$B$7,R230*(1+'6_Other Assumptions'!$B$9)^('6_Other Assumptions'!$B$7-U230),R230*(1+'6_Other Assumptions'!$B$9+'6_Other Assumptions'!$B$11)^('6_Other Assumptions'!$B$7-U230))","v":0},null,1,null,null,null,true]
["All new entries must be added above this line"]
[]
["Notes"]
["Original values for units of measurement (Cost), estimated life span,  annualized unit maintenance cost, and labor component of annualized unit maintenance cost taken from analysis done by Rob Dusenbury, PE, of Sustainable Watershed Designs, in his spreadsheet GI_O&M_LCA_5-7-14.xlsx, received via email on March 12, 2014."]
["For a more detailed breakdown of costs between labor and materials, as well as capital costs, refer to (hidden) worksheet tab 9_Reference_Cost Assumptions"]
["Annualized unit maintenance cost (Year 0) escalates the annualized unit maintenance cost (in base year dollars) to Year 0 dollars"]
["The spatial cost adjustment factors (Dispersed and Concentrated Cost Adjustment Factors in Column V and Column W) are determined by SFPUC; they are applied to the annualized unit maintenance costs."]
[]
["Instructions"]
["To add a new BMP type:"]
["- Go to the first free line below the existing BMP types. If there is no available line, insert an additional row above the 'All new entries must be added above this line' note. "]
["- Input the BMP type and any sub-types and sub-sub-types. Note that there must be one line per unique combination. That is, if a BMP type has two sub-types, then two lines must be filled out. "]
["- Fill out all subsequent cost, unit, and other information, as indicated by the GREY input cells. "]
["- WHITE cells denote calculation cells, where no input is required. The calculation will automatically populate the cell. "]
["- When all the information has been entered, click the \"Apply Changes\" button at the top of the worksheet. If there are any omissions in input information, an error message will appear. If there are no errors, a dialogue box will appear to confirm that the new BMP type has been incorporated into the model. "]
["- The BMP will be added to the dropdown menu in the Project Input tab for selection by users. The new BMP will now also appear in the selection menu of tab 2_BMP Dashboard."]
["To modify an existing BMP type:"]
["- Make changes to the existing BMP, as necessary. "]
["- Click the \"Apply Changes\" button at the top of the worksheet. A dialogue box will appear to confirm that the changes will be made within the model."]

{"sheet":"6_Other Assumptions","index":8,"n_rows":34,"n_cols":3,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["Financing and Miscellaneous Assumptions"]
[]
[]
["Modification of this sheet is POSSIBLE but NOT REQUIRED"]
["Assumption","Value\n(all values can be modified from the given default value)","Source"]
["Start Year for Model"]
["Present Value Year (Year 0)",2014,"User-defined input"]
["Escalation Factors"]
["Annual Increase in O&M Rate",0.03,"TBL model assumptions"]
["Discount Rate"]
["Discount Rate for O&M",0.05,"TBL model assumptions"]
["FTE Precision"]
["Precision of FTE Estimate (round to the nearest 0.25/0.5/1/etc. FTE)",0.25,"User-defined input"]
["Budget Precision"]
["Precision of Budget Estimate (round to the nearest $1/$100/$1000/etc.)",100,"User-defined input"]
["Labor Hours Precision"]
["Precision of Labor Hours (round to the nearest 1hr/10hrs/100hrs/etc.)",5,"User-defined input"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["NOTES - Financing and Other Assumptions:"]
["Original value for escalation represents the cost increase for O&M labor and materials over time, as determined by SFPUC"]
["Original value for discount rate for O&M, as determined by SFPUC,  represents the general inflation rate over time for purposes of discounting future liabilities."]
["For more information on the determination of the escalation factor and discount rate, refer to the Triple Bottom Line Life Cycle Cost Analysis (LCA) Methodology/Scope "]
[" internal memorandum, dated October 31, 2012. Escalation and discount rates were updated per TBL edits in June 2014."]
["To confirm original value, refer to worksheet tab 10_Reference_Other Assumptions (hidden tab)"]

{"sheet":"7_Model","index":9,"n_rows":1012,"n_cols":97,"rows_kept":1012,"cut":false,"hidden":false,"merged":[]}
["Maintenance Model Calculations"]
["This table contains the maintenance model logic, calculations, and project library. No input or modification should be made to this table. It is for information only and should be kept as a locked reference tab."]
["The model will accommodate up to 999 individual BMP entries in any combination of projects."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budgeting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Staffing"]
["Table auto-populates from data in \"Project Input\" and \"Assumptions\" tabs.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 20"]
["Index","Project Name","Watershed","BMP Type #1","BMP Sub-type","BMP Sub-sub-type","Full BMP Name","Spatial Distribution of BMP","Spatial Distribution Cost Adjustment Factor","BMP Size","BMP Unit of Measure","Service Level","# of typical visits/year","# of rehab visits/year","Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)","O&M \nCost per Unit\n (Year 0)\n[$/unit]","BMP Unit of Measure for O&M Cost","Cost Adjustment Factor (%)","Adjusted O&M Cost per Unit\n(Year 0)\n[$/unit]","O&M \nLabor Hours per Unit\n(Year 0)\n[hr./unit]","Comments","SFPUC Maintenance Start Date (YYYY)","SFPUC Maintenance End Date (YYYY) - \nwill be blank if maintenance is ongoing",{"$f":"'6_Other Assumptions'!B7","v":2014},{"$f":"X7+1","v":2015},{"$f":"Y7+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"AQ7+1","v":2034},{"$f":"AR7+1","v":2035},{"$f":"AS7+1","v":2036},{"$f":"AT7+1","v":2037},{"$f":"AU7+1","v":2038},{"$f":"AV7+1","v":2039},{"$f":"AW7+1","v":2040},{"$f":"AX7+1","v":2041},{"$f":"AY7+1","v":2042},{"$f":"AZ7+1","v":2043},{"$f":"BA7+1","v":2044},{"$f":"BB7+1","v":2045},{"$f":"BC7+1","v":2046},{"$f":"BD7+1","v":2047},{"$f":"BE7+1","v":2048},{"$f":"BF7+1","v":2049},{"$f":"BG7+1","v":2050},{"$f":"'6_Other Assumptions'!B7","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"CB7+1","v":2034},{"$f":"CC7+1","v":2035},{"$f":"CD7+1","v":2036},{"$f":"CE7+1","v":2037},{"$f":"CF7+1","v":2038},{"$f":"CG7+1","v":2039},{"$f":"CH7+1","v":2040},{"$f":"CI7+1","v":2041},{"$f":"CJ7+1","v":2042},{"$f":"CK7+1","v":2043},{"$f":"CL7+1","v":2044},{"$f":"CM7+1","v":2045},{"$f":"CN7+1","v":2046},{"$f":"CO7+1","v":2047},{"$f":"CP7+1","v":2048},{"$f":"CQ7+1","v":2049},{"$f":"CR7+1","v":2050}]
[1,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],$A8,1)),\"\",INDEX(Database[Project Name],$A8,1))","v":"Bioretention Example"},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A8,1)),\"\",INDEX(Database[Watershed],$A8,1))","v":"Islais Creek"},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A8,1)),\"\",INDEX(Database[BMP Type],$A8,1))","v":"Bioretention"},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A8,1)),\"\",INDEX(Database[BMP Sub-type],$A8,1))","v":"Hard Edge (a.k.a. Planter)"},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A8,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A8,1))","v":"Underdrained"},{"$f":"IF(LEN(D8)>0,D8&\" - \"&E8&\" - \"&F8&\" - \"&L8,\"\")","v":"Bioretention - Hard Edge (a.k.a. Planter) - Underdrained - B"},{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A8,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A8,1))","v":"Typical"},{"$f":"IF(H8=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G8,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H8=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G8,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H8=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G8,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":1},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A8,1)),\"\",INDEX(Database[BMP Size],$A8,1))","v":1000},{"$f":"IF(B8=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G8,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":"square feet"},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A8,1)),\"\",INDEX(Database[Service Level],$A8,1))","v":"B"},{"$f":"IF(B8=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G8,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":3},{"$f":"IF(B8=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G8,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":1},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A8,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A8,1))","v":1},{"$f":"IF(B8=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G8,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":3.7251000000000003},{"$f":"K8","v":"square feet"},{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A8,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A8,1))","v":1},{"$f":"IF(ISNUMBER(P8*R8*O8*I8),P8*R8*O8*I8,\"\")","v":3.7251000000000003},{"$f":"IF(B8=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G8,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":3.7350000000000008E-2},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A8,1)),\"\",INDEX(Database[Comments (text)],$A8,1))","v":"EXAMPLE"},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A8,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A8,1))","v":2014},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A8,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A8,1))","v":2050},{"$f":"IF($X$7=$V8,$S$8*J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":3725.1000000000004},{"$f":"IF(AND(OR(Y$7<=$W8,$W8=\"\"),OR(Y$7=$V8,X8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":3836.8530000000005},{"$f":"IF(AND(OR(Z$7<=$W8,$W8=\"\"),OR(Z$7=$V8,Y8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":3951.9585900000002},{"$f":"IF(AND(OR(AA$7<=$W8,$W8=\"\"),OR(AA$7=$V8,Z8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":4070.5173477000003},{"$f":"IF(AND(OR(AB$7<=$W8,$W8=\"\"),OR(AB$7=$V8,AA8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":4192.6328681309997},{"$f":"IF(AND(OR(AC$7<=$W8,$W8=\"\"),OR(AC$7=$V8,AB8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":4318.4118541749294},{"$f":"IF(AND(OR(AD$7<=$W8,$W8=\"\"),OR(AD$7=$V8,AC8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":4447.9642098001777},{"$f":"IF(AND(OR(AE$7<=$W8,$W8=\"\"),OR(AE$7=$V8,AD8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":4581.4031360941835},{"$f":"IF(AND(OR(AF$7<=$W8,$W8=\"\"),OR(AF$7=$V8,AE8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":4718.8452301770085},{"$f":"IF(AND(OR(AG$7<=$W8,$W8=\"\"),OR(AG$7=$V8,AF8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":4860.4105870823187},{"$f":"IF(AND(OR(AH$7<=$W8,$W8=\"\"),OR(AH$7=$V8,AG8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":5006.2229046947887},{"$f":"IF(AND(OR(AI$7<=$W8,$W8=\"\"),OR(AI$7=$V8,AH8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":5156.4095918356325},{"$f":"IF(AND(OR(AJ$7<=$W8,$W8=\"\"),OR(AJ$7=$V8,AI8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":5311.1018795907003},{"$f":"IF(AND(OR(AK$7<=$W8,$W8=\"\"),OR(AK$7=$V8,AJ8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":5470.434935978421},{"$f":"IF(AND(OR(AL$7<=$W8,$W8=\"\"),OR(AL$7=$V8,AK8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":5634.5479840577746},{"$f":"IF(AND(OR(AM$7<=$W8,$W8=\"\"),OR(AM$7=$V8,AL8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":5803.5844235795084},{"$f":"IF(AND(OR(AN$7<=$W8,$W8=\"\"),OR(AN$7=$V8,AM8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":5977.6919562868925},{"$f":"IF(AND(OR(AO$7<=$W8,$W8=\"\"),OR(AO$7=$V8,AN8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":6157.0227149754992},{"$f":"IF(AND(OR(AP$7<=$W8,$W8=\"\"),OR(AP$7=$V8,AO8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":6341.7333964247646},{"$f":"IF(AND(OR(AQ$7<=$W8,$W8=\"\"),OR(AQ$7=$V8,AP8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":6531.9853983175071},{"$f":"IF(AND(OR(AR$7<=$W8,$W8=\"\"),OR(AR$7=$V8,AQ8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":6727.944960267032},{"$f":"IF(AND(OR(AS$7<=$W8,$W8=\"\"),OR(AS$7=$V8,AR8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":6929.7833090750419},{"$f":"IF(AND(OR(AT$7<=$W8,$W8=\"\"),OR(AT$7=$V8,AS8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":7137.6768083472944},{"$f":"IF(AND(OR(AU$7<=$W8,$W8=\"\"),OR(AU$7=$V8,AT8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":7351.8071125977131},{"$f":"IF(AND(OR(AV$7<=$W8,$W8=\"\"),OR(AV$7=$V8,AU8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":7572.3613259756439},{"$f":"IF(AND(OR(AW$7<=$W8,$W8=\"\"),OR(AW$7=$V8,AV8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":7799.532165754913},{"$f":"IF(AND(OR(AX$7<=$W8,$W8=\"\"),OR(AX$7=$V8,AW8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":8033.5181307275616},{"$f":"IF(AND(OR(AY$7<=$W8,$W8=\"\"),OR(AY$7=$V8,AX8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":8274.5236746493865},{"$f":"IF(AND(OR(AZ$7<=$W8,$W8=\"\"),OR(AZ$7=$V8,AY8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":8522.7593848888682},{"$f":"IF(AND(OR(BA$7<=$W8,$W8=\"\"),OR(BA$7=$V8,AZ8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":8778.4421664355341},{"$f":"IF(AND(OR(BB$7<=$W8,$W8=\"\"),OR(BB$7=$V8,BA8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":9041.7954314285998},{"$f":"IF(AND(OR(BC$7<=$W8,$W8=\"\"),OR(BC$7=$V8,BB8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":9313.0492943714598},{"$f":"IF(AND(OR(BD$7<=$W8,$W8=\"\"),OR(BD$7=$V8,BC8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":9592.4407732026011},{"$f":"IF(AND(OR(BE$7<=$W8,$W8=\"\"),OR(BE$7=$V8,BD8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":9880.2139963986792},{"$f":"IF(AND(OR(BF$7<=$W8,$W8=\"\"),OR(BF$7=$V8,BE8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":10176.620416290638},{"$f":"IF(AND(OR(BG$7<=$W8,$W8=\"\"),OR(BG$7=$V8,BF8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":10481.919028779359},{"$f":"IF(AND(OR(BH$7<=$W8,$W8=\"\"),OR(BH$7=$V8,BG8<>\" \")),$S8*$J8*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":10796.376599642739},{"$f":"IF($X$7=$V8,$J8*$T$8,\" \")","v":37.350000000000009},{"$f":"IF(OR(Y$7=$V8,X8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(Z$7=$V8,Y8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AA$7=$V8,Z8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AB$7=$V8,AA8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AC$7=$V8,AB8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AD$7=$V8,AC8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AE$7=$V8,AD8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AF$7=$V8,AE8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AG$7=$V8,AF8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AH$7=$V8,AG8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AI$7=$V8,AH8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AJ$7=$V8,AI8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AK$7=$V8,AJ8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AL$7=$V8,AK8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AM$7=$V8,AL8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AN$7=$V8,AM8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AO$7=$V8,AN8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AP$7=$V8,AO8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AQ$7=$V8,AP8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AR$7=$V8,AQ8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AS$7=$V8,AR8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AT$7=$V8,AS8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AU$7=$V8,AT8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AV$7=$V8,AU8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AW$7=$V8,AV8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AX$7=$V8,AW8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AY$7=$V8,AX8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(AZ$7=$V8,AY8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(BA$7=$V8,AZ8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(BB$7=$V8,BA8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(BC$7=$V8,BB8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(BD$7=$V8,BC8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(BE$7=$V8,BD8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(BF$7=$V8,BE8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(BG$7=$V8,BF8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009},{"$f":"IF(OR(BH$7=$V8,BG8<>\" \"),$J8*$T8,\" \")","v":37.350000000000009}]
[2,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A9,1)),\"\",INDEX(Database[Project Name],A9,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A9,1)),\"\",INDEX(Database[Watershed],$A9,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A9,1)),\"\",INDEX(Database[BMP Type],$A9,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A9,1)),\"\",INDEX(Database[BMP Sub-type],$A9,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A9,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A9,1))","v":""},{"$f":"IF(LEN(D9)>0,D9&\" - \"&E9&\" - \"&F9&\" - \"&L9,\"\")","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A9,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A9,1))","v":""},{"$f":"IF(H9=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G9,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H9=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G9,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H9=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G9,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A9,1)),\"\",INDEX(Database[BMP Size],$A9,1))","v":""},{"$f":"IF(B9=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G9,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A9,1)),\"\",INDEX(Database[Service Level],$A9,1))","v":""},{"$f":"IF(B9=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G9,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B9=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G9,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A9,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A9,1))","v":""},{"$f":"IF(B9=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G9,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A9,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A9,1))","v":""},"",{"$f":"IF(B9=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G9,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A9,1)),\"\",INDEX(Database[Comments (text)],$A9,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A9,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A9,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A9,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A9,1))","v":""},{"$f":"IF($X$7=$V9,$S$8*J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W9,$W9=\"\"),OR(Y$7=$V9,X9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W9,$W9=\"\"),OR(Z$7=$V9,Y9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W9,$W9=\"\"),OR(AA$7=$V9,Z9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W9,$W9=\"\"),OR(AB$7=$V9,AA9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W9,$W9=\"\"),OR(AC$7=$V9,AB9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W9,$W9=\"\"),OR(AD$7=$V9,AC9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W9,$W9=\"\"),OR(AE$7=$V9,AD9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W9,$W9=\"\"),OR(AF$7=$V9,AE9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W9,$W9=\"\"),OR(AG$7=$V9,AF9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W9,$W9=\"\"),OR(AH$7=$V9,AG9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W9,$W9=\"\"),OR(AI$7=$V9,AH9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W9,$W9=\"\"),OR(AJ$7=$V9,AI9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W9,$W9=\"\"),OR(AK$7=$V9,AJ9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W9,$W9=\"\"),OR(AL$7=$V9,AK9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W9,$W9=\"\"),OR(AM$7=$V9,AL9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W9,$W9=\"\"),OR(AN$7=$V9,AM9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W9,$W9=\"\"),OR(AO$7=$V9,AN9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W9,$W9=\"\"),OR(AP$7=$V9,AO9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W9,$W9=\"\"),OR(AQ$7=$V9,AP9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W9,$W9=\"\"),OR(AR$7=$V9,AQ9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W9,$W9=\"\"),OR(AS$7=$V9,AR9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W9,$W9=\"\"),OR(AT$7=$V9,AS9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W9,$W9=\"\"),OR(AU$7=$V9,AT9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W9,$W9=\"\"),OR(AV$7=$V9,AU9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W9,$W9=\"\"),OR(AW$7=$V9,AV9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W9,$W9=\"\"),OR(AX$7=$V9,AW9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W9,$W9=\"\"),OR(AY$7=$V9,AX9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W9,$W9=\"\"),OR(AZ$7=$V9,AY9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W9,$W9=\"\"),OR(BA$7=$V9,AZ9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W9,$W9=\"\"),OR(BB$7=$V9,BA9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W9,$W9=\"\"),OR(BC$7=$V9,BB9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W9,$W9=\"\"),OR(BD$7=$V9,BC9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W9,$W9=\"\"),OR(BE$7=$V9,BD9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W9,$W9=\"\"),OR(BF$7=$V9,BE9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W9,$W9=\"\"),OR(BG$7=$V9,BF9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W9,$W9=\"\"),OR(BH$7=$V9,BG9<>\" \")),$S9*$J9*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[3,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A10,1)),\"\",INDEX(Database[Project Name],A10,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A10,1)),\"\",INDEX(Database[Watershed],$A10,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A10,1)),\"\",INDEX(Database[BMP Type],$A10,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A10,1)),\"\",INDEX(Database[BMP Sub-type],$A10,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A10,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A10,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A10,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A10,1))","v":""},{"$f":"IF(H10=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G10,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H10=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G10,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H10=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G10,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A10,1)),\"\",INDEX(Database[BMP Size],$A10,1))","v":""},{"$f":"IF(B10=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G10,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A10,1)),\"\",INDEX(Database[Service Level],$A10,1))","v":""},{"$f":"IF(B10=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G10,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B10=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G10,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A10,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A10,1))","v":""},{"$f":"IF(B10=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G10,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A10,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A10,1))","v":""},"",{"$f":"IF(B10=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G10,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A10,1)),\"\",INDEX(Database[Comments (text)],$A10,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A10,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A10,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A10,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A10,1))","v":""},{"$f":"IF($X$7=$V10,$S$8*J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W10,$W10=\"\"),OR(Y$7=$V10,X10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W10,$W10=\"\"),OR(Z$7=$V10,Y10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W10,$W10=\"\"),OR(AA$7=$V10,Z10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W10,$W10=\"\"),OR(AB$7=$V10,AA10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W10,$W10=\"\"),OR(AC$7=$V10,AB10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W10,$W10=\"\"),OR(AD$7=$V10,AC10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W10,$W10=\"\"),OR(AE$7=$V10,AD10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W10,$W10=\"\"),OR(AF$7=$V10,AE10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W10,$W10=\"\"),OR(AG$7=$V10,AF10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W10,$W10=\"\"),OR(AH$7=$V10,AG10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W10,$W10=\"\"),OR(AI$7=$V10,AH10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W10,$W10=\"\"),OR(AJ$7=$V10,AI10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W10,$W10=\"\"),OR(AK$7=$V10,AJ10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W10,$W10=\"\"),OR(AL$7=$V10,AK10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W10,$W10=\"\"),OR(AM$7=$V10,AL10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W10,$W10=\"\"),OR(AN$7=$V10,AM10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W10,$W10=\"\"),OR(AO$7=$V10,AN10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W10,$W10=\"\"),OR(AP$7=$V10,AO10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W10,$W10=\"\"),OR(AQ$7=$V10,AP10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W10,$W10=\"\"),OR(AR$7=$V10,AQ10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W10,$W10=\"\"),OR(AS$7=$V10,AR10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W10,$W10=\"\"),OR(AT$7=$V10,AS10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W10,$W10=\"\"),OR(AU$7=$V10,AT10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W10,$W10=\"\"),OR(AV$7=$V10,AU10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W10,$W10=\"\"),OR(AW$7=$V10,AV10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W10,$W10=\"\"),OR(AX$7=$V10,AW10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W10,$W10=\"\"),OR(AY$7=$V10,AX10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W10,$W10=\"\"),OR(AZ$7=$V10,AY10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W10,$W10=\"\"),OR(BA$7=$V10,AZ10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W10,$W10=\"\"),OR(BB$7=$V10,BA10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W10,$W10=\"\"),OR(BC$7=$V10,BB10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W10,$W10=\"\"),OR(BD$7=$V10,BC10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W10,$W10=\"\"),OR(BE$7=$V10,BD10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W10,$W10=\"\"),OR(BF$7=$V10,BE10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W10,$W10=\"\"),OR(BG$7=$V10,BF10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W10,$W10=\"\"),OR(BH$7=$V10,BG10<>\" \")),$S10*$J10*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[4,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A11,1)),\"\",INDEX(Database[Project Name],A11,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A11,1)),\"\",INDEX(Database[Watershed],$A11,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A11,1)),\"\",INDEX(Database[BMP Type],$A11,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A11,1)),\"\",INDEX(Database[BMP Sub-type],$A11,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A11,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A11,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A11,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A11,1))","v":""},{"$f":"IF(H11=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G11,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H11=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G11,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H11=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G11,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A11,1)),\"\",INDEX(Database[BMP Size],$A11,1))","v":""},{"$f":"IF(B11=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G11,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A11,1)),\"\",INDEX(Database[Service Level],$A11,1))","v":""},{"$f":"IF(B11=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G11,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B11=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G11,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A11,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A11,1))","v":""},{"$f":"IF(B11=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G11,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A11,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A11,1))","v":""},"",{"$f":"IF(B11=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G11,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A11,1)),\"\",INDEX(Database[Comments (text)],$A11,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A11,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A11,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A11,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A11,1))","v":""},{"$f":"IF($X$7=$V11,$S$8*J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W11,$W11=\"\"),OR(Y$7=$V11,X11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W11,$W11=\"\"),OR(Z$7=$V11,Y11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W11,$W11=\"\"),OR(AA$7=$V11,Z11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W11,$W11=\"\"),OR(AB$7=$V11,AA11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W11,$W11=\"\"),OR(AC$7=$V11,AB11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W11,$W11=\"\"),OR(AD$7=$V11,AC11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W11,$W11=\"\"),OR(AE$7=$V11,AD11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W11,$W11=\"\"),OR(AF$7=$V11,AE11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W11,$W11=\"\"),OR(AG$7=$V11,AF11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W11,$W11=\"\"),OR(AH$7=$V11,AG11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W11,$W11=\"\"),OR(AI$7=$V11,AH11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W11,$W11=\"\"),OR(AJ$7=$V11,AI11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W11,$W11=\"\"),OR(AK$7=$V11,AJ11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W11,$W11=\"\"),OR(AL$7=$V11,AK11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W11,$W11=\"\"),OR(AM$7=$V11,AL11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W11,$W11=\"\"),OR(AN$7=$V11,AM11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W11,$W11=\"\"),OR(AO$7=$V11,AN11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W11,$W11=\"\"),OR(AP$7=$V11,AO11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W11,$W11=\"\"),OR(AQ$7=$V11,AP11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W11,$W11=\"\"),OR(AR$7=$V11,AQ11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W11,$W11=\"\"),OR(AS$7=$V11,AR11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W11,$W11=\"\"),OR(AT$7=$V11,AS11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W11,$W11=\"\"),OR(AU$7=$V11,AT11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W11,$W11=\"\"),OR(AV$7=$V11,AU11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W11,$W11=\"\"),OR(AW$7=$V11,AV11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W11,$W11=\"\"),OR(AX$7=$V11,AW11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W11,$W11=\"\"),OR(AY$7=$V11,AX11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W11,$W11=\"\"),OR(AZ$7=$V11,AY11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W11,$W11=\"\"),OR(BA$7=$V11,AZ11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W11,$W11=\"\"),OR(BB$7=$V11,BA11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W11,$W11=\"\"),OR(BC$7=$V11,BB11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W11,$W11=\"\"),OR(BD$7=$V11,BC11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W11,$W11=\"\"),OR(BE$7=$V11,BD11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W11,$W11=\"\"),OR(BF$7=$V11,BE11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W11,$W11=\"\"),OR(BG$7=$V11,BF11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W11,$W11=\"\"),OR(BH$7=$V11,BG11<>\" \")),$S11*$J11*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[5,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A12,1)),\"\",INDEX(Database[Project Name],A12,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A12,1)),\"\",INDEX(Database[Watershed],$A12,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A12,1)),\"\",INDEX(Database[BMP Type],$A12,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A12,1)),\"\",INDEX(Database[BMP Sub-type],$A12,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A12,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A12,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A12,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A12,1))","v":""},{"$f":"IF(H12=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G12,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H12=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G12,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H12=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G12,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A12,1)),\"\",INDEX(Database[BMP Size],$A12,1))","v":""},{"$f":"IF(B12=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G12,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A12,1)),\"\",INDEX(Database[Service Level],$A12,1))","v":""},{"$f":"IF(B12=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G12,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B12=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G12,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A12,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A12,1))","v":""},{"$f":"IF(B12=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G12,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A12,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A12,1))","v":""},"",{"$f":"IF(B12=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G12,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A12,1)),\"\",INDEX(Database[Comments (text)],$A12,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A12,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A12,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A12,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A12,1))","v":""},{"$f":"IF($X$7=$V12,$S$8*J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W12,$W12=\"\"),OR(Y$7=$V12,X12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W12,$W12=\"\"),OR(Z$7=$V12,Y12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W12,$W12=\"\"),OR(AA$7=$V12,Z12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W12,$W12=\"\"),OR(AB$7=$V12,AA12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W12,$W12=\"\"),OR(AC$7=$V12,AB12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W12,$W12=\"\"),OR(AD$7=$V12,AC12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W12,$W12=\"\"),OR(AE$7=$V12,AD12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W12,$W12=\"\"),OR(AF$7=$V12,AE12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W12,$W12=\"\"),OR(AG$7=$V12,AF12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W12,$W12=\"\"),OR(AH$7=$V12,AG12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W12,$W12=\"\"),OR(AI$7=$V12,AH12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W12,$W12=\"\"),OR(AJ$7=$V12,AI12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W12,$W12=\"\"),OR(AK$7=$V12,AJ12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W12,$W12=\"\"),OR(AL$7=$V12,AK12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W12,$W12=\"\"),OR(AM$7=$V12,AL12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W12,$W12=\"\"),OR(AN$7=$V12,AM12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W12,$W12=\"\"),OR(AO$7=$V12,AN12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W12,$W12=\"\"),OR(AP$7=$V12,AO12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W12,$W12=\"\"),OR(AQ$7=$V12,AP12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W12,$W12=\"\"),OR(AR$7=$V12,AQ12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W12,$W12=\"\"),OR(AS$7=$V12,AR12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W12,$W12=\"\"),OR(AT$7=$V12,AS12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W12,$W12=\"\"),OR(AU$7=$V12,AT12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W12,$W12=\"\"),OR(AV$7=$V12,AU12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W12,$W12=\"\"),OR(AW$7=$V12,AV12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W12,$W12=\"\"),OR(AX$7=$V12,AW12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W12,$W12=\"\"),OR(AY$7=$V12,AX12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W12,$W12=\"\"),OR(AZ$7=$V12,AY12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W12,$W12=\"\"),OR(BA$7=$V12,AZ12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W12,$W12=\"\"),OR(BB$7=$V12,BA12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W12,$W12=\"\"),OR(BC$7=$V12,BB12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W12,$W12=\"\"),OR(BD$7=$V12,BC12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W12,$W12=\"\"),OR(BE$7=$V12,BD12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W12,$W12=\"\"),OR(BF$7=$V12,BE12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W12,$W12=\"\"),OR(BG$7=$V12,BF12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W12,$W12=\"\"),OR(BH$7=$V12,BG12<>\" \")),$S12*$J12*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[6,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A13,1)),\"\",INDEX(Database[Project Name],A13,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A13,1)),\"\",INDEX(Database[Watershed],$A13,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A13,1)),\"\",INDEX(Database[BMP Type],$A13,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A13,1)),\"\",INDEX(Database[BMP Sub-type],$A13,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A13,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A13,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A13,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A13,1))","v":""},{"$f":"IF(H13=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G13,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H13=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G13,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H13=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G13,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A13,1)),\"\",INDEX(Database[BMP Size],$A13,1))","v":""},{"$f":"IF(B13=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G13,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A13,1)),\"\",INDEX(Database[Service Level],$A13,1))","v":""},{"$f":"IF(B13=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G13,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B13=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G13,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A13,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A13,1))","v":""},{"$f":"IF(B13=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G13,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A13,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A13,1))","v":""},"",{"$f":"IF(B13=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G13,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A13,1)),\"\",INDEX(Database[Comments (text)],$A13,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A13,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A13,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A13,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A13,1))","v":""},{"$f":"IF($X$7=$V13,$S$8*J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W13,$W13=\"\"),OR(Y$7=$V13,X13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W13,$W13=\"\"),OR(Z$7=$V13,Y13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W13,$W13=\"\"),OR(AA$7=$V13,Z13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W13,$W13=\"\"),OR(AB$7=$V13,AA13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W13,$W13=\"\"),OR(AC$7=$V13,AB13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W13,$W13=\"\"),OR(AD$7=$V13,AC13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W13,$W13=\"\"),OR(AE$7=$V13,AD13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W13,$W13=\"\"),OR(AF$7=$V13,AE13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W13,$W13=\"\"),OR(AG$7=$V13,AF13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W13,$W13=\"\"),OR(AH$7=$V13,AG13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W13,$W13=\"\"),OR(AI$7=$V13,AH13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W13,$W13=\"\"),OR(AJ$7=$V13,AI13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W13,$W13=\"\"),OR(AK$7=$V13,AJ13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W13,$W13=\"\"),OR(AL$7=$V13,AK13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W13,$W13=\"\"),OR(AM$7=$V13,AL13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W13,$W13=\"\"),OR(AN$7=$V13,AM13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W13,$W13=\"\"),OR(AO$7=$V13,AN13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W13,$W13=\"\"),OR(AP$7=$V13,AO13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W13,$W13=\"\"),OR(AQ$7=$V13,AP13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W13,$W13=\"\"),OR(AR$7=$V13,AQ13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W13,$W13=\"\"),OR(AS$7=$V13,AR13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W13,$W13=\"\"),OR(AT$7=$V13,AS13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W13,$W13=\"\"),OR(AU$7=$V13,AT13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W13,$W13=\"\"),OR(AV$7=$V13,AU13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W13,$W13=\"\"),OR(AW$7=$V13,AV13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W13,$W13=\"\"),OR(AX$7=$V13,AW13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W13,$W13=\"\"),OR(AY$7=$V13,AX13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W13,$W13=\"\"),OR(AZ$7=$V13,AY13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W13,$W13=\"\"),OR(BA$7=$V13,AZ13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W13,$W13=\"\"),OR(BB$7=$V13,BA13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W13,$W13=\"\"),OR(BC$7=$V13,BB13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W13,$W13=\"\"),OR(BD$7=$V13,BC13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W13,$W13=\"\"),OR(BE$7=$V13,BD13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W13,$W13=\"\"),OR(BF$7=$V13,BE13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W13,$W13=\"\"),OR(BG$7=$V13,BF13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W13,$W13=\"\"),OR(BH$7=$V13,BG13<>\" \")),$S13*$J13*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[7,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A14,1)),\"\",INDEX(Database[Project Name],A14,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A14,1)),\"\",INDEX(Database[Watershed],$A14,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A14,1)),\"\",INDEX(Database[BMP Type],$A14,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A14,1)),\"\",INDEX(Database[BMP Sub-type],$A14,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A14,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A14,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A14,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A14,1))","v":""},{"$f":"IF(H14=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G14,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H14=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G14,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H14=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G14,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A14,1)),\"\",INDEX(Database[BMP Size],$A14,1))","v":""},{"$f":"IF(B14=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G14,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A14,1)),\"\",INDEX(Database[Service Level],$A14,1))","v":""},{"$f":"IF(B14=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G14,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B14=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G14,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A14,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A14,1))","v":""},{"$f":"IF(B14=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G14,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A14,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A14,1))","v":""},"",{"$f":"IF(B14=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G14,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A14,1)),\"\",INDEX(Database[Comments (text)],$A14,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A14,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A14,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A14,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A14,1))","v":""},{"$f":"IF($X$7=$V14,$S$8*J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W14,$W14=\"\"),OR(Y$7=$V14,X14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W14,$W14=\"\"),OR(Z$7=$V14,Y14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W14,$W14=\"\"),OR(AA$7=$V14,Z14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W14,$W14=\"\"),OR(AB$7=$V14,AA14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W14,$W14=\"\"),OR(AC$7=$V14,AB14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W14,$W14=\"\"),OR(AD$7=$V14,AC14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W14,$W14=\"\"),OR(AE$7=$V14,AD14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W14,$W14=\"\"),OR(AF$7=$V14,AE14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W14,$W14=\"\"),OR(AG$7=$V14,AF14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W14,$W14=\"\"),OR(AH$7=$V14,AG14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W14,$W14=\"\"),OR(AI$7=$V14,AH14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W14,$W14=\"\"),OR(AJ$7=$V14,AI14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W14,$W14=\"\"),OR(AK$7=$V14,AJ14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W14,$W14=\"\"),OR(AL$7=$V14,AK14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W14,$W14=\"\"),OR(AM$7=$V14,AL14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W14,$W14=\"\"),OR(AN$7=$V14,AM14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W14,$W14=\"\"),OR(AO$7=$V14,AN14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W14,$W14=\"\"),OR(AP$7=$V14,AO14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W14,$W14=\"\"),OR(AQ$7=$V14,AP14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W14,$W14=\"\"),OR(AR$7=$V14,AQ14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W14,$W14=\"\"),OR(AS$7=$V14,AR14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W14,$W14=\"\"),OR(AT$7=$V14,AS14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W14,$W14=\"\"),OR(AU$7=$V14,AT14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W14,$W14=\"\"),OR(AV$7=$V14,AU14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W14,$W14=\"\"),OR(AW$7=$V14,AV14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W14,$W14=\"\"),OR(AX$7=$V14,AW14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W14,$W14=\"\"),OR(AY$7=$V14,AX14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W14,$W14=\"\"),OR(AZ$7=$V14,AY14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W14,$W14=\"\"),OR(BA$7=$V14,AZ14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W14,$W14=\"\"),OR(BB$7=$V14,BA14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W14,$W14=\"\"),OR(BC$7=$V14,BB14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W14,$W14=\"\"),OR(BD$7=$V14,BC14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W14,$W14=\"\"),OR(BE$7=$V14,BD14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W14,$W14=\"\"),OR(BF$7=$V14,BE14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W14,$W14=\"\"),OR(BG$7=$V14,BF14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W14,$W14=\"\"),OR(BH$7=$V14,BG14<>\" \")),$S14*$J14*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[8,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A15,1)),\"\",INDEX(Database[Project Name],A15,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A15,1)),\"\",INDEX(Database[Watershed],$A15,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A15,1)),\"\",INDEX(Database[BMP Type],$A15,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A15,1)),\"\",INDEX(Database[BMP Sub-type],$A15,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A15,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A15,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A15,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A15,1))","v":""},{"$f":"IF(H15=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G15,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H15=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G15,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H15=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G15,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A15,1)),\"\",INDEX(Database[BMP Size],$A15,1))","v":""},{"$f":"IF(B15=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G15,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A15,1)),\"\",INDEX(Database[Service Level],$A15,1))","v":""},{"$f":"IF(B15=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G15,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B15=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G15,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A15,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A15,1))","v":""},{"$f":"IF(B15=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G15,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A15,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A15,1))","v":""},"",{"$f":"IF(B15=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G15,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A15,1)),\"\",INDEX(Database[Comments (text)],$A15,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A15,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A15,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A15,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A15,1))","v":""},{"$f":"IF($X$7=$V15,$S$8*J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W15,$W15=\"\"),OR(Y$7=$V15,X15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W15,$W15=\"\"),OR(Z$7=$V15,Y15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W15,$W15=\"\"),OR(AA$7=$V15,Z15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W15,$W15=\"\"),OR(AB$7=$V15,AA15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W15,$W15=\"\"),OR(AC$7=$V15,AB15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W15,$W15=\"\"),OR(AD$7=$V15,AC15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W15,$W15=\"\"),OR(AE$7=$V15,AD15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W15,$W15=\"\"),OR(AF$7=$V15,AE15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W15,$W15=\"\"),OR(AG$7=$V15,AF15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W15,$W15=\"\"),OR(AH$7=$V15,AG15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W15,$W15=\"\"),OR(AI$7=$V15,AH15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W15,$W15=\"\"),OR(AJ$7=$V15,AI15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W15,$W15=\"\"),OR(AK$7=$V15,AJ15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W15,$W15=\"\"),OR(AL$7=$V15,AK15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W15,$W15=\"\"),OR(AM$7=$V15,AL15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W15,$W15=\"\"),OR(AN$7=$V15,AM15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W15,$W15=\"\"),OR(AO$7=$V15,AN15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W15,$W15=\"\"),OR(AP$7=$V15,AO15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W15,$W15=\"\"),OR(AQ$7=$V15,AP15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W15,$W15=\"\"),OR(AR$7=$V15,AQ15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W15,$W15=\"\"),OR(AS$7=$V15,AR15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W15,$W15=\"\"),OR(AT$7=$V15,AS15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W15,$W15=\"\"),OR(AU$7=$V15,AT15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W15,$W15=\"\"),OR(AV$7=$V15,AU15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W15,$W15=\"\"),OR(AW$7=$V15,AV15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W15,$W15=\"\"),OR(AX$7=$V15,AW15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W15,$W15=\"\"),OR(AY$7=$V15,AX15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W15,$W15=\"\"),OR(AZ$7=$V15,AY15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W15,$W15=\"\"),OR(BA$7=$V15,AZ15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W15,$W15=\"\"),OR(BB$7=$V15,BA15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W15,$W15=\"\"),OR(BC$7=$V15,BB15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W15,$W15=\"\"),OR(BD$7=$V15,BC15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W15,$W15=\"\"),OR(BE$7=$V15,BD15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W15,$W15=\"\"),OR(BF$7=$V15,BE15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W15,$W15=\"\"),OR(BG$7=$V15,BF15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W15,$W15=\"\"),OR(BH$7=$V15,BG15<>\" \")),$S15*$J15*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[9,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A16,1)),\"\",INDEX(Database[Project Name],A16,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A16,1)),\"\",INDEX(Database[Watershed],$A16,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A16,1)),\"\",INDEX(Database[BMP Type],$A16,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A16,1)),\"\",INDEX(Database[BMP Sub-type],$A16,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A16,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A16,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A16,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A16,1))","v":""},{"$f":"IF(H16=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G16,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H16=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G16,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H16=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G16,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A16,1)),\"\",INDEX(Database[BMP Size],$A16,1))","v":""},{"$f":"IF(B16=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G16,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A16,1)),\"\",INDEX(Database[Service Level],$A16,1))","v":""},{"$f":"IF(B16=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G16,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B16=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G16,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A16,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A16,1))","v":""},{"$f":"IF(B16=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G16,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A16,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A16,1))","v":""},"",{"$f":"IF(B16=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G16,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A16,1)),\"\",INDEX(Database[Comments (text)],$A16,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A16,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A16,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A16,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A16,1))","v":""},{"$f":"IF($X$7=$V16,$S$8*J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W16,$W16=\"\"),OR(Y$7=$V16,X16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W16,$W16=\"\"),OR(Z$7=$V16,Y16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W16,$W16=\"\"),OR(AA$7=$V16,Z16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W16,$W16=\"\"),OR(AB$7=$V16,AA16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W16,$W16=\"\"),OR(AC$7=$V16,AB16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W16,$W16=\"\"),OR(AD$7=$V16,AC16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W16,$W16=\"\"),OR(AE$7=$V16,AD16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W16,$W16=\"\"),OR(AF$7=$V16,AE16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W16,$W16=\"\"),OR(AG$7=$V16,AF16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W16,$W16=\"\"),OR(AH$7=$V16,AG16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W16,$W16=\"\"),OR(AI$7=$V16,AH16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W16,$W16=\"\"),OR(AJ$7=$V16,AI16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W16,$W16=\"\"),OR(AK$7=$V16,AJ16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W16,$W16=\"\"),OR(AL$7=$V16,AK16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W16,$W16=\"\"),OR(AM$7=$V16,AL16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W16,$W16=\"\"),OR(AN$7=$V16,AM16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W16,$W16=\"\"),OR(AO$7=$V16,AN16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W16,$W16=\"\"),OR(AP$7=$V16,AO16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W16,$W16=\"\"),OR(AQ$7=$V16,AP16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W16,$W16=\"\"),OR(AR$7=$V16,AQ16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W16,$W16=\"\"),OR(AS$7=$V16,AR16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W16,$W16=\"\"),OR(AT$7=$V16,AS16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W16,$W16=\"\"),OR(AU$7=$V16,AT16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W16,$W16=\"\"),OR(AV$7=$V16,AU16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W16,$W16=\"\"),OR(AW$7=$V16,AV16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W16,$W16=\"\"),OR(AX$7=$V16,AW16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W16,$W16=\"\"),OR(AY$7=$V16,AX16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W16,$W16=\"\"),OR(AZ$7=$V16,AY16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W16,$W16=\"\"),OR(BA$7=$V16,AZ16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W16,$W16=\"\"),OR(BB$7=$V16,BA16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W16,$W16=\"\"),OR(BC$7=$V16,BB16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W16,$W16=\"\"),OR(BD$7=$V16,BC16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W16,$W16=\"\"),OR(BE$7=$V16,BD16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W16,$W16=\"\"),OR(BF$7=$V16,BE16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W16,$W16=\"\"),OR(BG$7=$V16,BF16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W16,$W16=\"\"),OR(BH$7=$V16,BG16<>\" \")),$S16*$J16*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[10,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A17,1)),\"\",INDEX(Database[Project Name],A17,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A17,1)),\"\",INDEX(Database[Watershed],$A17,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A17,1)),\"\",INDEX(Database[BMP Type],$A17,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A17,1)),\"\",INDEX(Database[BMP Sub-type],$A17,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A17,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A17,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A17,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A17,1))","v":""},{"$f":"IF(H17=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G17,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H17=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G17,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H17=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G17,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A17,1)),\"\",INDEX(Database[BMP Size],$A17,1))","v":""},{"$f":"IF(B17=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G17,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A17,1)),\"\",INDEX(Database[Service Level],$A17,1))","v":""},{"$f":"IF(B17=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G17,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B17=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G17,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A17,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A17,1))","v":""},{"$f":"IF(B17=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G17,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A17,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A17,1))","v":""},"",{"$f":"IF(B17=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G17,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A17,1)),\"\",INDEX(Database[Comments (text)],$A17,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A17,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A17,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A17,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A17,1))","v":""},{"$f":"IF($X$7=$V17,$S$8*J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W17,$W17=\"\"),OR(Y$7=$V17,X17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W17,$W17=\"\"),OR(Z$7=$V17,Y17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W17,$W17=\"\"),OR(AA$7=$V17,Z17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W17,$W17=\"\"),OR(AB$7=$V17,AA17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W17,$W17=\"\"),OR(AC$7=$V17,AB17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W17,$W17=\"\"),OR(AD$7=$V17,AC17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W17,$W17=\"\"),OR(AE$7=$V17,AD17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W17,$W17=\"\"),OR(AF$7=$V17,AE17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W17,$W17=\"\"),OR(AG$7=$V17,AF17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W17,$W17=\"\"),OR(AH$7=$V17,AG17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W17,$W17=\"\"),OR(AI$7=$V17,AH17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W17,$W17=\"\"),OR(AJ$7=$V17,AI17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W17,$W17=\"\"),OR(AK$7=$V17,AJ17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W17,$W17=\"\"),OR(AL$7=$V17,AK17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W17,$W17=\"\"),OR(AM$7=$V17,AL17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W17,$W17=\"\"),OR(AN$7=$V17,AM17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W17,$W17=\"\"),OR(AO$7=$V17,AN17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W17,$W17=\"\"),OR(AP$7=$V17,AO17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W17,$W17=\"\"),OR(AQ$7=$V17,AP17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W17,$W17=\"\"),OR(AR$7=$V17,AQ17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W17,$W17=\"\"),OR(AS$7=$V17,AR17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W17,$W17=\"\"),OR(AT$7=$V17,AS17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W17,$W17=\"\"),OR(AU$7=$V17,AT17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W17,$W17=\"\"),OR(AV$7=$V17,AU17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W17,$W17=\"\"),OR(AW$7=$V17,AV17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W17,$W17=\"\"),OR(AX$7=$V17,AW17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W17,$W17=\"\"),OR(AY$7=$V17,AX17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W17,$W17=\"\"),OR(AZ$7=$V17,AY17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W17,$W17=\"\"),OR(BA$7=$V17,AZ17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W17,$W17=\"\"),OR(BB$7=$V17,BA17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W17,$W17=\"\"),OR(BC$7=$V17,BB17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W17,$W17=\"\"),OR(BD$7=$V17,BC17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W17,$W17=\"\"),OR(BE$7=$V17,BD17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W17,$W17=\"\"),OR(BF$7=$V17,BE17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W17,$W17=\"\"),OR(BG$7=$V17,BF17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W17,$W17=\"\"),OR(BH$7=$V17,BG17<>\" \")),$S17*$J17*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[11,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A18,1)),\"\",INDEX(Database[Project Name],A18,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A18,1)),\"\",INDEX(Database[Watershed],$A18,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A18,1)),\"\",INDEX(Database[BMP Type],$A18,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A18,1)),\"\",INDEX(Database[BMP Sub-type],$A18,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A18,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A18,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A18,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A18,1))","v":""},{"$f":"IF(H18=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G18,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H18=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G18,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H18=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G18,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A18,1)),\"\",INDEX(Database[BMP Size],$A18,1))","v":""},{"$f":"IF(B18=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G18,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A18,1)),\"\",INDEX(Database[Service Level],$A18,1))","v":""},{"$f":"IF(B18=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G18,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B18=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G18,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A18,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A18,1))","v":""},{"$f":"IF(B18=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G18,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A18,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A18,1))","v":""},"",{"$f":"IF(B18=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G18,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A18,1)),\"\",INDEX(Database[Comments (text)],$A18,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A18,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A18,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A18,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A18,1))","v":""},{"$f":"IF($X$7=$V18,$S$8*J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W18,$W18=\"\"),OR(Y$7=$V18,X18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W18,$W18=\"\"),OR(Z$7=$V18,Y18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W18,$W18=\"\"),OR(AA$7=$V18,Z18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W18,$W18=\"\"),OR(AB$7=$V18,AA18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W18,$W18=\"\"),OR(AC$7=$V18,AB18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W18,$W18=\"\"),OR(AD$7=$V18,AC18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W18,$W18=\"\"),OR(AE$7=$V18,AD18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W18,$W18=\"\"),OR(AF$7=$V18,AE18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W18,$W18=\"\"),OR(AG$7=$V18,AF18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W18,$W18=\"\"),OR(AH$7=$V18,AG18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W18,$W18=\"\"),OR(AI$7=$V18,AH18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W18,$W18=\"\"),OR(AJ$7=$V18,AI18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W18,$W18=\"\"),OR(AK$7=$V18,AJ18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W18,$W18=\"\"),OR(AL$7=$V18,AK18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W18,$W18=\"\"),OR(AM$7=$V18,AL18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W18,$W18=\"\"),OR(AN$7=$V18,AM18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W18,$W18=\"\"),OR(AO$7=$V18,AN18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W18,$W18=\"\"),OR(AP$7=$V18,AO18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W18,$W18=\"\"),OR(AQ$7=$V18,AP18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W18,$W18=\"\"),OR(AR$7=$V18,AQ18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W18,$W18=\"\"),OR(AS$7=$V18,AR18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W18,$W18=\"\"),OR(AT$7=$V18,AS18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W18,$W18=\"\"),OR(AU$7=$V18,AT18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W18,$W18=\"\"),OR(AV$7=$V18,AU18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W18,$W18=\"\"),OR(AW$7=$V18,AV18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W18,$W18=\"\"),OR(AX$7=$V18,AW18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W18,$W18=\"\"),OR(AY$7=$V18,AX18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W18,$W18=\"\"),OR(AZ$7=$V18,AY18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W18,$W18=\"\"),OR(BA$7=$V18,AZ18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W18,$W18=\"\"),OR(BB$7=$V18,BA18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W18,$W18=\"\"),OR(BC$7=$V18,BB18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W18,$W18=\"\"),OR(BD$7=$V18,BC18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W18,$W18=\"\"),OR(BE$7=$V18,BD18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W18,$W18=\"\"),OR(BF$7=$V18,BE18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W18,$W18=\"\"),OR(BG$7=$V18,BF18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W18,$W18=\"\"),OR(BH$7=$V18,BG18<>\" \")),$S18*$J18*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[12,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A19,1)),\"\",INDEX(Database[Project Name],A19,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A19,1)),\"\",INDEX(Database[Watershed],$A19,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A19,1)),\"\",INDEX(Database[BMP Type],$A19,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A19,1)),\"\",INDEX(Database[BMP Sub-type],$A19,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A19,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A19,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A19,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A19,1))","v":""},{"$f":"IF(H19=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G19,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H19=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G19,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H19=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G19,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A19,1)),\"\",INDEX(Database[BMP Size],$A19,1))","v":""},{"$f":"IF(B19=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G19,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A19,1)),\"\",INDEX(Database[Service Level],$A19,1))","v":""},{"$f":"IF(B19=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G19,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B19=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G19,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A19,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A19,1))","v":""},{"$f":"IF(B19=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G19,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A19,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A19,1))","v":""},"",{"$f":"IF(B19=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G19,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A19,1)),\"\",INDEX(Database[Comments (text)],$A19,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A19,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A19,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A19,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A19,1))","v":""},{"$f":"IF($X$7=$V19,$S$8*J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W19,$W19=\"\"),OR(Y$7=$V19,X19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W19,$W19=\"\"),OR(Z$7=$V19,Y19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W19,$W19=\"\"),OR(AA$7=$V19,Z19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W19,$W19=\"\"),OR(AB$7=$V19,AA19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W19,$W19=\"\"),OR(AC$7=$V19,AB19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W19,$W19=\"\"),OR(AD$7=$V19,AC19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W19,$W19=\"\"),OR(AE$7=$V19,AD19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W19,$W19=\"\"),OR(AF$7=$V19,AE19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W19,$W19=\"\"),OR(AG$7=$V19,AF19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W19,$W19=\"\"),OR(AH$7=$V19,AG19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W19,$W19=\"\"),OR(AI$7=$V19,AH19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W19,$W19=\"\"),OR(AJ$7=$V19,AI19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W19,$W19=\"\"),OR(AK$7=$V19,AJ19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W19,$W19=\"\"),OR(AL$7=$V19,AK19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W19,$W19=\"\"),OR(AM$7=$V19,AL19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W19,$W19=\"\"),OR(AN$7=$V19,AM19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W19,$W19=\"\"),OR(AO$7=$V19,AN19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W19,$W19=\"\"),OR(AP$7=$V19,AO19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W19,$W19=\"\"),OR(AQ$7=$V19,AP19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W19,$W19=\"\"),OR(AR$7=$V19,AQ19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W19,$W19=\"\"),OR(AS$7=$V19,AR19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W19,$W19=\"\"),OR(AT$7=$V19,AS19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W19,$W19=\"\"),OR(AU$7=$V19,AT19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W19,$W19=\"\"),OR(AV$7=$V19,AU19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W19,$W19=\"\"),OR(AW$7=$V19,AV19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W19,$W19=\"\"),OR(AX$7=$V19,AW19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W19,$W19=\"\"),OR(AY$7=$V19,AX19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W19,$W19=\"\"),OR(AZ$7=$V19,AY19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W19,$W19=\"\"),OR(BA$7=$V19,AZ19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W19,$W19=\"\"),OR(BB$7=$V19,BA19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W19,$W19=\"\"),OR(BC$7=$V19,BB19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W19,$W19=\"\"),OR(BD$7=$V19,BC19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W19,$W19=\"\"),OR(BE$7=$V19,BD19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W19,$W19=\"\"),OR(BF$7=$V19,BE19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W19,$W19=\"\"),OR(BG$7=$V19,BF19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W19,$W19=\"\"),OR(BH$7=$V19,BG19<>\" \")),$S19*$J19*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[13,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A20,1)),\"\",INDEX(Database[Project Name],A20,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A20,1)),\"\",INDEX(Database[Watershed],$A20,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A20,1)),\"\",INDEX(Database[BMP Type],$A20,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A20,1)),\"\",INDEX(Database[BMP Sub-type],$A20,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A20,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A20,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A20,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A20,1))","v":""},{"$f":"IF(H20=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G20,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H20=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G20,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H20=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G20,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A20,1)),\"\",INDEX(Database[BMP Size],$A20,1))","v":""},{"$f":"IF(B20=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G20,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A20,1)),\"\",INDEX(Database[Service Level],$A20,1))","v":""},{"$f":"IF(B20=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G20,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B20=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G20,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A20,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A20,1))","v":""},{"$f":"IF(B20=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G20,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A20,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A20,1))","v":""},"",{"$f":"IF(B20=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G20,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A20,1)),\"\",INDEX(Database[Comments (text)],$A20,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A20,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A20,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A20,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A20,1))","v":""},{"$f":"IF($X$7=$V20,$S$8*J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W20,$W20=\"\"),OR(Y$7=$V20,X20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W20,$W20=\"\"),OR(Z$7=$V20,Y20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W20,$W20=\"\"),OR(AA$7=$V20,Z20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W20,$W20=\"\"),OR(AB$7=$V20,AA20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W20,$W20=\"\"),OR(AC$7=$V20,AB20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W20,$W20=\"\"),OR(AD$7=$V20,AC20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W20,$W20=\"\"),OR(AE$7=$V20,AD20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W20,$W20=\"\"),OR(AF$7=$V20,AE20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W20,$W20=\"\"),OR(AG$7=$V20,AF20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W20,$W20=\"\"),OR(AH$7=$V20,AG20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W20,$W20=\"\"),OR(AI$7=$V20,AH20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W20,$W20=\"\"),OR(AJ$7=$V20,AI20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W20,$W20=\"\"),OR(AK$7=$V20,AJ20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W20,$W20=\"\"),OR(AL$7=$V20,AK20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W20,$W20=\"\"),OR(AM$7=$V20,AL20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W20,$W20=\"\"),OR(AN$7=$V20,AM20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W20,$W20=\"\"),OR(AO$7=$V20,AN20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W20,$W20=\"\"),OR(AP$7=$V20,AO20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W20,$W20=\"\"),OR(AQ$7=$V20,AP20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W20,$W20=\"\"),OR(AR$7=$V20,AQ20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W20,$W20=\"\"),OR(AS$7=$V20,AR20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W20,$W20=\"\"),OR(AT$7=$V20,AS20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W20,$W20=\"\"),OR(AU$7=$V20,AT20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W20,$W20=\"\"),OR(AV$7=$V20,AU20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W20,$W20=\"\"),OR(AW$7=$V20,AV20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W20,$W20=\"\"),OR(AX$7=$V20,AW20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W20,$W20=\"\"),OR(AY$7=$V20,AX20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W20,$W20=\"\"),OR(AZ$7=$V20,AY20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W20,$W20=\"\"),OR(BA$7=$V20,AZ20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W20,$W20=\"\"),OR(BB$7=$V20,BA20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W20,$W20=\"\"),OR(BC$7=$V20,BB20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W20,$W20=\"\"),OR(BD$7=$V20,BC20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W20,$W20=\"\"),OR(BE$7=$V20,BD20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W20,$W20=\"\"),OR(BF$7=$V20,BE20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W20,$W20=\"\"),OR(BG$7=$V20,BF20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W20,$W20=\"\"),OR(BH$7=$V20,BG20<>\" \")),$S20*$J20*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[14,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A21,1)),\"\",INDEX(Database[Project Name],A21,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A21,1)),\"\",INDEX(Database[Watershed],$A21,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A21,1)),\"\",INDEX(Database[BMP Type],$A21,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A21,1)),\"\",INDEX(Database[BMP Sub-type],$A21,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A21,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A21,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A21,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A21,1))","v":""},{"$f":"IF(H21=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G21,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H21=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G21,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H21=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G21,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A21,1)),\"\",INDEX(Database[BMP Size],$A21,1))","v":""},{"$f":"IF(B21=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G21,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A21,1)),\"\",INDEX(Database[Service Level],$A21,1))","v":""},{"$f":"IF(B21=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G21,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B21=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G21,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A21,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A21,1))","v":""},{"$f":"IF(B21=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G21,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A21,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A21,1))","v":""},"",{"$f":"IF(B21=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G21,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A21,1)),\"\",INDEX(Database[Comments (text)],$A21,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A21,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A21,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A21,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A21,1))","v":""},{"$f":"IF($X$7=$V21,$S$8*J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W21,$W21=\"\"),OR(Y$7=$V21,X21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W21,$W21=\"\"),OR(Z$7=$V21,Y21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W21,$W21=\"\"),OR(AA$7=$V21,Z21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W21,$W21=\"\"),OR(AB$7=$V21,AA21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W21,$W21=\"\"),OR(AC$7=$V21,AB21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W21,$W21=\"\"),OR(AD$7=$V21,AC21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W21,$W21=\"\"),OR(AE$7=$V21,AD21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W21,$W21=\"\"),OR(AF$7=$V21,AE21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W21,$W21=\"\"),OR(AG$7=$V21,AF21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W21,$W21=\"\"),OR(AH$7=$V21,AG21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W21,$W21=\"\"),OR(AI$7=$V21,AH21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W21,$W21=\"\"),OR(AJ$7=$V21,AI21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W21,$W21=\"\"),OR(AK$7=$V21,AJ21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W21,$W21=\"\"),OR(AL$7=$V21,AK21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W21,$W21=\"\"),OR(AM$7=$V21,AL21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W21,$W21=\"\"),OR(AN$7=$V21,AM21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W21,$W21=\"\"),OR(AO$7=$V21,AN21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W21,$W21=\"\"),OR(AP$7=$V21,AO21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W21,$W21=\"\"),OR(AQ$7=$V21,AP21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W21,$W21=\"\"),OR(AR$7=$V21,AQ21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W21,$W21=\"\"),OR(AS$7=$V21,AR21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W21,$W21=\"\"),OR(AT$7=$V21,AS21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W21,$W21=\"\"),OR(AU$7=$V21,AT21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W21,$W21=\"\"),OR(AV$7=$V21,AU21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W21,$W21=\"\"),OR(AW$7=$V21,AV21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W21,$W21=\"\"),OR(AX$7=$V21,AW21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W21,$W21=\"\"),OR(AY$7=$V21,AX21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W21,$W21=\"\"),OR(AZ$7=$V21,AY21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W21,$W21=\"\"),OR(BA$7=$V21,AZ21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W21,$W21=\"\"),OR(BB$7=$V21,BA21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W21,$W21=\"\"),OR(BC$7=$V21,BB21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W21,$W21=\"\"),OR(BD$7=$V21,BC21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W21,$W21=\"\"),OR(BE$7=$V21,BD21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W21,$W21=\"\"),OR(BF$7=$V21,BE21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W21,$W21=\"\"),OR(BG$7=$V21,BF21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W21,$W21=\"\"),OR(BH$7=$V21,BG21<>\" \")),$S21*$J21*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[15,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A22,1)),\"\",INDEX(Database[Project Name],A22,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A22,1)),\"\",INDEX(Database[Watershed],$A22,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A22,1)),\"\",INDEX(Database[BMP Type],$A22,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A22,1)),\"\",INDEX(Database[BMP Sub-type],$A22,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A22,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A22,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A22,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A22,1))","v":""},{"$f":"IF(H22=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G22,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H22=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G22,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H22=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G22,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A22,1)),\"\",INDEX(Database[BMP Size],$A22,1))","v":""},{"$f":"IF(B22=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G22,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A22,1)),\"\",INDEX(Database[Service Level],$A22,1))","v":""},{"$f":"IF(B22=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G22,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B22=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G22,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A22,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A22,1))","v":""},{"$f":"IF(B22=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G22,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A22,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A22,1))","v":""},"",{"$f":"IF(B22=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G22,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A22,1)),\"\",INDEX(Database[Comments (text)],$A22,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A22,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A22,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A22,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A22,1))","v":""},{"$f":"IF($X$7=$V22,$S$8*J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W22,$W22=\"\"),OR(Y$7=$V22,X22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W22,$W22=\"\"),OR(Z$7=$V22,Y22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W22,$W22=\"\"),OR(AA$7=$V22,Z22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W22,$W22=\"\"),OR(AB$7=$V22,AA22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W22,$W22=\"\"),OR(AC$7=$V22,AB22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W22,$W22=\"\"),OR(AD$7=$V22,AC22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W22,$W22=\"\"),OR(AE$7=$V22,AD22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W22,$W22=\"\"),OR(AF$7=$V22,AE22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W22,$W22=\"\"),OR(AG$7=$V22,AF22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W22,$W22=\"\"),OR(AH$7=$V22,AG22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W22,$W22=\"\"),OR(AI$7=$V22,AH22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W22,$W22=\"\"),OR(AJ$7=$V22,AI22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W22,$W22=\"\"),OR(AK$7=$V22,AJ22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W22,$W22=\"\"),OR(AL$7=$V22,AK22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W22,$W22=\"\"),OR(AM$7=$V22,AL22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W22,$W22=\"\"),OR(AN$7=$V22,AM22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W22,$W22=\"\"),OR(AO$7=$V22,AN22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W22,$W22=\"\"),OR(AP$7=$V22,AO22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W22,$W22=\"\"),OR(AQ$7=$V22,AP22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W22,$W22=\"\"),OR(AR$7=$V22,AQ22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W22,$W22=\"\"),OR(AS$7=$V22,AR22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W22,$W22=\"\"),OR(AT$7=$V22,AS22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W22,$W22=\"\"),OR(AU$7=$V22,AT22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W22,$W22=\"\"),OR(AV$7=$V22,AU22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W22,$W22=\"\"),OR(AW$7=$V22,AV22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W22,$W22=\"\"),OR(AX$7=$V22,AW22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W22,$W22=\"\"),OR(AY$7=$V22,AX22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W22,$W22=\"\"),OR(AZ$7=$V22,AY22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W22,$W22=\"\"),OR(BA$7=$V22,AZ22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W22,$W22=\"\"),OR(BB$7=$V22,BA22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W22,$W22=\"\"),OR(BC$7=$V22,BB22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W22,$W22=\"\"),OR(BD$7=$V22,BC22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W22,$W22=\"\"),OR(BE$7=$V22,BD22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W22,$W22=\"\"),OR(BF$7=$V22,BE22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W22,$W22=\"\"),OR(BG$7=$V22,BF22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W22,$W22=\"\"),OR(BH$7=$V22,BG22<>\" \")),$S22*$J22*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[16,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A23,1)),\"\",INDEX(Database[Project Name],A23,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A23,1)),\"\",INDEX(Database[Watershed],$A23,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A23,1)),\"\",INDEX(Database[BMP Type],$A23,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A23,1)),\"\",INDEX(Database[BMP Sub-type],$A23,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A23,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A23,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A23,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A23,1))","v":""},{"$f":"IF(H23=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G23,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H23=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G23,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H23=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G23,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A23,1)),\"\",INDEX(Database[BMP Size],$A23,1))","v":""},{"$f":"IF(B23=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G23,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A23,1)),\"\",INDEX(Database[Service Level],$A23,1))","v":""},{"$f":"IF(B23=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G23,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B23=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G23,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A23,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A23,1))","v":""},{"$f":"IF(B23=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G23,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A23,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A23,1))","v":""},"",{"$f":"IF(B23=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G23,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A23,1)),\"\",INDEX(Database[Comments (text)],$A23,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A23,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A23,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A23,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A23,1))","v":""},{"$f":"IF($X$7=$V23,$S$8*J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W23,$W23=\"\"),OR(Y$7=$V23,X23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W23,$W23=\"\"),OR(Z$7=$V23,Y23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W23,$W23=\"\"),OR(AA$7=$V23,Z23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W23,$W23=\"\"),OR(AB$7=$V23,AA23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W23,$W23=\"\"),OR(AC$7=$V23,AB23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W23,$W23=\"\"),OR(AD$7=$V23,AC23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W23,$W23=\"\"),OR(AE$7=$V23,AD23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W23,$W23=\"\"),OR(AF$7=$V23,AE23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W23,$W23=\"\"),OR(AG$7=$V23,AF23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W23,$W23=\"\"),OR(AH$7=$V23,AG23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W23,$W23=\"\"),OR(AI$7=$V23,AH23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W23,$W23=\"\"),OR(AJ$7=$V23,AI23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W23,$W23=\"\"),OR(AK$7=$V23,AJ23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W23,$W23=\"\"),OR(AL$7=$V23,AK23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W23,$W23=\"\"),OR(AM$7=$V23,AL23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W23,$W23=\"\"),OR(AN$7=$V23,AM23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W23,$W23=\"\"),OR(AO$7=$V23,AN23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W23,$W23=\"\"),OR(AP$7=$V23,AO23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W23,$W23=\"\"),OR(AQ$7=$V23,AP23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W23,$W23=\"\"),OR(AR$7=$V23,AQ23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W23,$W23=\"\"),OR(AS$7=$V23,AR23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W23,$W23=\"\"),OR(AT$7=$V23,AS23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W23,$W23=\"\"),OR(AU$7=$V23,AT23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W23,$W23=\"\"),OR(AV$7=$V23,AU23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W23,$W23=\"\"),OR(AW$7=$V23,AV23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W23,$W23=\"\"),OR(AX$7=$V23,AW23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W23,$W23=\"\"),OR(AY$7=$V23,AX23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W23,$W23=\"\"),OR(AZ$7=$V23,AY23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W23,$W23=\"\"),OR(BA$7=$V23,AZ23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W23,$W23=\"\"),OR(BB$7=$V23,BA23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W23,$W23=\"\"),OR(BC$7=$V23,BB23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W23,$W23=\"\"),OR(BD$7=$V23,BC23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W23,$W23=\"\"),OR(BE$7=$V23,BD23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W23,$W23=\"\"),OR(BF$7=$V23,BE23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W23,$W23=\"\"),OR(BG$7=$V23,BF23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W23,$W23=\"\"),OR(BH$7=$V23,BG23<>\" \")),$S23*$J23*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[17,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A24,1)),\"\",INDEX(Database[Project Name],A24,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A24,1)),\"\",INDEX(Database[Watershed],$A24,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A24,1)),\"\",INDEX(Database[BMP Type],$A24,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A24,1)),\"\",INDEX(Database[BMP Sub-type],$A24,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A24,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A24,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A24,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A24,1))","v":""},{"$f":"IF(H24=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G24,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H24=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G24,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H24=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G24,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A24,1)),\"\",INDEX(Database[BMP Size],$A24,1))","v":""},{"$f":"IF(B24=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G24,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A24,1)),\"\",INDEX(Database[Service Level],$A24,1))","v":""},{"$f":"IF(B24=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G24,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B24=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G24,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A24,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A24,1))","v":""},{"$f":"IF(B24=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G24,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A24,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A24,1))","v":""},"",{"$f":"IF(B24=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G24,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A24,1)),\"\",INDEX(Database[Comments (text)],$A24,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A24,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A24,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A24,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A24,1))","v":""},{"$f":"IF($X$7=$V24,$S$8*J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W24,$W24=\"\"),OR(Y$7=$V24,X24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W24,$W24=\"\"),OR(Z$7=$V24,Y24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W24,$W24=\"\"),OR(AA$7=$V24,Z24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W24,$W24=\"\"),OR(AB$7=$V24,AA24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W24,$W24=\"\"),OR(AC$7=$V24,AB24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W24,$W24=\"\"),OR(AD$7=$V24,AC24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W24,$W24=\"\"),OR(AE$7=$V24,AD24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W24,$W24=\"\"),OR(AF$7=$V24,AE24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W24,$W24=\"\"),OR(AG$7=$V24,AF24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W24,$W24=\"\"),OR(AH$7=$V24,AG24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W24,$W24=\"\"),OR(AI$7=$V24,AH24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W24,$W24=\"\"),OR(AJ$7=$V24,AI24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W24,$W24=\"\"),OR(AK$7=$V24,AJ24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W24,$W24=\"\"),OR(AL$7=$V24,AK24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W24,$W24=\"\"),OR(AM$7=$V24,AL24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W24,$W24=\"\"),OR(AN$7=$V24,AM24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W24,$W24=\"\"),OR(AO$7=$V24,AN24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W24,$W24=\"\"),OR(AP$7=$V24,AO24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W24,$W24=\"\"),OR(AQ$7=$V24,AP24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W24,$W24=\"\"),OR(AR$7=$V24,AQ24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W24,$W24=\"\"),OR(AS$7=$V24,AR24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W24,$W24=\"\"),OR(AT$7=$V24,AS24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W24,$W24=\"\"),OR(AU$7=$V24,AT24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W24,$W24=\"\"),OR(AV$7=$V24,AU24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W24,$W24=\"\"),OR(AW$7=$V24,AV24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W24,$W24=\"\"),OR(AX$7=$V24,AW24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W24,$W24=\"\"),OR(AY$7=$V24,AX24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W24,$W24=\"\"),OR(AZ$7=$V24,AY24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W24,$W24=\"\"),OR(BA$7=$V24,AZ24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W24,$W24=\"\"),OR(BB$7=$V24,BA24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W24,$W24=\"\"),OR(BC$7=$V24,BB24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W24,$W24=\"\"),OR(BD$7=$V24,BC24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W24,$W24=\"\"),OR(BE$7=$V24,BD24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W24,$W24=\"\"),OR(BF$7=$V24,BE24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W24,$W24=\"\"),OR(BG$7=$V24,BF24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W24,$W24=\"\"),OR(BH$7=$V24,BG24<>\" \")),$S24*$J24*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[18,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A25,1)),\"\",INDEX(Database[Project Name],A25,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A25,1)),\"\",INDEX(Database[Watershed],$A25,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A25,1)),\"\",INDEX(Database[BMP Type],$A25,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A25,1)),\"\",INDEX(Database[BMP Sub-type],$A25,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A25,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A25,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A25,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A25,1))","v":""},{"$f":"IF(H25=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G25,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H25=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G25,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H25=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G25,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A25,1)),\"\",INDEX(Database[BMP Size],$A25,1))","v":""},{"$f":"IF(B25=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G25,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A25,1)),\"\",INDEX(Database[Service Level],$A25,1))","v":""},{"$f":"IF(B25=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G25,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B25=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G25,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A25,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A25,1))","v":""},{"$f":"IF(B25=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G25,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A25,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A25,1))","v":""},"",{"$f":"IF(B25=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G25,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A25,1)),\"\",INDEX(Database[Comments (text)],$A25,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A25,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A25,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A25,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A25,1))","v":""},{"$f":"IF($X$7=$V25,$S$8*J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W25,$W25=\"\"),OR(Y$7=$V25,X25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W25,$W25=\"\"),OR(Z$7=$V25,Y25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W25,$W25=\"\"),OR(AA$7=$V25,Z25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W25,$W25=\"\"),OR(AB$7=$V25,AA25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W25,$W25=\"\"),OR(AC$7=$V25,AB25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W25,$W25=\"\"),OR(AD$7=$V25,AC25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W25,$W25=\"\"),OR(AE$7=$V25,AD25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W25,$W25=\"\"),OR(AF$7=$V25,AE25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W25,$W25=\"\"),OR(AG$7=$V25,AF25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W25,$W25=\"\"),OR(AH$7=$V25,AG25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W25,$W25=\"\"),OR(AI$7=$V25,AH25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W25,$W25=\"\"),OR(AJ$7=$V25,AI25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W25,$W25=\"\"),OR(AK$7=$V25,AJ25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W25,$W25=\"\"),OR(AL$7=$V25,AK25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W25,$W25=\"\"),OR(AM$7=$V25,AL25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W25,$W25=\"\"),OR(AN$7=$V25,AM25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W25,$W25=\"\"),OR(AO$7=$V25,AN25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W25,$W25=\"\"),OR(AP$7=$V25,AO25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W25,$W25=\"\"),OR(AQ$7=$V25,AP25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W25,$W25=\"\"),OR(AR$7=$V25,AQ25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W25,$W25=\"\"),OR(AS$7=$V25,AR25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W25,$W25=\"\"),OR(AT$7=$V25,AS25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W25,$W25=\"\"),OR(AU$7=$V25,AT25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W25,$W25=\"\"),OR(AV$7=$V25,AU25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W25,$W25=\"\"),OR(AW$7=$V25,AV25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W25,$W25=\"\"),OR(AX$7=$V25,AW25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W25,$W25=\"\"),OR(AY$7=$V25,AX25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W25,$W25=\"\"),OR(AZ$7=$V25,AY25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W25,$W25=\"\"),OR(BA$7=$V25,AZ25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W25,$W25=\"\"),OR(BB$7=$V25,BA25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W25,$W25=\"\"),OR(BC$7=$V25,BB25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W25,$W25=\"\"),OR(BD$7=$V25,BC25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W25,$W25=\"\"),OR(BE$7=$V25,BD25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W25,$W25=\"\"),OR(BF$7=$V25,BE25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W25,$W25=\"\"),OR(BG$7=$V25,BF25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W25,$W25=\"\"),OR(BH$7=$V25,BG25<>\" \")),$S25*$J25*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[19,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A26,1)),\"\",INDEX(Database[Project Name],A26,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A26,1)),\"\",INDEX(Database[Watershed],$A26,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A26,1)),\"\",INDEX(Database[BMP Type],$A26,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A26,1)),\"\",INDEX(Database[BMP Sub-type],$A26,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A26,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A26,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A26,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A26,1))","v":""},{"$f":"IF(H26=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G26,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H26=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G26,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H26=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G26,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A26,1)),\"\",INDEX(Database[BMP Size],$A26,1))","v":""},{"$f":"IF(B26=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G26,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A26,1)),\"\",INDEX(Database[Service Level],$A26,1))","v":""},{"$f":"IF(B26=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G26,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B26=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G26,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A26,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A26,1))","v":""},{"$f":"IF(B26=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G26,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A26,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A26,1))","v":""},"",{"$f":"IF(B26=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G26,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A26,1)),\"\",INDEX(Database[Comments (text)],$A26,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A26,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A26,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A26,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A26,1))","v":""},{"$f":"IF($X$7=$V26,$S$8*J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W26,$W26=\"\"),OR(Y$7=$V26,X26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W26,$W26=\"\"),OR(Z$7=$V26,Y26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W26,$W26=\"\"),OR(AA$7=$V26,Z26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W26,$W26=\"\"),OR(AB$7=$V26,AA26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W26,$W26=\"\"),OR(AC$7=$V26,AB26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W26,$W26=\"\"),OR(AD$7=$V26,AC26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W26,$W26=\"\"),OR(AE$7=$V26,AD26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W26,$W26=\"\"),OR(AF$7=$V26,AE26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W26,$W26=\"\"),OR(AG$7=$V26,AF26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W26,$W26=\"\"),OR(AH$7=$V26,AG26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W26,$W26=\"\"),OR(AI$7=$V26,AH26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W26,$W26=\"\"),OR(AJ$7=$V26,AI26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W26,$W26=\"\"),OR(AK$7=$V26,AJ26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W26,$W26=\"\"),OR(AL$7=$V26,AK26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W26,$W26=\"\"),OR(AM$7=$V26,AL26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W26,$W26=\"\"),OR(AN$7=$V26,AM26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W26,$W26=\"\"),OR(AO$7=$V26,AN26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W26,$W26=\"\"),OR(AP$7=$V26,AO26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W26,$W26=\"\"),OR(AQ$7=$V26,AP26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W26,$W26=\"\"),OR(AR$7=$V26,AQ26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W26,$W26=\"\"),OR(AS$7=$V26,AR26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W26,$W26=\"\"),OR(AT$7=$V26,AS26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W26,$W26=\"\"),OR(AU$7=$V26,AT26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W26,$W26=\"\"),OR(AV$7=$V26,AU26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W26,$W26=\"\"),OR(AW$7=$V26,AV26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W26,$W26=\"\"),OR(AX$7=$V26,AW26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W26,$W26=\"\"),OR(AY$7=$V26,AX26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W26,$W26=\"\"),OR(AZ$7=$V26,AY26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W26,$W26=\"\"),OR(BA$7=$V26,AZ26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W26,$W26=\"\"),OR(BB$7=$V26,BA26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W26,$W26=\"\"),OR(BC$7=$V26,BB26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W26,$W26=\"\"),OR(BD$7=$V26,BC26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W26,$W26=\"\"),OR(BE$7=$V26,BD26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W26,$W26=\"\"),OR(BF$7=$V26,BE26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W26,$W26=\"\"),OR(BG$7=$V26,BF26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W26,$W26=\"\"),OR(BH$7=$V26,BG26<>\" \")),$S26*$J26*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[20,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A27,1)),\"\",INDEX(Database[Project Name],A27,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A27,1)),\"\",INDEX(Database[Watershed],$A27,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A27,1)),\"\",INDEX(Database[BMP Type],$A27,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A27,1)),\"\",INDEX(Database[BMP Sub-type],$A27,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A27,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A27,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A27,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A27,1))","v":""},{"$f":"IF(H27=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G27,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H27=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G27,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H27=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G27,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A27,1)),\"\",INDEX(Database[BMP Size],$A27,1))","v":""},{"$f":"IF(B27=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G27,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A27,1)),\"\",INDEX(Database[Service Level],$A27,1))","v":""},{"$f":"IF(B27=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G27,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B27=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G27,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A27,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A27,1))","v":""},{"$f":"IF(B27=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G27,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A27,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A27,1))","v":""},"",{"$f":"IF(B27=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G27,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A27,1)),\"\",INDEX(Database[Comments (text)],$A27,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A27,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A27,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A27,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A27,1))","v":""},{"$f":"IF($X$7=$V27,$S$8*J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W27,$W27=\"\"),OR(Y$7=$V27,X27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W27,$W27=\"\"),OR(Z$7=$V27,Y27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W27,$W27=\"\"),OR(AA$7=$V27,Z27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W27,$W27=\"\"),OR(AB$7=$V27,AA27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W27,$W27=\"\"),OR(AC$7=$V27,AB27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W27,$W27=\"\"),OR(AD$7=$V27,AC27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W27,$W27=\"\"),OR(AE$7=$V27,AD27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W27,$W27=\"\"),OR(AF$7=$V27,AE27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W27,$W27=\"\"),OR(AG$7=$V27,AF27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W27,$W27=\"\"),OR(AH$7=$V27,AG27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W27,$W27=\"\"),OR(AI$7=$V27,AH27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W27,$W27=\"\"),OR(AJ$7=$V27,AI27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W27,$W27=\"\"),OR(AK$7=$V27,AJ27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W27,$W27=\"\"),OR(AL$7=$V27,AK27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W27,$W27=\"\"),OR(AM$7=$V27,AL27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W27,$W27=\"\"),OR(AN$7=$V27,AM27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W27,$W27=\"\"),OR(AO$7=$V27,AN27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W27,$W27=\"\"),OR(AP$7=$V27,AO27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W27,$W27=\"\"),OR(AQ$7=$V27,AP27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W27,$W27=\"\"),OR(AR$7=$V27,AQ27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W27,$W27=\"\"),OR(AS$7=$V27,AR27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W27,$W27=\"\"),OR(AT$7=$V27,AS27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W27,$W27=\"\"),OR(AU$7=$V27,AT27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W27,$W27=\"\"),OR(AV$7=$V27,AU27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W27,$W27=\"\"),OR(AW$7=$V27,AV27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W27,$W27=\"\"),OR(AX$7=$V27,AW27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W27,$W27=\"\"),OR(AY$7=$V27,AX27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W27,$W27=\"\"),OR(AZ$7=$V27,AY27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W27,$W27=\"\"),OR(BA$7=$V27,AZ27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W27,$W27=\"\"),OR(BB$7=$V27,BA27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W27,$W27=\"\"),OR(BC$7=$V27,BB27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W27,$W27=\"\"),OR(BD$7=$V27,BC27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W27,$W27=\"\"),OR(BE$7=$V27,BD27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W27,$W27=\"\"),OR(BF$7=$V27,BE27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W27,$W27=\"\"),OR(BG$7=$V27,BF27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W27,$W27=\"\"),OR(BH$7=$V27,BG27<>\" \")),$S27*$J27*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[21,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A28,1)),\"\",INDEX(Database[Project Name],A28,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A28,1)),\"\",INDEX(Database[Watershed],$A28,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A28,1)),\"\",INDEX(Database[BMP Type],$A28,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A28,1)),\"\",INDEX(Database[BMP Sub-type],$A28,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A28,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A28,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A28,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A28,1))","v":""},{"$f":"IF(H28=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G28,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H28=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G28,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H28=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G28,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A28,1)),\"\",INDEX(Database[BMP Size],$A28,1))","v":""},{"$f":"IF(B28=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G28,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A28,1)),\"\",INDEX(Database[Service Level],$A28,1))","v":""},{"$f":"IF(B28=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G28,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B28=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G28,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A28,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A28,1))","v":""},{"$f":"IF(B28=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G28,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A28,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A28,1))","v":""},"",{"$f":"IF(B28=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G28,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A28,1)),\"\",INDEX(Database[Comments (text)],$A28,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A28,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A28,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A28,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A28,1))","v":""},{"$f":"IF($X$7=$V28,$S$8*J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W28,$W28=\"\"),OR(Y$7=$V28,X28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W28,$W28=\"\"),OR(Z$7=$V28,Y28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W28,$W28=\"\"),OR(AA$7=$V28,Z28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W28,$W28=\"\"),OR(AB$7=$V28,AA28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W28,$W28=\"\"),OR(AC$7=$V28,AB28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W28,$W28=\"\"),OR(AD$7=$V28,AC28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W28,$W28=\"\"),OR(AE$7=$V28,AD28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W28,$W28=\"\"),OR(AF$7=$V28,AE28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W28,$W28=\"\"),OR(AG$7=$V28,AF28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W28,$W28=\"\"),OR(AH$7=$V28,AG28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W28,$W28=\"\"),OR(AI$7=$V28,AH28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W28,$W28=\"\"),OR(AJ$7=$V28,AI28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W28,$W28=\"\"),OR(AK$7=$V28,AJ28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W28,$W28=\"\"),OR(AL$7=$V28,AK28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W28,$W28=\"\"),OR(AM$7=$V28,AL28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W28,$W28=\"\"),OR(AN$7=$V28,AM28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W28,$W28=\"\"),OR(AO$7=$V28,AN28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W28,$W28=\"\"),OR(AP$7=$V28,AO28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W28,$W28=\"\"),OR(AQ$7=$V28,AP28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W28,$W28=\"\"),OR(AR$7=$V28,AQ28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W28,$W28=\"\"),OR(AS$7=$V28,AR28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W28,$W28=\"\"),OR(AT$7=$V28,AS28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W28,$W28=\"\"),OR(AU$7=$V28,AT28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W28,$W28=\"\"),OR(AV$7=$V28,AU28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W28,$W28=\"\"),OR(AW$7=$V28,AV28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W28,$W28=\"\"),OR(AX$7=$V28,AW28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W28,$W28=\"\"),OR(AY$7=$V28,AX28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W28,$W28=\"\"),OR(AZ$7=$V28,AY28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W28,$W28=\"\"),OR(BA$7=$V28,AZ28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W28,$W28=\"\"),OR(BB$7=$V28,BA28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W28,$W28=\"\"),OR(BC$7=$V28,BB28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W28,$W28=\"\"),OR(BD$7=$V28,BC28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W28,$W28=\"\"),OR(BE$7=$V28,BD28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W28,$W28=\"\"),OR(BF$7=$V28,BE28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W28,$W28=\"\"),OR(BG$7=$V28,BF28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W28,$W28=\"\"),OR(BH$7=$V28,BG28<>\" \")),$S28*$J28*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[22,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A29,1)),\"\",INDEX(Database[Project Name],A29,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A29,1)),\"\",INDEX(Database[Watershed],$A29,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A29,1)),\"\",INDEX(Database[BMP Type],$A29,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A29,1)),\"\",INDEX(Database[BMP Sub-type],$A29,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A29,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A29,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A29,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A29,1))","v":""},{"$f":"IF(H29=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G29,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H29=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G29,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H29=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G29,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A29,1)),\"\",INDEX(Database[BMP Size],$A29,1))","v":""},{"$f":"IF(B29=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G29,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A29,1)),\"\",INDEX(Database[Service Level],$A29,1))","v":""},{"$f":"IF(B29=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G29,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B29=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G29,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A29,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A29,1))","v":""},{"$f":"IF(B29=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G29,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A29,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A29,1))","v":""},"",{"$f":"IF(B29=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G29,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A29,1)),\"\",INDEX(Database[Comments (text)],$A29,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A29,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A29,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A29,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A29,1))","v":""},{"$f":"IF($X$7=$V29,$S$8*J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W29,$W29=\"\"),OR(Y$7=$V29,X29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W29,$W29=\"\"),OR(Z$7=$V29,Y29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W29,$W29=\"\"),OR(AA$7=$V29,Z29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W29,$W29=\"\"),OR(AB$7=$V29,AA29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W29,$W29=\"\"),OR(AC$7=$V29,AB29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W29,$W29=\"\"),OR(AD$7=$V29,AC29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W29,$W29=\"\"),OR(AE$7=$V29,AD29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W29,$W29=\"\"),OR(AF$7=$V29,AE29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W29,$W29=\"\"),OR(AG$7=$V29,AF29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W29,$W29=\"\"),OR(AH$7=$V29,AG29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W29,$W29=\"\"),OR(AI$7=$V29,AH29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W29,$W29=\"\"),OR(AJ$7=$V29,AI29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W29,$W29=\"\"),OR(AK$7=$V29,AJ29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W29,$W29=\"\"),OR(AL$7=$V29,AK29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W29,$W29=\"\"),OR(AM$7=$V29,AL29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W29,$W29=\"\"),OR(AN$7=$V29,AM29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W29,$W29=\"\"),OR(AO$7=$V29,AN29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W29,$W29=\"\"),OR(AP$7=$V29,AO29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W29,$W29=\"\"),OR(AQ$7=$V29,AP29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W29,$W29=\"\"),OR(AR$7=$V29,AQ29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W29,$W29=\"\"),OR(AS$7=$V29,AR29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W29,$W29=\"\"),OR(AT$7=$V29,AS29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W29,$W29=\"\"),OR(AU$7=$V29,AT29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W29,$W29=\"\"),OR(AV$7=$V29,AU29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W29,$W29=\"\"),OR(AW$7=$V29,AV29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W29,$W29=\"\"),OR(AX$7=$V29,AW29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W29,$W29=\"\"),OR(AY$7=$V29,AX29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W29,$W29=\"\"),OR(AZ$7=$V29,AY29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W29,$W29=\"\"),OR(BA$7=$V29,AZ29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W29,$W29=\"\"),OR(BB$7=$V29,BA29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W29,$W29=\"\"),OR(BC$7=$V29,BB29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W29,$W29=\"\"),OR(BD$7=$V29,BC29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W29,$W29=\"\"),OR(BE$7=$V29,BD29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W29,$W29=\"\"),OR(BF$7=$V29,BE29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W29,$W29=\"\"),OR(BG$7=$V29,BF29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W29,$W29=\"\"),OR(BH$7=$V29,BG29<>\" \")),$S29*$J29*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[23,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A30,1)),\"\",INDEX(Database[Project Name],A30,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A30,1)),\"\",INDEX(Database[Watershed],$A30,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A30,1)),\"\",INDEX(Database[BMP Type],$A30,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A30,1)),\"\",INDEX(Database[BMP Sub-type],$A30,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A30,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A30,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A30,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A30,1))","v":""},{"$f":"IF(H30=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G30,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H30=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G30,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H30=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G30,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A30,1)),\"\",INDEX(Database[BMP Size],$A30,1))","v":""},{"$f":"IF(B30=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G30,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A30,1)),\"\",INDEX(Database[Service Level],$A30,1))","v":""},{"$f":"IF(B30=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G30,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B30=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G30,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A30,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A30,1))","v":""},{"$f":"IF(B30=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G30,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A30,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A30,1))","v":""},"",{"$f":"IF(B30=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G30,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A30,1)),\"\",INDEX(Database[Comments (text)],$A30,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A30,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A30,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A30,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A30,1))","v":""},{"$f":"IF($X$7=$V30,$S$8*J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W30,$W30=\"\"),OR(Y$7=$V30,X30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W30,$W30=\"\"),OR(Z$7=$V30,Y30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W30,$W30=\"\"),OR(AA$7=$V30,Z30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W30,$W30=\"\"),OR(AB$7=$V30,AA30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W30,$W30=\"\"),OR(AC$7=$V30,AB30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W30,$W30=\"\"),OR(AD$7=$V30,AC30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W30,$W30=\"\"),OR(AE$7=$V30,AD30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W30,$W30=\"\"),OR(AF$7=$V30,AE30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W30,$W30=\"\"),OR(AG$7=$V30,AF30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W30,$W30=\"\"),OR(AH$7=$V30,AG30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W30,$W30=\"\"),OR(AI$7=$V30,AH30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W30,$W30=\"\"),OR(AJ$7=$V30,AI30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W30,$W30=\"\"),OR(AK$7=$V30,AJ30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W30,$W30=\"\"),OR(AL$7=$V30,AK30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W30,$W30=\"\"),OR(AM$7=$V30,AL30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W30,$W30=\"\"),OR(AN$7=$V30,AM30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W30,$W30=\"\"),OR(AO$7=$V30,AN30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W30,$W30=\"\"),OR(AP$7=$V30,AO30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W30,$W30=\"\"),OR(AQ$7=$V30,AP30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W30,$W30=\"\"),OR(AR$7=$V30,AQ30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W30,$W30=\"\"),OR(AS$7=$V30,AR30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W30,$W30=\"\"),OR(AT$7=$V30,AS30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W30,$W30=\"\"),OR(AU$7=$V30,AT30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W30,$W30=\"\"),OR(AV$7=$V30,AU30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W30,$W30=\"\"),OR(AW$7=$V30,AV30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W30,$W30=\"\"),OR(AX$7=$V30,AW30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W30,$W30=\"\"),OR(AY$7=$V30,AX30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W30,$W30=\"\"),OR(AZ$7=$V30,AY30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W30,$W30=\"\"),OR(BA$7=$V30,AZ30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W30,$W30=\"\"),OR(BB$7=$V30,BA30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W30,$W30=\"\"),OR(BC$7=$V30,BB30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W30,$W30=\"\"),OR(BD$7=$V30,BC30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W30,$W30=\"\"),OR(BE$7=$V30,BD30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W30,$W30=\"\"),OR(BF$7=$V30,BE30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W30,$W30=\"\"),OR(BG$7=$V30,BF30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W30,$W30=\"\"),OR(BH$7=$V30,BG30<>\" \")),$S30*$J30*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[24,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A31,1)),\"\",INDEX(Database[Project Name],A31,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A31,1)),\"\",INDEX(Database[Watershed],$A31,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A31,1)),\"\",INDEX(Database[BMP Type],$A31,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A31,1)),\"\",INDEX(Database[BMP Sub-type],$A31,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A31,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A31,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A31,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A31,1))","v":""},{"$f":"IF(H31=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G31,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H31=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G31,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H31=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G31,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A31,1)),\"\",INDEX(Database[BMP Size],$A31,1))","v":""},{"$f":"IF(B31=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G31,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A31,1)),\"\",INDEX(Database[Service Level],$A31,1))","v":""},{"$f":"IF(B31=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G31,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B31=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G31,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A31,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A31,1))","v":""},{"$f":"IF(B31=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G31,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A31,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A31,1))","v":""},"",{"$f":"IF(B31=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G31,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A31,1)),\"\",INDEX(Database[Comments (text)],$A31,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A31,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A31,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A31,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A31,1))","v":""},{"$f":"IF($X$7=$V31,$S$8*J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W31,$W31=\"\"),OR(Y$7=$V31,X31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W31,$W31=\"\"),OR(Z$7=$V31,Y31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W31,$W31=\"\"),OR(AA$7=$V31,Z31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W31,$W31=\"\"),OR(AB$7=$V31,AA31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W31,$W31=\"\"),OR(AC$7=$V31,AB31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W31,$W31=\"\"),OR(AD$7=$V31,AC31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W31,$W31=\"\"),OR(AE$7=$V31,AD31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W31,$W31=\"\"),OR(AF$7=$V31,AE31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W31,$W31=\"\"),OR(AG$7=$V31,AF31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W31,$W31=\"\"),OR(AH$7=$V31,AG31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W31,$W31=\"\"),OR(AI$7=$V31,AH31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W31,$W31=\"\"),OR(AJ$7=$V31,AI31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W31,$W31=\"\"),OR(AK$7=$V31,AJ31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W31,$W31=\"\"),OR(AL$7=$V31,AK31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W31,$W31=\"\"),OR(AM$7=$V31,AL31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W31,$W31=\"\"),OR(AN$7=$V31,AM31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W31,$W31=\"\"),OR(AO$7=$V31,AN31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W31,$W31=\"\"),OR(AP$7=$V31,AO31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W31,$W31=\"\"),OR(AQ$7=$V31,AP31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W31,$W31=\"\"),OR(AR$7=$V31,AQ31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W31,$W31=\"\"),OR(AS$7=$V31,AR31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W31,$W31=\"\"),OR(AT$7=$V31,AS31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W31,$W31=\"\"),OR(AU$7=$V31,AT31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W31,$W31=\"\"),OR(AV$7=$V31,AU31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W31,$W31=\"\"),OR(AW$7=$V31,AV31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W31,$W31=\"\"),OR(AX$7=$V31,AW31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W31,$W31=\"\"),OR(AY$7=$V31,AX31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W31,$W31=\"\"),OR(AZ$7=$V31,AY31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W31,$W31=\"\"),OR(BA$7=$V31,AZ31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W31,$W31=\"\"),OR(BB$7=$V31,BA31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W31,$W31=\"\"),OR(BC$7=$V31,BB31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W31,$W31=\"\"),OR(BD$7=$V31,BC31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W31,$W31=\"\"),OR(BE$7=$V31,BD31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W31,$W31=\"\"),OR(BF$7=$V31,BE31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W31,$W31=\"\"),OR(BG$7=$V31,BF31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W31,$W31=\"\"),OR(BH$7=$V31,BG31<>\" \")),$S31*$J31*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[25,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A32,1)),\"\",INDEX(Database[Project Name],A32,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A32,1)),\"\",INDEX(Database[Watershed],$A32,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A32,1)),\"\",INDEX(Database[BMP Type],$A32,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A32,1)),\"\",INDEX(Database[BMP Sub-type],$A32,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A32,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A32,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A32,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A32,1))","v":""},{"$f":"IF(H32=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G32,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H32=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G32,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H32=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G32,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A32,1)),\"\",INDEX(Database[BMP Size],$A32,1))","v":""},{"$f":"IF(B32=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G32,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A32,1)),\"\",INDEX(Database[Service Level],$A32,1))","v":""},{"$f":"IF(B32=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G32,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B32=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G32,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A32,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A32,1))","v":""},{"$f":"IF(B32=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G32,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A32,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A32,1))","v":""},"",{"$f":"IF(B32=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G32,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A32,1)),\"\",INDEX(Database[Comments (text)],$A32,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A32,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A32,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A32,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A32,1))","v":""},{"$f":"IF($X$7=$V32,$S$8*J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W32,$W32=\"\"),OR(Y$7=$V32,X32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W32,$W32=\"\"),OR(Z$7=$V32,Y32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W32,$W32=\"\"),OR(AA$7=$V32,Z32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W32,$W32=\"\"),OR(AB$7=$V32,AA32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W32,$W32=\"\"),OR(AC$7=$V32,AB32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W32,$W32=\"\"),OR(AD$7=$V32,AC32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W32,$W32=\"\"),OR(AE$7=$V32,AD32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W32,$W32=\"\"),OR(AF$7=$V32,AE32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W32,$W32=\"\"),OR(AG$7=$V32,AF32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W32,$W32=\"\"),OR(AH$7=$V32,AG32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W32,$W32=\"\"),OR(AI$7=$V32,AH32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W32,$W32=\"\"),OR(AJ$7=$V32,AI32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W32,$W32=\"\"),OR(AK$7=$V32,AJ32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W32,$W32=\"\"),OR(AL$7=$V32,AK32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W32,$W32=\"\"),OR(AM$7=$V32,AL32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W32,$W32=\"\"),OR(AN$7=$V32,AM32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W32,$W32=\"\"),OR(AO$7=$V32,AN32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W32,$W32=\"\"),OR(AP$7=$V32,AO32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W32,$W32=\"\"),OR(AQ$7=$V32,AP32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W32,$W32=\"\"),OR(AR$7=$V32,AQ32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W32,$W32=\"\"),OR(AS$7=$V32,AR32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W32,$W32=\"\"),OR(AT$7=$V32,AS32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W32,$W32=\"\"),OR(AU$7=$V32,AT32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W32,$W32=\"\"),OR(AV$7=$V32,AU32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W32,$W32=\"\"),OR(AW$7=$V32,AV32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W32,$W32=\"\"),OR(AX$7=$V32,AW32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W32,$W32=\"\"),OR(AY$7=$V32,AX32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W32,$W32=\"\"),OR(AZ$7=$V32,AY32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W32,$W32=\"\"),OR(BA$7=$V32,AZ32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W32,$W32=\"\"),OR(BB$7=$V32,BA32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W32,$W32=\"\"),OR(BC$7=$V32,BB32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W32,$W32=\"\"),OR(BD$7=$V32,BC32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W32,$W32=\"\"),OR(BE$7=$V32,BD32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W32,$W32=\"\"),OR(BF$7=$V32,BE32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W32,$W32=\"\"),OR(BG$7=$V32,BF32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W32,$W32=\"\"),OR(BH$7=$V32,BG32<>\" \")),$S32*$J32*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[26,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A33,1)),\"\",INDEX(Database[Project Name],A33,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A33,1)),\"\",INDEX(Database[Watershed],$A33,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A33,1)),\"\",INDEX(Database[BMP Type],$A33,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A33,1)),\"\",INDEX(Database[BMP Sub-type],$A33,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A33,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A33,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A33,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A33,1))","v":""},{"$f":"IF(H33=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G33,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H33=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G33,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H33=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G33,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A33,1)),\"\",INDEX(Database[BMP Size],$A33,1))","v":""},{"$f":"IF(B33=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G33,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A33,1)),\"\",INDEX(Database[Service Level],$A33,1))","v":""},{"$f":"IF(B33=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G33,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B33=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G33,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A33,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A33,1))","v":""},{"$f":"IF(B33=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G33,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A33,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A33,1))","v":""},"",{"$f":"IF(B33=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G33,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A33,1)),\"\",INDEX(Database[Comments (text)],$A33,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A33,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A33,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A33,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A33,1))","v":""},{"$f":"IF($X$7=$V33,$S$8*J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W33,$W33=\"\"),OR(Y$7=$V33,X33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W33,$W33=\"\"),OR(Z$7=$V33,Y33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W33,$W33=\"\"),OR(AA$7=$V33,Z33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W33,$W33=\"\"),OR(AB$7=$V33,AA33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W33,$W33=\"\"),OR(AC$7=$V33,AB33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W33,$W33=\"\"),OR(AD$7=$V33,AC33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W33,$W33=\"\"),OR(AE$7=$V33,AD33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W33,$W33=\"\"),OR(AF$7=$V33,AE33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W33,$W33=\"\"),OR(AG$7=$V33,AF33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W33,$W33=\"\"),OR(AH$7=$V33,AG33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W33,$W33=\"\"),OR(AI$7=$V33,AH33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W33,$W33=\"\"),OR(AJ$7=$V33,AI33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W33,$W33=\"\"),OR(AK$7=$V33,AJ33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W33,$W33=\"\"),OR(AL$7=$V33,AK33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W33,$W33=\"\"),OR(AM$7=$V33,AL33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W33,$W33=\"\"),OR(AN$7=$V33,AM33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W33,$W33=\"\"),OR(AO$7=$V33,AN33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W33,$W33=\"\"),OR(AP$7=$V33,AO33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W33,$W33=\"\"),OR(AQ$7=$V33,AP33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W33,$W33=\"\"),OR(AR$7=$V33,AQ33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W33,$W33=\"\"),OR(AS$7=$V33,AR33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W33,$W33=\"\"),OR(AT$7=$V33,AS33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W33,$W33=\"\"),OR(AU$7=$V33,AT33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W33,$W33=\"\"),OR(AV$7=$V33,AU33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W33,$W33=\"\"),OR(AW$7=$V33,AV33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W33,$W33=\"\"),OR(AX$7=$V33,AW33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W33,$W33=\"\"),OR(AY$7=$V33,AX33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W33,$W33=\"\"),OR(AZ$7=$V33,AY33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W33,$W33=\"\"),OR(BA$7=$V33,AZ33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W33,$W33=\"\"),OR(BB$7=$V33,BA33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W33,$W33=\"\"),OR(BC$7=$V33,BB33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W33,$W33=\"\"),OR(BD$7=$V33,BC33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W33,$W33=\"\"),OR(BE$7=$V33,BD33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W33,$W33=\"\"),OR(BF$7=$V33,BE33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W33,$W33=\"\"),OR(BG$7=$V33,BF33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W33,$W33=\"\"),OR(BH$7=$V33,BG33<>\" \")),$S33*$J33*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[27,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A34,1)),\"\",INDEX(Database[Project Name],A34,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A34,1)),\"\",INDEX(Database[Watershed],$A34,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A34,1)),\"\",INDEX(Database[BMP Type],$A34,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A34,1)),\"\",INDEX(Database[BMP Sub-type],$A34,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A34,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A34,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A34,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A34,1))","v":""},{"$f":"IF(H34=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G34,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H34=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G34,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H34=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G34,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A34,1)),\"\",INDEX(Database[BMP Size],$A34,1))","v":""},{"$f":"IF(B34=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G34,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A34,1)),\"\",INDEX(Database[Service Level],$A34,1))","v":""},{"$f":"IF(B34=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G34,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B34=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G34,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A34,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A34,1))","v":""},{"$f":"IF(B34=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G34,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A34,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A34,1))","v":""},"",{"$f":"IF(B34=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G34,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A34,1)),\"\",INDEX(Database[Comments (text)],$A34,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A34,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A34,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A34,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A34,1))","v":""},{"$f":"IF($X$7=$V34,$S$8*J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W34,$W34=\"\"),OR(Y$7=$V34,X34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W34,$W34=\"\"),OR(Z$7=$V34,Y34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W34,$W34=\"\"),OR(AA$7=$V34,Z34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W34,$W34=\"\"),OR(AB$7=$V34,AA34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W34,$W34=\"\"),OR(AC$7=$V34,AB34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W34,$W34=\"\"),OR(AD$7=$V34,AC34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W34,$W34=\"\"),OR(AE$7=$V34,AD34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W34,$W34=\"\"),OR(AF$7=$V34,AE34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W34,$W34=\"\"),OR(AG$7=$V34,AF34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W34,$W34=\"\"),OR(AH$7=$V34,AG34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W34,$W34=\"\"),OR(AI$7=$V34,AH34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W34,$W34=\"\"),OR(AJ$7=$V34,AI34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W34,$W34=\"\"),OR(AK$7=$V34,AJ34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W34,$W34=\"\"),OR(AL$7=$V34,AK34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W34,$W34=\"\"),OR(AM$7=$V34,AL34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W34,$W34=\"\"),OR(AN$7=$V34,AM34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W34,$W34=\"\"),OR(AO$7=$V34,AN34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W34,$W34=\"\"),OR(AP$7=$V34,AO34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W34,$W34=\"\"),OR(AQ$7=$V34,AP34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W34,$W34=\"\"),OR(AR$7=$V34,AQ34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W34,$W34=\"\"),OR(AS$7=$V34,AR34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W34,$W34=\"\"),OR(AT$7=$V34,AS34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W34,$W34=\"\"),OR(AU$7=$V34,AT34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W34,$W34=\"\"),OR(AV$7=$V34,AU34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W34,$W34=\"\"),OR(AW$7=$V34,AV34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W34,$W34=\"\"),OR(AX$7=$V34,AW34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W34,$W34=\"\"),OR(AY$7=$V34,AX34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W34,$W34=\"\"),OR(AZ$7=$V34,AY34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W34,$W34=\"\"),OR(BA$7=$V34,AZ34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W34,$W34=\"\"),OR(BB$7=$V34,BA34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W34,$W34=\"\"),OR(BC$7=$V34,BB34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W34,$W34=\"\"),OR(BD$7=$V34,BC34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W34,$W34=\"\"),OR(BE$7=$V34,BD34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W34,$W34=\"\"),OR(BF$7=$V34,BE34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W34,$W34=\"\"),OR(BG$7=$V34,BF34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W34,$W34=\"\"),OR(BH$7=$V34,BG34<>\" \")),$S34*$J34*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[28,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A35,1)),\"\",INDEX(Database[Project Name],A35,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A35,1)),\"\",INDEX(Database[Watershed],$A35,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A35,1)),\"\",INDEX(Database[BMP Type],$A35,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A35,1)),\"\",INDEX(Database[BMP Sub-type],$A35,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A35,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A35,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A35,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A35,1))","v":""},{"$f":"IF(H35=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G35,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H35=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G35,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H35=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G35,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A35,1)),\"\",INDEX(Database[BMP Size],$A35,1))","v":""},{"$f":"IF(B35=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G35,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A35,1)),\"\",INDEX(Database[Service Level],$A35,1))","v":""},{"$f":"IF(B35=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G35,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B35=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G35,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A35,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A35,1))","v":""},{"$f":"IF(B35=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G35,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A35,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A35,1))","v":""},"",{"$f":"IF(B35=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G35,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A35,1)),\"\",INDEX(Database[Comments (text)],$A35,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A35,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A35,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A35,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A35,1))","v":""},{"$f":"IF($X$7=$V35,$S$8*J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W35,$W35=\"\"),OR(Y$7=$V35,X35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W35,$W35=\"\"),OR(Z$7=$V35,Y35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W35,$W35=\"\"),OR(AA$7=$V35,Z35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W35,$W35=\"\"),OR(AB$7=$V35,AA35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W35,$W35=\"\"),OR(AC$7=$V35,AB35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W35,$W35=\"\"),OR(AD$7=$V35,AC35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W35,$W35=\"\"),OR(AE$7=$V35,AD35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W35,$W35=\"\"),OR(AF$7=$V35,AE35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W35,$W35=\"\"),OR(AG$7=$V35,AF35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W35,$W35=\"\"),OR(AH$7=$V35,AG35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W35,$W35=\"\"),OR(AI$7=$V35,AH35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W35,$W35=\"\"),OR(AJ$7=$V35,AI35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W35,$W35=\"\"),OR(AK$7=$V35,AJ35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W35,$W35=\"\"),OR(AL$7=$V35,AK35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W35,$W35=\"\"),OR(AM$7=$V35,AL35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W35,$W35=\"\"),OR(AN$7=$V35,AM35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W35,$W35=\"\"),OR(AO$7=$V35,AN35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W35,$W35=\"\"),OR(AP$7=$V35,AO35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W35,$W35=\"\"),OR(AQ$7=$V35,AP35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W35,$W35=\"\"),OR(AR$7=$V35,AQ35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W35,$W35=\"\"),OR(AS$7=$V35,AR35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W35,$W35=\"\"),OR(AT$7=$V35,AS35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W35,$W35=\"\"),OR(AU$7=$V35,AT35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W35,$W35=\"\"),OR(AV$7=$V35,AU35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W35,$W35=\"\"),OR(AW$7=$V35,AV35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W35,$W35=\"\"),OR(AX$7=$V35,AW35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W35,$W35=\"\"),OR(AY$7=$V35,AX35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W35,$W35=\"\"),OR(AZ$7=$V35,AY35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W35,$W35=\"\"),OR(BA$7=$V35,AZ35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W35,$W35=\"\"),OR(BB$7=$V35,BA35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W35,$W35=\"\"),OR(BC$7=$V35,BB35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W35,$W35=\"\"),OR(BD$7=$V35,BC35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W35,$W35=\"\"),OR(BE$7=$V35,BD35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W35,$W35=\"\"),OR(BF$7=$V35,BE35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W35,$W35=\"\"),OR(BG$7=$V35,BF35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W35,$W35=\"\"),OR(BH$7=$V35,BG35<>\" \")),$S35*$J35*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[29,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A36,1)),\"\",INDEX(Database[Project Name],A36,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A36,1)),\"\",INDEX(Database[Watershed],$A36,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A36,1)),\"\",INDEX(Database[BMP Type],$A36,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A36,1)),\"\",INDEX(Database[BMP Sub-type],$A36,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A36,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A36,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A36,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A36,1))","v":""},{"$f":"IF(H36=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G36,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H36=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G36,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H36=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G36,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A36,1)),\"\",INDEX(Database[BMP Size],$A36,1))","v":""},{"$f":"IF(B36=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G36,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A36,1)),\"\",INDEX(Database[Service Level],$A36,1))","v":""},{"$f":"IF(B36=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G36,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B36=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G36,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A36,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A36,1))","v":""},{"$f":"IF(B36=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G36,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A36,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A36,1))","v":""},"",{"$f":"IF(B36=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G36,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A36,1)),\"\",INDEX(Database[Comments (text)],$A36,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A36,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A36,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A36,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A36,1))","v":""},{"$f":"IF($X$7=$V36,$S$8*J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W36,$W36=\"\"),OR(Y$7=$V36,X36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W36,$W36=\"\"),OR(Z$7=$V36,Y36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W36,$W36=\"\"),OR(AA$7=$V36,Z36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W36,$W36=\"\"),OR(AB$7=$V36,AA36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W36,$W36=\"\"),OR(AC$7=$V36,AB36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W36,$W36=\"\"),OR(AD$7=$V36,AC36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W36,$W36=\"\"),OR(AE$7=$V36,AD36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W36,$W36=\"\"),OR(AF$7=$V36,AE36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W36,$W36=\"\"),OR(AG$7=$V36,AF36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W36,$W36=\"\"),OR(AH$7=$V36,AG36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W36,$W36=\"\"),OR(AI$7=$V36,AH36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W36,$W36=\"\"),OR(AJ$7=$V36,AI36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W36,$W36=\"\"),OR(AK$7=$V36,AJ36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W36,$W36=\"\"),OR(AL$7=$V36,AK36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W36,$W36=\"\"),OR(AM$7=$V36,AL36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W36,$W36=\"\"),OR(AN$7=$V36,AM36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W36,$W36=\"\"),OR(AO$7=$V36,AN36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W36,$W36=\"\"),OR(AP$7=$V36,AO36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W36,$W36=\"\"),OR(AQ$7=$V36,AP36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W36,$W36=\"\"),OR(AR$7=$V36,AQ36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W36,$W36=\"\"),OR(AS$7=$V36,AR36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W36,$W36=\"\"),OR(AT$7=$V36,AS36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W36,$W36=\"\"),OR(AU$7=$V36,AT36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W36,$W36=\"\"),OR(AV$7=$V36,AU36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W36,$W36=\"\"),OR(AW$7=$V36,AV36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W36,$W36=\"\"),OR(AX$7=$V36,AW36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W36,$W36=\"\"),OR(AY$7=$V36,AX36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W36,$W36=\"\"),OR(AZ$7=$V36,AY36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W36,$W36=\"\"),OR(BA$7=$V36,AZ36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W36,$W36=\"\"),OR(BB$7=$V36,BA36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W36,$W36=\"\"),OR(BC$7=$V36,BB36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W36,$W36=\"\"),OR(BD$7=$V36,BC36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W36,$W36=\"\"),OR(BE$7=$V36,BD36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W36,$W36=\"\"),OR(BF$7=$V36,BE36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W36,$W36=\"\"),OR(BG$7=$V36,BF36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W36,$W36=\"\"),OR(BH$7=$V36,BG36<>\" \")),$S36*$J36*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[30,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A37,1)),\"\",INDEX(Database[Project Name],A37,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A37,1)),\"\",INDEX(Database[Watershed],$A37,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A37,1)),\"\",INDEX(Database[BMP Type],$A37,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A37,1)),\"\",INDEX(Database[BMP Sub-type],$A37,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A37,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A37,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A37,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A37,1))","v":""},{"$f":"IF(H37=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G37,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H37=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G37,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H37=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G37,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A37,1)),\"\",INDEX(Database[BMP Size],$A37,1))","v":""},{"$f":"IF(B37=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G37,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A37,1)),\"\",INDEX(Database[Service Level],$A37,1))","v":""},{"$f":"IF(B37=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G37,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B37=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G37,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A37,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A37,1))","v":""},{"$f":"IF(B37=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G37,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A37,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A37,1))","v":""},"",{"$f":"IF(B37=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G37,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A37,1)),\"\",INDEX(Database[Comments (text)],$A37,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A37,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A37,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A37,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A37,1))","v":""},{"$f":"IF($X$7=$V37,$S$8*J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W37,$W37=\"\"),OR(Y$7=$V37,X37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W37,$W37=\"\"),OR(Z$7=$V37,Y37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W37,$W37=\"\"),OR(AA$7=$V37,Z37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W37,$W37=\"\"),OR(AB$7=$V37,AA37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W37,$W37=\"\"),OR(AC$7=$V37,AB37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W37,$W37=\"\"),OR(AD$7=$V37,AC37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W37,$W37=\"\"),OR(AE$7=$V37,AD37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W37,$W37=\"\"),OR(AF$7=$V37,AE37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W37,$W37=\"\"),OR(AG$7=$V37,AF37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W37,$W37=\"\"),OR(AH$7=$V37,AG37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W37,$W37=\"\"),OR(AI$7=$V37,AH37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W37,$W37=\"\"),OR(AJ$7=$V37,AI37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W37,$W37=\"\"),OR(AK$7=$V37,AJ37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W37,$W37=\"\"),OR(AL$7=$V37,AK37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W37,$W37=\"\"),OR(AM$7=$V37,AL37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W37,$W37=\"\"),OR(AN$7=$V37,AM37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W37,$W37=\"\"),OR(AO$7=$V37,AN37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W37,$W37=\"\"),OR(AP$7=$V37,AO37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W37,$W37=\"\"),OR(AQ$7=$V37,AP37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W37,$W37=\"\"),OR(AR$7=$V37,AQ37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W37,$W37=\"\"),OR(AS$7=$V37,AR37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W37,$W37=\"\"),OR(AT$7=$V37,AS37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W37,$W37=\"\"),OR(AU$7=$V37,AT37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W37,$W37=\"\"),OR(AV$7=$V37,AU37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W37,$W37=\"\"),OR(AW$7=$V37,AV37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W37,$W37=\"\"),OR(AX$7=$V37,AW37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W37,$W37=\"\"),OR(AY$7=$V37,AX37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W37,$W37=\"\"),OR(AZ$7=$V37,AY37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W37,$W37=\"\"),OR(BA$7=$V37,AZ37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W37,$W37=\"\"),OR(BB$7=$V37,BA37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W37,$W37=\"\"),OR(BC$7=$V37,BB37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W37,$W37=\"\"),OR(BD$7=$V37,BC37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W37,$W37=\"\"),OR(BE$7=$V37,BD37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W37,$W37=\"\"),OR(BF$7=$V37,BE37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W37,$W37=\"\"),OR(BG$7=$V37,BF37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W37,$W37=\"\"),OR(BH$7=$V37,BG37<>\" \")),$S37*$J37*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[31,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A38,1)),\"\",INDEX(Database[Project Name],A38,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A38,1)),\"\",INDEX(Database[Watershed],$A38,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A38,1)),\"\",INDEX(Database[BMP Type],$A38,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A38,1)),\"\",INDEX(Database[BMP Sub-type],$A38,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A38,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A38,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A38,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A38,1))","v":""},{"$f":"IF(H38=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G38,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H38=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G38,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H38=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G38,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A38,1)),\"\",INDEX(Database[BMP Size],$A38,1))","v":""},{"$f":"IF(B38=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G38,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A38,1)),\"\",INDEX(Database[Service Level],$A38,1))","v":""},{"$f":"IF(B38=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G38,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B38=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G38,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A38,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A38,1))","v":""},{"$f":"IF(B38=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G38,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A38,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A38,1))","v":""},"",{"$f":"IF(B38=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G38,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A38,1)),\"\",INDEX(Database[Comments (text)],$A38,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A38,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A38,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A38,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A38,1))","v":""},{"$f":"IF($X$7=$V38,$S$8*J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W38,$W38=\"\"),OR(Y$7=$V38,X38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W38,$W38=\"\"),OR(Z$7=$V38,Y38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W38,$W38=\"\"),OR(AA$7=$V38,Z38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W38,$W38=\"\"),OR(AB$7=$V38,AA38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W38,$W38=\"\"),OR(AC$7=$V38,AB38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W38,$W38=\"\"),OR(AD$7=$V38,AC38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W38,$W38=\"\"),OR(AE$7=$V38,AD38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W38,$W38=\"\"),OR(AF$7=$V38,AE38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W38,$W38=\"\"),OR(AG$7=$V38,AF38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W38,$W38=\"\"),OR(AH$7=$V38,AG38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W38,$W38=\"\"),OR(AI$7=$V38,AH38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W38,$W38=\"\"),OR(AJ$7=$V38,AI38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W38,$W38=\"\"),OR(AK$7=$V38,AJ38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W38,$W38=\"\"),OR(AL$7=$V38,AK38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W38,$W38=\"\"),OR(AM$7=$V38,AL38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W38,$W38=\"\"),OR(AN$7=$V38,AM38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W38,$W38=\"\"),OR(AO$7=$V38,AN38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W38,$W38=\"\"),OR(AP$7=$V38,AO38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W38,$W38=\"\"),OR(AQ$7=$V38,AP38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W38,$W38=\"\"),OR(AR$7=$V38,AQ38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W38,$W38=\"\"),OR(AS$7=$V38,AR38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W38,$W38=\"\"),OR(AT$7=$V38,AS38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W38,$W38=\"\"),OR(AU$7=$V38,AT38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W38,$W38=\"\"),OR(AV$7=$V38,AU38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W38,$W38=\"\"),OR(AW$7=$V38,AV38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W38,$W38=\"\"),OR(AX$7=$V38,AW38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W38,$W38=\"\"),OR(AY$7=$V38,AX38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W38,$W38=\"\"),OR(AZ$7=$V38,AY38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W38,$W38=\"\"),OR(BA$7=$V38,AZ38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W38,$W38=\"\"),OR(BB$7=$V38,BA38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W38,$W38=\"\"),OR(BC$7=$V38,BB38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W38,$W38=\"\"),OR(BD$7=$V38,BC38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W38,$W38=\"\"),OR(BE$7=$V38,BD38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W38,$W38=\"\"),OR(BF$7=$V38,BE38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W38,$W38=\"\"),OR(BG$7=$V38,BF38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W38,$W38=\"\"),OR(BH$7=$V38,BG38<>\" \")),$S38*$J38*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[32,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A39,1)),\"\",INDEX(Database[Project Name],A39,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A39,1)),\"\",INDEX(Database[Watershed],$A39,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A39,1)),\"\",INDEX(Database[BMP Type],$A39,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A39,1)),\"\",INDEX(Database[BMP Sub-type],$A39,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A39,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A39,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A39,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A39,1))","v":""},{"$f":"IF(H39=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G39,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H39=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G39,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H39=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G39,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A39,1)),\"\",INDEX(Database[BMP Size],$A39,1))","v":""},{"$f":"IF(B39=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G39,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A39,1)),\"\",INDEX(Database[Service Level],$A39,1))","v":""},{"$f":"IF(B39=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G39,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B39=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G39,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A39,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A39,1))","v":""},{"$f":"IF(B39=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G39,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A39,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A39,1))","v":""},"",{"$f":"IF(B39=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G39,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A39,1)),\"\",INDEX(Database[Comments (text)],$A39,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A39,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A39,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A39,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A39,1))","v":""},{"$f":"IF($X$7=$V39,$S$8*J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W39,$W39=\"\"),OR(Y$7=$V39,X39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W39,$W39=\"\"),OR(Z$7=$V39,Y39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W39,$W39=\"\"),OR(AA$7=$V39,Z39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W39,$W39=\"\"),OR(AB$7=$V39,AA39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W39,$W39=\"\"),OR(AC$7=$V39,AB39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W39,$W39=\"\"),OR(AD$7=$V39,AC39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W39,$W39=\"\"),OR(AE$7=$V39,AD39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W39,$W39=\"\"),OR(AF$7=$V39,AE39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W39,$W39=\"\"),OR(AG$7=$V39,AF39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W39,$W39=\"\"),OR(AH$7=$V39,AG39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W39,$W39=\"\"),OR(AI$7=$V39,AH39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W39,$W39=\"\"),OR(AJ$7=$V39,AI39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W39,$W39=\"\"),OR(AK$7=$V39,AJ39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W39,$W39=\"\"),OR(AL$7=$V39,AK39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W39,$W39=\"\"),OR(AM$7=$V39,AL39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W39,$W39=\"\"),OR(AN$7=$V39,AM39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W39,$W39=\"\"),OR(AO$7=$V39,AN39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W39,$W39=\"\"),OR(AP$7=$V39,AO39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W39,$W39=\"\"),OR(AQ$7=$V39,AP39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W39,$W39=\"\"),OR(AR$7=$V39,AQ39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W39,$W39=\"\"),OR(AS$7=$V39,AR39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W39,$W39=\"\"),OR(AT$7=$V39,AS39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W39,$W39=\"\"),OR(AU$7=$V39,AT39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W39,$W39=\"\"),OR(AV$7=$V39,AU39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W39,$W39=\"\"),OR(AW$7=$V39,AV39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W39,$W39=\"\"),OR(AX$7=$V39,AW39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W39,$W39=\"\"),OR(AY$7=$V39,AX39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W39,$W39=\"\"),OR(AZ$7=$V39,AY39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W39,$W39=\"\"),OR(BA$7=$V39,AZ39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W39,$W39=\"\"),OR(BB$7=$V39,BA39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W39,$W39=\"\"),OR(BC$7=$V39,BB39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W39,$W39=\"\"),OR(BD$7=$V39,BC39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W39,$W39=\"\"),OR(BE$7=$V39,BD39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W39,$W39=\"\"),OR(BF$7=$V39,BE39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W39,$W39=\"\"),OR(BG$7=$V39,BF39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W39,$W39=\"\"),OR(BH$7=$V39,BG39<>\" \")),$S39*$J39*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[33,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A40,1)),\"\",INDEX(Database[Project Name],A40,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A40,1)),\"\",INDEX(Database[Watershed],$A40,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A40,1)),\"\",INDEX(Database[BMP Type],$A40,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A40,1)),\"\",INDEX(Database[BMP Sub-type],$A40,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A40,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A40,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A40,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A40,1))","v":""},{"$f":"IF(H40=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G40,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H40=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G40,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H40=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G40,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A40,1)),\"\",INDEX(Database[BMP Size],$A40,1))","v":""},{"$f":"IF(B40=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G40,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A40,1)),\"\",INDEX(Database[Service Level],$A40,1))","v":""},{"$f":"IF(B40=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G40,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B40=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G40,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A40,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A40,1))","v":""},{"$f":"IF(B40=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G40,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A40,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A40,1))","v":""},"",{"$f":"IF(B40=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G40,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A40,1)),\"\",INDEX(Database[Comments (text)],$A40,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A40,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A40,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A40,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A40,1))","v":""},{"$f":"IF($X$7=$V40,$S$8*J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W40,$W40=\"\"),OR(Y$7=$V40,X40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W40,$W40=\"\"),OR(Z$7=$V40,Y40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W40,$W40=\"\"),OR(AA$7=$V40,Z40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W40,$W40=\"\"),OR(AB$7=$V40,AA40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W40,$W40=\"\"),OR(AC$7=$V40,AB40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W40,$W40=\"\"),OR(AD$7=$V40,AC40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W40,$W40=\"\"),OR(AE$7=$V40,AD40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W40,$W40=\"\"),OR(AF$7=$V40,AE40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W40,$W40=\"\"),OR(AG$7=$V40,AF40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W40,$W40=\"\"),OR(AH$7=$V40,AG40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W40,$W40=\"\"),OR(AI$7=$V40,AH40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W40,$W40=\"\"),OR(AJ$7=$V40,AI40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W40,$W40=\"\"),OR(AK$7=$V40,AJ40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W40,$W40=\"\"),OR(AL$7=$V40,AK40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W40,$W40=\"\"),OR(AM$7=$V40,AL40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W40,$W40=\"\"),OR(AN$7=$V40,AM40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W40,$W40=\"\"),OR(AO$7=$V40,AN40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W40,$W40=\"\"),OR(AP$7=$V40,AO40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W40,$W40=\"\"),OR(AQ$7=$V40,AP40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W40,$W40=\"\"),OR(AR$7=$V40,AQ40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W40,$W40=\"\"),OR(AS$7=$V40,AR40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W40,$W40=\"\"),OR(AT$7=$V40,AS40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W40,$W40=\"\"),OR(AU$7=$V40,AT40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W40,$W40=\"\"),OR(AV$7=$V40,AU40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W40,$W40=\"\"),OR(AW$7=$V40,AV40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W40,$W40=\"\"),OR(AX$7=$V40,AW40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W40,$W40=\"\"),OR(AY$7=$V40,AX40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W40,$W40=\"\"),OR(AZ$7=$V40,AY40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W40,$W40=\"\"),OR(BA$7=$V40,AZ40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W40,$W40=\"\"),OR(BB$7=$V40,BA40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W40,$W40=\"\"),OR(BC$7=$V40,BB40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W40,$W40=\"\"),OR(BD$7=$V40,BC40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W40,$W40=\"\"),OR(BE$7=$V40,BD40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W40,$W40=\"\"),OR(BF$7=$V40,BE40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W40,$W40=\"\"),OR(BG$7=$V40,BF40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W40,$W40=\"\"),OR(BH$7=$V40,BG40<>\" \")),$S40*$J40*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[34,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A41,1)),\"\",INDEX(Database[Project Name],A41,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A41,1)),\"\",INDEX(Database[Watershed],$A41,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A41,1)),\"\",INDEX(Database[BMP Type],$A41,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A41,1)),\"\",INDEX(Database[BMP Sub-type],$A41,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A41,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A41,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A41,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A41,1))","v":""},{"$f":"IF(H41=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G41,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H41=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G41,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H41=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G41,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A41,1)),\"\",INDEX(Database[BMP Size],$A41,1))","v":""},{"$f":"IF(B41=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G41,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A41,1)),\"\",INDEX(Database[Service Level],$A41,1))","v":""},{"$f":"IF(B41=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G41,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B41=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G41,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A41,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A41,1))","v":""},{"$f":"IF(B41=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G41,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A41,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A41,1))","v":""},"",{"$f":"IF(B41=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G41,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A41,1)),\"\",INDEX(Database[Comments (text)],$A41,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A41,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A41,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A41,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A41,1))","v":""},{"$f":"IF($X$7=$V41,$S$8*J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W41,$W41=\"\"),OR(Y$7=$V41,X41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W41,$W41=\"\"),OR(Z$7=$V41,Y41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W41,$W41=\"\"),OR(AA$7=$V41,Z41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W41,$W41=\"\"),OR(AB$7=$V41,AA41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W41,$W41=\"\"),OR(AC$7=$V41,AB41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W41,$W41=\"\"),OR(AD$7=$V41,AC41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W41,$W41=\"\"),OR(AE$7=$V41,AD41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W41,$W41=\"\"),OR(AF$7=$V41,AE41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W41,$W41=\"\"),OR(AG$7=$V41,AF41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W41,$W41=\"\"),OR(AH$7=$V41,AG41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W41,$W41=\"\"),OR(AI$7=$V41,AH41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W41,$W41=\"\"),OR(AJ$7=$V41,AI41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W41,$W41=\"\"),OR(AK$7=$V41,AJ41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W41,$W41=\"\"),OR(AL$7=$V41,AK41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W41,$W41=\"\"),OR(AM$7=$V41,AL41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W41,$W41=\"\"),OR(AN$7=$V41,AM41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W41,$W41=\"\"),OR(AO$7=$V41,AN41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W41,$W41=\"\"),OR(AP$7=$V41,AO41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W41,$W41=\"\"),OR(AQ$7=$V41,AP41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W41,$W41=\"\"),OR(AR$7=$V41,AQ41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W41,$W41=\"\"),OR(AS$7=$V41,AR41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W41,$W41=\"\"),OR(AT$7=$V41,AS41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W41,$W41=\"\"),OR(AU$7=$V41,AT41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W41,$W41=\"\"),OR(AV$7=$V41,AU41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W41,$W41=\"\"),OR(AW$7=$V41,AV41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W41,$W41=\"\"),OR(AX$7=$V41,AW41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W41,$W41=\"\"),OR(AY$7=$V41,AX41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W41,$W41=\"\"),OR(AZ$7=$V41,AY41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W41,$W41=\"\"),OR(BA$7=$V41,AZ41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W41,$W41=\"\"),OR(BB$7=$V41,BA41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W41,$W41=\"\"),OR(BC$7=$V41,BB41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W41,$W41=\"\"),OR(BD$7=$V41,BC41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W41,$W41=\"\"),OR(BE$7=$V41,BD41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W41,$W41=\"\"),OR(BF$7=$V41,BE41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W41,$W41=\"\"),OR(BG$7=$V41,BF41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W41,$W41=\"\"),OR(BH$7=$V41,BG41<>\" \")),$S41*$J41*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[35,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A42,1)),\"\",INDEX(Database[Project Name],A42,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A42,1)),\"\",INDEX(Database[Watershed],$A42,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A42,1)),\"\",INDEX(Database[BMP Type],$A42,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A42,1)),\"\",INDEX(Database[BMP Sub-type],$A42,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A42,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A42,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A42,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A42,1))","v":""},{"$f":"IF(H42=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G42,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H42=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G42,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H42=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G42,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A42,1)),\"\",INDEX(Database[BMP Size],$A42,1))","v":""},{"$f":"IF(B42=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G42,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A42,1)),\"\",INDEX(Database[Service Level],$A42,1))","v":""},{"$f":"IF(B42=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G42,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B42=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G42,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A42,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A42,1))","v":""},{"$f":"IF(B42=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G42,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A42,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A42,1))","v":""},"",{"$f":"IF(B42=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G42,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A42,1)),\"\",INDEX(Database[Comments (text)],$A42,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A42,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A42,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A42,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A42,1))","v":""},{"$f":"IF($X$7=$V42,$S$8*J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W42,$W42=\"\"),OR(Y$7=$V42,X42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W42,$W42=\"\"),OR(Z$7=$V42,Y42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W42,$W42=\"\"),OR(AA$7=$V42,Z42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W42,$W42=\"\"),OR(AB$7=$V42,AA42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W42,$W42=\"\"),OR(AC$7=$V42,AB42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W42,$W42=\"\"),OR(AD$7=$V42,AC42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W42,$W42=\"\"),OR(AE$7=$V42,AD42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W42,$W42=\"\"),OR(AF$7=$V42,AE42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W42,$W42=\"\"),OR(AG$7=$V42,AF42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W42,$W42=\"\"),OR(AH$7=$V42,AG42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W42,$W42=\"\"),OR(AI$7=$V42,AH42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W42,$W42=\"\"),OR(AJ$7=$V42,AI42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W42,$W42=\"\"),OR(AK$7=$V42,AJ42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W42,$W42=\"\"),OR(AL$7=$V42,AK42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W42,$W42=\"\"),OR(AM$7=$V42,AL42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W42,$W42=\"\"),OR(AN$7=$V42,AM42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W42,$W42=\"\"),OR(AO$7=$V42,AN42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W42,$W42=\"\"),OR(AP$7=$V42,AO42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W42,$W42=\"\"),OR(AQ$7=$V42,AP42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W42,$W42=\"\"),OR(AR$7=$V42,AQ42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W42,$W42=\"\"),OR(AS$7=$V42,AR42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W42,$W42=\"\"),OR(AT$7=$V42,AS42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W42,$W42=\"\"),OR(AU$7=$V42,AT42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W42,$W42=\"\"),OR(AV$7=$V42,AU42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W42,$W42=\"\"),OR(AW$7=$V42,AV42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W42,$W42=\"\"),OR(AX$7=$V42,AW42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W42,$W42=\"\"),OR(AY$7=$V42,AX42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W42,$W42=\"\"),OR(AZ$7=$V42,AY42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W42,$W42=\"\"),OR(BA$7=$V42,AZ42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W42,$W42=\"\"),OR(BB$7=$V42,BA42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W42,$W42=\"\"),OR(BC$7=$V42,BB42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W42,$W42=\"\"),OR(BD$7=$V42,BC42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W42,$W42=\"\"),OR(BE$7=$V42,BD42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W42,$W42=\"\"),OR(BF$7=$V42,BE42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W42,$W42=\"\"),OR(BG$7=$V42,BF42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W42,$W42=\"\"),OR(BH$7=$V42,BG42<>\" \")),$S42*$J42*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[36,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A43,1)),\"\",INDEX(Database[Project Name],A43,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A43,1)),\"\",INDEX(Database[Watershed],$A43,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A43,1)),\"\",INDEX(Database[BMP Type],$A43,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A43,1)),\"\",INDEX(Database[BMP Sub-type],$A43,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A43,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A43,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A43,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A43,1))","v":""},{"$f":"IF(H43=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G43,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H43=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G43,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H43=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G43,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A43,1)),\"\",INDEX(Database[BMP Size],$A43,1))","v":""},{"$f":"IF(B43=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G43,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A43,1)),\"\",INDEX(Database[Service Level],$A43,1))","v":""},{"$f":"IF(B43=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G43,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B43=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G43,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A43,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A43,1))","v":""},{"$f":"IF(B43=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G43,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A43,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A43,1))","v":""},"",{"$f":"IF(B43=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G43,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A43,1)),\"\",INDEX(Database[Comments (text)],$A43,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A43,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A43,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A43,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A43,1))","v":""},{"$f":"IF($X$7=$V43,$S$8*J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W43,$W43=\"\"),OR(Y$7=$V43,X43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W43,$W43=\"\"),OR(Z$7=$V43,Y43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W43,$W43=\"\"),OR(AA$7=$V43,Z43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W43,$W43=\"\"),OR(AB$7=$V43,AA43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W43,$W43=\"\"),OR(AC$7=$V43,AB43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W43,$W43=\"\"),OR(AD$7=$V43,AC43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W43,$W43=\"\"),OR(AE$7=$V43,AD43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W43,$W43=\"\"),OR(AF$7=$V43,AE43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W43,$W43=\"\"),OR(AG$7=$V43,AF43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W43,$W43=\"\"),OR(AH$7=$V43,AG43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W43,$W43=\"\"),OR(AI$7=$V43,AH43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W43,$W43=\"\"),OR(AJ$7=$V43,AI43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W43,$W43=\"\"),OR(AK$7=$V43,AJ43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W43,$W43=\"\"),OR(AL$7=$V43,AK43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W43,$W43=\"\"),OR(AM$7=$V43,AL43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W43,$W43=\"\"),OR(AN$7=$V43,AM43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W43,$W43=\"\"),OR(AO$7=$V43,AN43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W43,$W43=\"\"),OR(AP$7=$V43,AO43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W43,$W43=\"\"),OR(AQ$7=$V43,AP43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W43,$W43=\"\"),OR(AR$7=$V43,AQ43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W43,$W43=\"\"),OR(AS$7=$V43,AR43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W43,$W43=\"\"),OR(AT$7=$V43,AS43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W43,$W43=\"\"),OR(AU$7=$V43,AT43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W43,$W43=\"\"),OR(AV$7=$V43,AU43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W43,$W43=\"\"),OR(AW$7=$V43,AV43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W43,$W43=\"\"),OR(AX$7=$V43,AW43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W43,$W43=\"\"),OR(AY$7=$V43,AX43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W43,$W43=\"\"),OR(AZ$7=$V43,AY43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W43,$W43=\"\"),OR(BA$7=$V43,AZ43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W43,$W43=\"\"),OR(BB$7=$V43,BA43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W43,$W43=\"\"),OR(BC$7=$V43,BB43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W43,$W43=\"\"),OR(BD$7=$V43,BC43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W43,$W43=\"\"),OR(BE$7=$V43,BD43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W43,$W43=\"\"),OR(BF$7=$V43,BE43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W43,$W43=\"\"),OR(BG$7=$V43,BF43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W43,$W43=\"\"),OR(BH$7=$V43,BG43<>\" \")),$S43*$J43*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[37,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A44,1)),\"\",INDEX(Database[Project Name],A44,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A44,1)),\"\",INDEX(Database[Watershed],$A44,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A44,1)),\"\",INDEX(Database[BMP Type],$A44,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A44,1)),\"\",INDEX(Database[BMP Sub-type],$A44,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A44,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A44,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A44,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A44,1))","v":""},{"$f":"IF(H44=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G44,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H44=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G44,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H44=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G44,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A44,1)),\"\",INDEX(Database[BMP Size],$A44,1))","v":""},{"$f":"IF(B44=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G44,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A44,1)),\"\",INDEX(Database[Service Level],$A44,1))","v":""},{"$f":"IF(B44=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G44,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B44=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G44,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A44,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A44,1))","v":""},{"$f":"IF(B44=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G44,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A44,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A44,1))","v":""},"",{"$f":"IF(B44=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G44,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A44,1)),\"\",INDEX(Database[Comments (text)],$A44,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A44,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A44,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A44,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A44,1))","v":""},{"$f":"IF($X$7=$V44,$S$8*J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W44,$W44=\"\"),OR(Y$7=$V44,X44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W44,$W44=\"\"),OR(Z$7=$V44,Y44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W44,$W44=\"\"),OR(AA$7=$V44,Z44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W44,$W44=\"\"),OR(AB$7=$V44,AA44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W44,$W44=\"\"),OR(AC$7=$V44,AB44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W44,$W44=\"\"),OR(AD$7=$V44,AC44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W44,$W44=\"\"),OR(AE$7=$V44,AD44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W44,$W44=\"\"),OR(AF$7=$V44,AE44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W44,$W44=\"\"),OR(AG$7=$V44,AF44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W44,$W44=\"\"),OR(AH$7=$V44,AG44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W44,$W44=\"\"),OR(AI$7=$V44,AH44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W44,$W44=\"\"),OR(AJ$7=$V44,AI44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W44,$W44=\"\"),OR(AK$7=$V44,AJ44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W44,$W44=\"\"),OR(AL$7=$V44,AK44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W44,$W44=\"\"),OR(AM$7=$V44,AL44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W44,$W44=\"\"),OR(AN$7=$V44,AM44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W44,$W44=\"\"),OR(AO$7=$V44,AN44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W44,$W44=\"\"),OR(AP$7=$V44,AO44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W44,$W44=\"\"),OR(AQ$7=$V44,AP44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W44,$W44=\"\"),OR(AR$7=$V44,AQ44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W44,$W44=\"\"),OR(AS$7=$V44,AR44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W44,$W44=\"\"),OR(AT$7=$V44,AS44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W44,$W44=\"\"),OR(AU$7=$V44,AT44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W44,$W44=\"\"),OR(AV$7=$V44,AU44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W44,$W44=\"\"),OR(AW$7=$V44,AV44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W44,$W44=\"\"),OR(AX$7=$V44,AW44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W44,$W44=\"\"),OR(AY$7=$V44,AX44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W44,$W44=\"\"),OR(AZ$7=$V44,AY44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W44,$W44=\"\"),OR(BA$7=$V44,AZ44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W44,$W44=\"\"),OR(BB$7=$V44,BA44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W44,$W44=\"\"),OR(BC$7=$V44,BB44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W44,$W44=\"\"),OR(BD$7=$V44,BC44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W44,$W44=\"\"),OR(BE$7=$V44,BD44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W44,$W44=\"\"),OR(BF$7=$V44,BE44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W44,$W44=\"\"),OR(BG$7=$V44,BF44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W44,$W44=\"\"),OR(BH$7=$V44,BG44<>\" \")),$S44*$J44*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[38,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A45,1)),\"\",INDEX(Database[Project Name],A45,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A45,1)),\"\",INDEX(Database[Watershed],$A45,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A45,1)),\"\",INDEX(Database[BMP Type],$A45,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A45,1)),\"\",INDEX(Database[BMP Sub-type],$A45,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A45,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A45,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A45,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A45,1))","v":""},{"$f":"IF(H45=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G45,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H45=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G45,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H45=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G45,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A45,1)),\"\",INDEX(Database[BMP Size],$A45,1))","v":""},{"$f":"IF(B45=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G45,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A45,1)),\"\",INDEX(Database[Service Level],$A45,1))","v":""},{"$f":"IF(B45=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G45,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B45=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G45,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A45,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A45,1))","v":""},{"$f":"IF(B45=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G45,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A45,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A45,1))","v":""},"",{"$f":"IF(B45=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G45,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A45,1)),\"\",INDEX(Database[Comments (text)],$A45,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A45,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A45,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A45,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A45,1))","v":""},{"$f":"IF($X$7=$V45,$S$8*J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W45,$W45=\"\"),OR(Y$7=$V45,X45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W45,$W45=\"\"),OR(Z$7=$V45,Y45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W45,$W45=\"\"),OR(AA$7=$V45,Z45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W45,$W45=\"\"),OR(AB$7=$V45,AA45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W45,$W45=\"\"),OR(AC$7=$V45,AB45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W45,$W45=\"\"),OR(AD$7=$V45,AC45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W45,$W45=\"\"),OR(AE$7=$V45,AD45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W45,$W45=\"\"),OR(AF$7=$V45,AE45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W45,$W45=\"\"),OR(AG$7=$V45,AF45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W45,$W45=\"\"),OR(AH$7=$V45,AG45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W45,$W45=\"\"),OR(AI$7=$V45,AH45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W45,$W45=\"\"),OR(AJ$7=$V45,AI45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W45,$W45=\"\"),OR(AK$7=$V45,AJ45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W45,$W45=\"\"),OR(AL$7=$V45,AK45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W45,$W45=\"\"),OR(AM$7=$V45,AL45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W45,$W45=\"\"),OR(AN$7=$V45,AM45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W45,$W45=\"\"),OR(AO$7=$V45,AN45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W45,$W45=\"\"),OR(AP$7=$V45,AO45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W45,$W45=\"\"),OR(AQ$7=$V45,AP45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W45,$W45=\"\"),OR(AR$7=$V45,AQ45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W45,$W45=\"\"),OR(AS$7=$V45,AR45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W45,$W45=\"\"),OR(AT$7=$V45,AS45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W45,$W45=\"\"),OR(AU$7=$V45,AT45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W45,$W45=\"\"),OR(AV$7=$V45,AU45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W45,$W45=\"\"),OR(AW$7=$V45,AV45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W45,$W45=\"\"),OR(AX$7=$V45,AW45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W45,$W45=\"\"),OR(AY$7=$V45,AX45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W45,$W45=\"\"),OR(AZ$7=$V45,AY45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W45,$W45=\"\"),OR(BA$7=$V45,AZ45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W45,$W45=\"\"),OR(BB$7=$V45,BA45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W45,$W45=\"\"),OR(BC$7=$V45,BB45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W45,$W45=\"\"),OR(BD$7=$V45,BC45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W45,$W45=\"\"),OR(BE$7=$V45,BD45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W45,$W45=\"\"),OR(BF$7=$V45,BE45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W45,$W45=\"\"),OR(BG$7=$V45,BF45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W45,$W45=\"\"),OR(BH$7=$V45,BG45<>\" \")),$S45*$J45*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[39,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A46,1)),\"\",INDEX(Database[Project Name],A46,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A46,1)),\"\",INDEX(Database[Watershed],$A46,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A46,1)),\"\",INDEX(Database[BMP Type],$A46,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A46,1)),\"\",INDEX(Database[BMP Sub-type],$A46,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A46,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A46,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A46,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A46,1))","v":""},{"$f":"IF(H46=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G46,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H46=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G46,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H46=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G46,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A46,1)),\"\",INDEX(Database[BMP Size],$A46,1))","v":""},{"$f":"IF(B46=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G46,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A46,1)),\"\",INDEX(Database[Service Level],$A46,1))","v":""},{"$f":"IF(B46=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G46,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B46=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G46,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A46,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A46,1))","v":""},{"$f":"IF(B46=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G46,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A46,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A46,1))","v":""},"",{"$f":"IF(B46=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G46,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A46,1)),\"\",INDEX(Database[Comments (text)],$A46,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A46,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A46,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A46,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A46,1))","v":""},{"$f":"IF($X$7=$V46,$S$8*J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W46,$W46=\"\"),OR(Y$7=$V46,X46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W46,$W46=\"\"),OR(Z$7=$V46,Y46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W46,$W46=\"\"),OR(AA$7=$V46,Z46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W46,$W46=\"\"),OR(AB$7=$V46,AA46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W46,$W46=\"\"),OR(AC$7=$V46,AB46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W46,$W46=\"\"),OR(AD$7=$V46,AC46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W46,$W46=\"\"),OR(AE$7=$V46,AD46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W46,$W46=\"\"),OR(AF$7=$V46,AE46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W46,$W46=\"\"),OR(AG$7=$V46,AF46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W46,$W46=\"\"),OR(AH$7=$V46,AG46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W46,$W46=\"\"),OR(AI$7=$V46,AH46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W46,$W46=\"\"),OR(AJ$7=$V46,AI46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W46,$W46=\"\"),OR(AK$7=$V46,AJ46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W46,$W46=\"\"),OR(AL$7=$V46,AK46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W46,$W46=\"\"),OR(AM$7=$V46,AL46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W46,$W46=\"\"),OR(AN$7=$V46,AM46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W46,$W46=\"\"),OR(AO$7=$V46,AN46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W46,$W46=\"\"),OR(AP$7=$V46,AO46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W46,$W46=\"\"),OR(AQ$7=$V46,AP46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W46,$W46=\"\"),OR(AR$7=$V46,AQ46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W46,$W46=\"\"),OR(AS$7=$V46,AR46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W46,$W46=\"\"),OR(AT$7=$V46,AS46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W46,$W46=\"\"),OR(AU$7=$V46,AT46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W46,$W46=\"\"),OR(AV$7=$V46,AU46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W46,$W46=\"\"),OR(AW$7=$V46,AV46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W46,$W46=\"\"),OR(AX$7=$V46,AW46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W46,$W46=\"\"),OR(AY$7=$V46,AX46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W46,$W46=\"\"),OR(AZ$7=$V46,AY46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W46,$W46=\"\"),OR(BA$7=$V46,AZ46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W46,$W46=\"\"),OR(BB$7=$V46,BA46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W46,$W46=\"\"),OR(BC$7=$V46,BB46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W46,$W46=\"\"),OR(BD$7=$V46,BC46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W46,$W46=\"\"),OR(BE$7=$V46,BD46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W46,$W46=\"\"),OR(BF$7=$V46,BE46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W46,$W46=\"\"),OR(BG$7=$V46,BF46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W46,$W46=\"\"),OR(BH$7=$V46,BG46<>\" \")),$S46*$J46*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[40,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A47,1)),\"\",INDEX(Database[Project Name],A47,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A47,1)),\"\",INDEX(Database[Watershed],$A47,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A47,1)),\"\",INDEX(Database[BMP Type],$A47,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A47,1)),\"\",INDEX(Database[BMP Sub-type],$A47,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A47,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A47,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A47,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A47,1))","v":""},{"$f":"IF(H47=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G47,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H47=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G47,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H47=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G47,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A47,1)),\"\",INDEX(Database[BMP Size],$A47,1))","v":""},{"$f":"IF(B47=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G47,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A47,1)),\"\",INDEX(Database[Service Level],$A47,1))","v":""},{"$f":"IF(B47=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G47,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B47=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G47,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A47,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A47,1))","v":""},{"$f":"IF(B47=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G47,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A47,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A47,1))","v":""},"",{"$f":"IF(B47=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G47,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A47,1)),\"\",INDEX(Database[Comments (text)],$A47,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A47,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A47,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A47,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A47,1))","v":""},{"$f":"IF($X$7=$V47,$S$8*J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W47,$W47=\"\"),OR(Y$7=$V47,X47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W47,$W47=\"\"),OR(Z$7=$V47,Y47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W47,$W47=\"\"),OR(AA$7=$V47,Z47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W47,$W47=\"\"),OR(AB$7=$V47,AA47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W47,$W47=\"\"),OR(AC$7=$V47,AB47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W47,$W47=\"\"),OR(AD$7=$V47,AC47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W47,$W47=\"\"),OR(AE$7=$V47,AD47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W47,$W47=\"\"),OR(AF$7=$V47,AE47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W47,$W47=\"\"),OR(AG$7=$V47,AF47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W47,$W47=\"\"),OR(AH$7=$V47,AG47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W47,$W47=\"\"),OR(AI$7=$V47,AH47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W47,$W47=\"\"),OR(AJ$7=$V47,AI47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W47,$W47=\"\"),OR(AK$7=$V47,AJ47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W47,$W47=\"\"),OR(AL$7=$V47,AK47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W47,$W47=\"\"),OR(AM$7=$V47,AL47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W47,$W47=\"\"),OR(AN$7=$V47,AM47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W47,$W47=\"\"),OR(AO$7=$V47,AN47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W47,$W47=\"\"),OR(AP$7=$V47,AO47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W47,$W47=\"\"),OR(AQ$7=$V47,AP47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W47,$W47=\"\"),OR(AR$7=$V47,AQ47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W47,$W47=\"\"),OR(AS$7=$V47,AR47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W47,$W47=\"\"),OR(AT$7=$V47,AS47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W47,$W47=\"\"),OR(AU$7=$V47,AT47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W47,$W47=\"\"),OR(AV$7=$V47,AU47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W47,$W47=\"\"),OR(AW$7=$V47,AV47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W47,$W47=\"\"),OR(AX$7=$V47,AW47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W47,$W47=\"\"),OR(AY$7=$V47,AX47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W47,$W47=\"\"),OR(AZ$7=$V47,AY47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W47,$W47=\"\"),OR(BA$7=$V47,AZ47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W47,$W47=\"\"),OR(BB$7=$V47,BA47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W47,$W47=\"\"),OR(BC$7=$V47,BB47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W47,$W47=\"\"),OR(BD$7=$V47,BC47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W47,$W47=\"\"),OR(BE$7=$V47,BD47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W47,$W47=\"\"),OR(BF$7=$V47,BE47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W47,$W47=\"\"),OR(BG$7=$V47,BF47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W47,$W47=\"\"),OR(BH$7=$V47,BG47<>\" \")),$S47*$J47*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[41,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A48,1)),\"\",INDEX(Database[Project Name],A48,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A48,1)),\"\",INDEX(Database[Watershed],$A48,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A48,1)),\"\",INDEX(Database[BMP Type],$A48,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A48,1)),\"\",INDEX(Database[BMP Sub-type],$A48,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A48,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A48,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A48,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A48,1))","v":""},{"$f":"IF(H48=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G48,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H48=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G48,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H48=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G48,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A48,1)),\"\",INDEX(Database[BMP Size],$A48,1))","v":""},{"$f":"IF(B48=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G48,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A48,1)),\"\",INDEX(Database[Service Level],$A48,1))","v":""},{"$f":"IF(B48=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G48,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B48=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G48,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A48,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A48,1))","v":""},{"$f":"IF(B48=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G48,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A48,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A48,1))","v":""},"",{"$f":"IF(B48=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G48,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A48,1)),\"\",INDEX(Database[Comments (text)],$A48,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A48,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A48,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A48,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A48,1))","v":""},{"$f":"IF($X$7=$V48,$S$8*J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W48,$W48=\"\"),OR(Y$7=$V48,X48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W48,$W48=\"\"),OR(Z$7=$V48,Y48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W48,$W48=\"\"),OR(AA$7=$V48,Z48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W48,$W48=\"\"),OR(AB$7=$V48,AA48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W48,$W48=\"\"),OR(AC$7=$V48,AB48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W48,$W48=\"\"),OR(AD$7=$V48,AC48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W48,$W48=\"\"),OR(AE$7=$V48,AD48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W48,$W48=\"\"),OR(AF$7=$V48,AE48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W48,$W48=\"\"),OR(AG$7=$V48,AF48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W48,$W48=\"\"),OR(AH$7=$V48,AG48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W48,$W48=\"\"),OR(AI$7=$V48,AH48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W48,$W48=\"\"),OR(AJ$7=$V48,AI48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W48,$W48=\"\"),OR(AK$7=$V48,AJ48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W48,$W48=\"\"),OR(AL$7=$V48,AK48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W48,$W48=\"\"),OR(AM$7=$V48,AL48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W48,$W48=\"\"),OR(AN$7=$V48,AM48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W48,$W48=\"\"),OR(AO$7=$V48,AN48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W48,$W48=\"\"),OR(AP$7=$V48,AO48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W48,$W48=\"\"),OR(AQ$7=$V48,AP48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W48,$W48=\"\"),OR(AR$7=$V48,AQ48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W48,$W48=\"\"),OR(AS$7=$V48,AR48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W48,$W48=\"\"),OR(AT$7=$V48,AS48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W48,$W48=\"\"),OR(AU$7=$V48,AT48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W48,$W48=\"\"),OR(AV$7=$V48,AU48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W48,$W48=\"\"),OR(AW$7=$V48,AV48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W48,$W48=\"\"),OR(AX$7=$V48,AW48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W48,$W48=\"\"),OR(AY$7=$V48,AX48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W48,$W48=\"\"),OR(AZ$7=$V48,AY48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W48,$W48=\"\"),OR(BA$7=$V48,AZ48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W48,$W48=\"\"),OR(BB$7=$V48,BA48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W48,$W48=\"\"),OR(BC$7=$V48,BB48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W48,$W48=\"\"),OR(BD$7=$V48,BC48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W48,$W48=\"\"),OR(BE$7=$V48,BD48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W48,$W48=\"\"),OR(BF$7=$V48,BE48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W48,$W48=\"\"),OR(BG$7=$V48,BF48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W48,$W48=\"\"),OR(BH$7=$V48,BG48<>\" \")),$S48*$J48*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[42,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A49,1)),\"\",INDEX(Database[Project Name],A49,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A49,1)),\"\",INDEX(Database[Watershed],$A49,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A49,1)),\"\",INDEX(Database[BMP Type],$A49,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A49,1)),\"\",INDEX(Database[BMP Sub-type],$A49,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A49,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A49,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A49,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A49,1))","v":""},{"$f":"IF(H49=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G49,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H49=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G49,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H49=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G49,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A49,1)),\"\",INDEX(Database[BMP Size],$A49,1))","v":""},{"$f":"IF(B49=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G49,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A49,1)),\"\",INDEX(Database[Service Level],$A49,1))","v":""},{"$f":"IF(B49=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G49,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B49=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G49,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A49,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A49,1))","v":""},{"$f":"IF(B49=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G49,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A49,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A49,1))","v":""},"",{"$f":"IF(B49=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G49,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A49,1)),\"\",INDEX(Database[Comments (text)],$A49,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A49,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A49,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A49,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A49,1))","v":""},{"$f":"IF($X$7=$V49,$S$8*J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W49,$W49=\"\"),OR(Y$7=$V49,X49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W49,$W49=\"\"),OR(Z$7=$V49,Y49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W49,$W49=\"\"),OR(AA$7=$V49,Z49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W49,$W49=\"\"),OR(AB$7=$V49,AA49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W49,$W49=\"\"),OR(AC$7=$V49,AB49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W49,$W49=\"\"),OR(AD$7=$V49,AC49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W49,$W49=\"\"),OR(AE$7=$V49,AD49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W49,$W49=\"\"),OR(AF$7=$V49,AE49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W49,$W49=\"\"),OR(AG$7=$V49,AF49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W49,$W49=\"\"),OR(AH$7=$V49,AG49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W49,$W49=\"\"),OR(AI$7=$V49,AH49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W49,$W49=\"\"),OR(AJ$7=$V49,AI49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W49,$W49=\"\"),OR(AK$7=$V49,AJ49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W49,$W49=\"\"),OR(AL$7=$V49,AK49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W49,$W49=\"\"),OR(AM$7=$V49,AL49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W49,$W49=\"\"),OR(AN$7=$V49,AM49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W49,$W49=\"\"),OR(AO$7=$V49,AN49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W49,$W49=\"\"),OR(AP$7=$V49,AO49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W49,$W49=\"\"),OR(AQ$7=$V49,AP49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W49,$W49=\"\"),OR(AR$7=$V49,AQ49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W49,$W49=\"\"),OR(AS$7=$V49,AR49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W49,$W49=\"\"),OR(AT$7=$V49,AS49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W49,$W49=\"\"),OR(AU$7=$V49,AT49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W49,$W49=\"\"),OR(AV$7=$V49,AU49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W49,$W49=\"\"),OR(AW$7=$V49,AV49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W49,$W49=\"\"),OR(AX$7=$V49,AW49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W49,$W49=\"\"),OR(AY$7=$V49,AX49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W49,$W49=\"\"),OR(AZ$7=$V49,AY49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W49,$W49=\"\"),OR(BA$7=$V49,AZ49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W49,$W49=\"\"),OR(BB$7=$V49,BA49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W49,$W49=\"\"),OR(BC$7=$V49,BB49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W49,$W49=\"\"),OR(BD$7=$V49,BC49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W49,$W49=\"\"),OR(BE$7=$V49,BD49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W49,$W49=\"\"),OR(BF$7=$V49,BE49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W49,$W49=\"\"),OR(BG$7=$V49,BF49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W49,$W49=\"\"),OR(BH$7=$V49,BG49<>\" \")),$S49*$J49*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[43,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A50,1)),\"\",INDEX(Database[Project Name],A50,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A50,1)),\"\",INDEX(Database[Watershed],$A50,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A50,1)),\"\",INDEX(Database[BMP Type],$A50,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A50,1)),\"\",INDEX(Database[BMP Sub-type],$A50,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A50,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A50,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A50,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A50,1))","v":""},{"$f":"IF(H50=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G50,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H50=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G50,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H50=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G50,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A50,1)),\"\",INDEX(Database[BMP Size],$A50,1))","v":""},{"$f":"IF(B50=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G50,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A50,1)),\"\",INDEX(Database[Service Level],$A50,1))","v":""},{"$f":"IF(B50=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G50,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B50=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G50,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A50,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A50,1))","v":""},{"$f":"IF(B50=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G50,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A50,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A50,1))","v":""},"",{"$f":"IF(B50=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G50,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A50,1)),\"\",INDEX(Database[Comments (text)],$A50,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A50,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A50,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A50,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A50,1))","v":""},{"$f":"IF($X$7=$V50,$S$8*J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W50,$W50=\"\"),OR(Y$7=$V50,X50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W50,$W50=\"\"),OR(Z$7=$V50,Y50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W50,$W50=\"\"),OR(AA$7=$V50,Z50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W50,$W50=\"\"),OR(AB$7=$V50,AA50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W50,$W50=\"\"),OR(AC$7=$V50,AB50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W50,$W50=\"\"),OR(AD$7=$V50,AC50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W50,$W50=\"\"),OR(AE$7=$V50,AD50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W50,$W50=\"\"),OR(AF$7=$V50,AE50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W50,$W50=\"\"),OR(AG$7=$V50,AF50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W50,$W50=\"\"),OR(AH$7=$V50,AG50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W50,$W50=\"\"),OR(AI$7=$V50,AH50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W50,$W50=\"\"),OR(AJ$7=$V50,AI50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W50,$W50=\"\"),OR(AK$7=$V50,AJ50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W50,$W50=\"\"),OR(AL$7=$V50,AK50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W50,$W50=\"\"),OR(AM$7=$V50,AL50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W50,$W50=\"\"),OR(AN$7=$V50,AM50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W50,$W50=\"\"),OR(AO$7=$V50,AN50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W50,$W50=\"\"),OR(AP$7=$V50,AO50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W50,$W50=\"\"),OR(AQ$7=$V50,AP50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W50,$W50=\"\"),OR(AR$7=$V50,AQ50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W50,$W50=\"\"),OR(AS$7=$V50,AR50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W50,$W50=\"\"),OR(AT$7=$V50,AS50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W50,$W50=\"\"),OR(AU$7=$V50,AT50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W50,$W50=\"\"),OR(AV$7=$V50,AU50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W50,$W50=\"\"),OR(AW$7=$V50,AV50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W50,$W50=\"\"),OR(AX$7=$V50,AW50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W50,$W50=\"\"),OR(AY$7=$V50,AX50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W50,$W50=\"\"),OR(AZ$7=$V50,AY50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W50,$W50=\"\"),OR(BA$7=$V50,AZ50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W50,$W50=\"\"),OR(BB$7=$V50,BA50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W50,$W50=\"\"),OR(BC$7=$V50,BB50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W50,$W50=\"\"),OR(BD$7=$V50,BC50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W50,$W50=\"\"),OR(BE$7=$V50,BD50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W50,$W50=\"\"),OR(BF$7=$V50,BE50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W50,$W50=\"\"),OR(BG$7=$V50,BF50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W50,$W50=\"\"),OR(BH$7=$V50,BG50<>\" \")),$S50*$J50*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[44,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A51,1)),\"\",INDEX(Database[Project Name],A51,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A51,1)),\"\",INDEX(Database[Watershed],$A51,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A51,1)),\"\",INDEX(Database[BMP Type],$A51,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A51,1)),\"\",INDEX(Database[BMP Sub-type],$A51,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A51,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A51,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A51,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A51,1))","v":""},{"$f":"IF(H51=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G51,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H51=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G51,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H51=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G51,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A51,1)),\"\",INDEX(Database[BMP Size],$A51,1))","v":""},{"$f":"IF(B51=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G51,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A51,1)),\"\",INDEX(Database[Service Level],$A51,1))","v":""},{"$f":"IF(B51=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G51,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B51=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G51,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A51,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A51,1))","v":""},{"$f":"IF(B51=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G51,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A51,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A51,1))","v":""},"",{"$f":"IF(B51=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G51,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A51,1)),\"\",INDEX(Database[Comments (text)],$A51,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A51,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A51,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A51,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A51,1))","v":""},{"$f":"IF($X$7=$V51,$S$8*J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W51,$W51=\"\"),OR(Y$7=$V51,X51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W51,$W51=\"\"),OR(Z$7=$V51,Y51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W51,$W51=\"\"),OR(AA$7=$V51,Z51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W51,$W51=\"\"),OR(AB$7=$V51,AA51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W51,$W51=\"\"),OR(AC$7=$V51,AB51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W51,$W51=\"\"),OR(AD$7=$V51,AC51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W51,$W51=\"\"),OR(AE$7=$V51,AD51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W51,$W51=\"\"),OR(AF$7=$V51,AE51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W51,$W51=\"\"),OR(AG$7=$V51,AF51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W51,$W51=\"\"),OR(AH$7=$V51,AG51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W51,$W51=\"\"),OR(AI$7=$V51,AH51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W51,$W51=\"\"),OR(AJ$7=$V51,AI51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W51,$W51=\"\"),OR(AK$7=$V51,AJ51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W51,$W51=\"\"),OR(AL$7=$V51,AK51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W51,$W51=\"\"),OR(AM$7=$V51,AL51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W51,$W51=\"\"),OR(AN$7=$V51,AM51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W51,$W51=\"\"),OR(AO$7=$V51,AN51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W51,$W51=\"\"),OR(AP$7=$V51,AO51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W51,$W51=\"\"),OR(AQ$7=$V51,AP51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W51,$W51=\"\"),OR(AR$7=$V51,AQ51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W51,$W51=\"\"),OR(AS$7=$V51,AR51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W51,$W51=\"\"),OR(AT$7=$V51,AS51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W51,$W51=\"\"),OR(AU$7=$V51,AT51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W51,$W51=\"\"),OR(AV$7=$V51,AU51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W51,$W51=\"\"),OR(AW$7=$V51,AV51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W51,$W51=\"\"),OR(AX$7=$V51,AW51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W51,$W51=\"\"),OR(AY$7=$V51,AX51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W51,$W51=\"\"),OR(AZ$7=$V51,AY51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W51,$W51=\"\"),OR(BA$7=$V51,AZ51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W51,$W51=\"\"),OR(BB$7=$V51,BA51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W51,$W51=\"\"),OR(BC$7=$V51,BB51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W51,$W51=\"\"),OR(BD$7=$V51,BC51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W51,$W51=\"\"),OR(BE$7=$V51,BD51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W51,$W51=\"\"),OR(BF$7=$V51,BE51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W51,$W51=\"\"),OR(BG$7=$V51,BF51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W51,$W51=\"\"),OR(BH$7=$V51,BG51<>\" \")),$S51*$J51*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[45,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A52,1)),\"\",INDEX(Database[Project Name],A52,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A52,1)),\"\",INDEX(Database[Watershed],$A52,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A52,1)),\"\",INDEX(Database[BMP Type],$A52,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A52,1)),\"\",INDEX(Database[BMP Sub-type],$A52,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A52,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A52,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A52,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A52,1))","v":""},{"$f":"IF(H52=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G52,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H52=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G52,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H52=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G52,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A52,1)),\"\",INDEX(Database[BMP Size],$A52,1))","v":""},{"$f":"IF(B52=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G52,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A52,1)),\"\",INDEX(Database[Service Level],$A52,1))","v":""},{"$f":"IF(B52=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G52,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B52=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G52,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A52,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A52,1))","v":""},{"$f":"IF(B52=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G52,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A52,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A52,1))","v":""},"",{"$f":"IF(B52=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G52,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A52,1)),\"\",INDEX(Database[Comments (text)],$A52,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A52,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A52,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A52,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A52,1))","v":""},{"$f":"IF($X$7=$V52,$S$8*J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W52,$W52=\"\"),OR(Y$7=$V52,X52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W52,$W52=\"\"),OR(Z$7=$V52,Y52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W52,$W52=\"\"),OR(AA$7=$V52,Z52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W52,$W52=\"\"),OR(AB$7=$V52,AA52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W52,$W52=\"\"),OR(AC$7=$V52,AB52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W52,$W52=\"\"),OR(AD$7=$V52,AC52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W52,$W52=\"\"),OR(AE$7=$V52,AD52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W52,$W52=\"\"),OR(AF$7=$V52,AE52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W52,$W52=\"\"),OR(AG$7=$V52,AF52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W52,$W52=\"\"),OR(AH$7=$V52,AG52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W52,$W52=\"\"),OR(AI$7=$V52,AH52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W52,$W52=\"\"),OR(AJ$7=$V52,AI52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W52,$W52=\"\"),OR(AK$7=$V52,AJ52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W52,$W52=\"\"),OR(AL$7=$V52,AK52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W52,$W52=\"\"),OR(AM$7=$V52,AL52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W52,$W52=\"\"),OR(AN$7=$V52,AM52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W52,$W52=\"\"),OR(AO$7=$V52,AN52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W52,$W52=\"\"),OR(AP$7=$V52,AO52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W52,$W52=\"\"),OR(AQ$7=$V52,AP52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W52,$W52=\"\"),OR(AR$7=$V52,AQ52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W52,$W52=\"\"),OR(AS$7=$V52,AR52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W52,$W52=\"\"),OR(AT$7=$V52,AS52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W52,$W52=\"\"),OR(AU$7=$V52,AT52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W52,$W52=\"\"),OR(AV$7=$V52,AU52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W52,$W52=\"\"),OR(AW$7=$V52,AV52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W52,$W52=\"\"),OR(AX$7=$V52,AW52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W52,$W52=\"\"),OR(AY$7=$V52,AX52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W52,$W52=\"\"),OR(AZ$7=$V52,AY52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W52,$W52=\"\"),OR(BA$7=$V52,AZ52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W52,$W52=\"\"),OR(BB$7=$V52,BA52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W52,$W52=\"\"),OR(BC$7=$V52,BB52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W52,$W52=\"\"),OR(BD$7=$V52,BC52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W52,$W52=\"\"),OR(BE$7=$V52,BD52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W52,$W52=\"\"),OR(BF$7=$V52,BE52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W52,$W52=\"\"),OR(BG$7=$V52,BF52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W52,$W52=\"\"),OR(BH$7=$V52,BG52<>\" \")),$S52*$J52*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[46,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A53,1)),\"\",INDEX(Database[Project Name],A53,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A53,1)),\"\",INDEX(Database[Watershed],$A53,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A53,1)),\"\",INDEX(Database[BMP Type],$A53,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A53,1)),\"\",INDEX(Database[BMP Sub-type],$A53,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A53,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A53,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A53,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A53,1))","v":""},{"$f":"IF(H53=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G53,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H53=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G53,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H53=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G53,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A53,1)),\"\",INDEX(Database[BMP Size],$A53,1))","v":""},{"$f":"IF(B53=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G53,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A53,1)),\"\",INDEX(Database[Service Level],$A53,1))","v":""},{"$f":"IF(B53=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G53,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B53=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G53,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A53,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A53,1))","v":""},{"$f":"IF(B53=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G53,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A53,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A53,1))","v":""},"",{"$f":"IF(B53=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G53,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A53,1)),\"\",INDEX(Database[Comments (text)],$A53,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A53,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A53,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A53,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A53,1))","v":""},{"$f":"IF($X$7=$V53,$S$8*J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W53,$W53=\"\"),OR(Y$7=$V53,X53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W53,$W53=\"\"),OR(Z$7=$V53,Y53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W53,$W53=\"\"),OR(AA$7=$V53,Z53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W53,$W53=\"\"),OR(AB$7=$V53,AA53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W53,$W53=\"\"),OR(AC$7=$V53,AB53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W53,$W53=\"\"),OR(AD$7=$V53,AC53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W53,$W53=\"\"),OR(AE$7=$V53,AD53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W53,$W53=\"\"),OR(AF$7=$V53,AE53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W53,$W53=\"\"),OR(AG$7=$V53,AF53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W53,$W53=\"\"),OR(AH$7=$V53,AG53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W53,$W53=\"\"),OR(AI$7=$V53,AH53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W53,$W53=\"\"),OR(AJ$7=$V53,AI53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W53,$W53=\"\"),OR(AK$7=$V53,AJ53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W53,$W53=\"\"),OR(AL$7=$V53,AK53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W53,$W53=\"\"),OR(AM$7=$V53,AL53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W53,$W53=\"\"),OR(AN$7=$V53,AM53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W53,$W53=\"\"),OR(AO$7=$V53,AN53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W53,$W53=\"\"),OR(AP$7=$V53,AO53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W53,$W53=\"\"),OR(AQ$7=$V53,AP53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W53,$W53=\"\"),OR(AR$7=$V53,AQ53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W53,$W53=\"\"),OR(AS$7=$V53,AR53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W53,$W53=\"\"),OR(AT$7=$V53,AS53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W53,$W53=\"\"),OR(AU$7=$V53,AT53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W53,$W53=\"\"),OR(AV$7=$V53,AU53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W53,$W53=\"\"),OR(AW$7=$V53,AV53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W53,$W53=\"\"),OR(AX$7=$V53,AW53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W53,$W53=\"\"),OR(AY$7=$V53,AX53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W53,$W53=\"\"),OR(AZ$7=$V53,AY53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W53,$W53=\"\"),OR(BA$7=$V53,AZ53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W53,$W53=\"\"),OR(BB$7=$V53,BA53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W53,$W53=\"\"),OR(BC$7=$V53,BB53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W53,$W53=\"\"),OR(BD$7=$V53,BC53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W53,$W53=\"\"),OR(BE$7=$V53,BD53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W53,$W53=\"\"),OR(BF$7=$V53,BE53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W53,$W53=\"\"),OR(BG$7=$V53,BF53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W53,$W53=\"\"),OR(BH$7=$V53,BG53<>\" \")),$S53*$J53*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[47,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A54,1)),\"\",INDEX(Database[Project Name],A54,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A54,1)),\"\",INDEX(Database[Watershed],$A54,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A54,1)),\"\",INDEX(Database[BMP Type],$A54,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A54,1)),\"\",INDEX(Database[BMP Sub-type],$A54,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A54,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A54,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A54,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A54,1))","v":""},{"$f":"IF(H54=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G54,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H54=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G54,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H54=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G54,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A54,1)),\"\",INDEX(Database[BMP Size],$A54,1))","v":""},{"$f":"IF(B54=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G54,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A54,1)),\"\",INDEX(Database[Service Level],$A54,1))","v":""},{"$f":"IF(B54=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G54,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B54=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G54,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A54,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A54,1))","v":""},{"$f":"IF(B54=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G54,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A54,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A54,1))","v":""},"",{"$f":"IF(B54=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G54,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A54,1)),\"\",INDEX(Database[Comments (text)],$A54,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A54,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A54,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A54,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A54,1))","v":""},{"$f":"IF($X$7=$V54,$S$8*J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W54,$W54=\"\"),OR(Y$7=$V54,X54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W54,$W54=\"\"),OR(Z$7=$V54,Y54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W54,$W54=\"\"),OR(AA$7=$V54,Z54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W54,$W54=\"\"),OR(AB$7=$V54,AA54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W54,$W54=\"\"),OR(AC$7=$V54,AB54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W54,$W54=\"\"),OR(AD$7=$V54,AC54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W54,$W54=\"\"),OR(AE$7=$V54,AD54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W54,$W54=\"\"),OR(AF$7=$V54,AE54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W54,$W54=\"\"),OR(AG$7=$V54,AF54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W54,$W54=\"\"),OR(AH$7=$V54,AG54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W54,$W54=\"\"),OR(AI$7=$V54,AH54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W54,$W54=\"\"),OR(AJ$7=$V54,AI54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W54,$W54=\"\"),OR(AK$7=$V54,AJ54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W54,$W54=\"\"),OR(AL$7=$V54,AK54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W54,$W54=\"\"),OR(AM$7=$V54,AL54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W54,$W54=\"\"),OR(AN$7=$V54,AM54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W54,$W54=\"\"),OR(AO$7=$V54,AN54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W54,$W54=\"\"),OR(AP$7=$V54,AO54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W54,$W54=\"\"),OR(AQ$7=$V54,AP54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W54,$W54=\"\"),OR(AR$7=$V54,AQ54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W54,$W54=\"\"),OR(AS$7=$V54,AR54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W54,$W54=\"\"),OR(AT$7=$V54,AS54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W54,$W54=\"\"),OR(AU$7=$V54,AT54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W54,$W54=\"\"),OR(AV$7=$V54,AU54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W54,$W54=\"\"),OR(AW$7=$V54,AV54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W54,$W54=\"\"),OR(AX$7=$V54,AW54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W54,$W54=\"\"),OR(AY$7=$V54,AX54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W54,$W54=\"\"),OR(AZ$7=$V54,AY54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W54,$W54=\"\"),OR(BA$7=$V54,AZ54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W54,$W54=\"\"),OR(BB$7=$V54,BA54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W54,$W54=\"\"),OR(BC$7=$V54,BB54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W54,$W54=\"\"),OR(BD$7=$V54,BC54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W54,$W54=\"\"),OR(BE$7=$V54,BD54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W54,$W54=\"\"),OR(BF$7=$V54,BE54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W54,$W54=\"\"),OR(BG$7=$V54,BF54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W54,$W54=\"\"),OR(BH$7=$V54,BG54<>\" \")),$S54*$J54*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[48,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A55,1)),\"\",INDEX(Database[Project Name],A55,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A55,1)),\"\",INDEX(Database[Watershed],$A55,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A55,1)),\"\",INDEX(Database[BMP Type],$A55,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A55,1)),\"\",INDEX(Database[BMP Sub-type],$A55,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A55,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A55,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A55,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A55,1))","v":""},{"$f":"IF(H55=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G55,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H55=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G55,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H55=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G55,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A55,1)),\"\",INDEX(Database[BMP Size],$A55,1))","v":""},{"$f":"IF(B55=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G55,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A55,1)),\"\",INDEX(Database[Service Level],$A55,1))","v":""},{"$f":"IF(B55=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G55,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B55=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G55,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A55,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A55,1))","v":""},{"$f":"IF(B55=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G55,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A55,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A55,1))","v":""},"",{"$f":"IF(B55=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G55,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A55,1)),\"\",INDEX(Database[Comments (text)],$A55,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A55,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A55,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A55,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A55,1))","v":""},{"$f":"IF($X$7=$V55,$S$8*J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W55,$W55=\"\"),OR(Y$7=$V55,X55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W55,$W55=\"\"),OR(Z$7=$V55,Y55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W55,$W55=\"\"),OR(AA$7=$V55,Z55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W55,$W55=\"\"),OR(AB$7=$V55,AA55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W55,$W55=\"\"),OR(AC$7=$V55,AB55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W55,$W55=\"\"),OR(AD$7=$V55,AC55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W55,$W55=\"\"),OR(AE$7=$V55,AD55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W55,$W55=\"\"),OR(AF$7=$V55,AE55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W55,$W55=\"\"),OR(AG$7=$V55,AF55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W55,$W55=\"\"),OR(AH$7=$V55,AG55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W55,$W55=\"\"),OR(AI$7=$V55,AH55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W55,$W55=\"\"),OR(AJ$7=$V55,AI55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W55,$W55=\"\"),OR(AK$7=$V55,AJ55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W55,$W55=\"\"),OR(AL$7=$V55,AK55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W55,$W55=\"\"),OR(AM$7=$V55,AL55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W55,$W55=\"\"),OR(AN$7=$V55,AM55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W55,$W55=\"\"),OR(AO$7=$V55,AN55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W55,$W55=\"\"),OR(AP$7=$V55,AO55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W55,$W55=\"\"),OR(AQ$7=$V55,AP55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W55,$W55=\"\"),OR(AR$7=$V55,AQ55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W55,$W55=\"\"),OR(AS$7=$V55,AR55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W55,$W55=\"\"),OR(AT$7=$V55,AS55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W55,$W55=\"\"),OR(AU$7=$V55,AT55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W55,$W55=\"\"),OR(AV$7=$V55,AU55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W55,$W55=\"\"),OR(AW$7=$V55,AV55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W55,$W55=\"\"),OR(AX$7=$V55,AW55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W55,$W55=\"\"),OR(AY$7=$V55,AX55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W55,$W55=\"\"),OR(AZ$7=$V55,AY55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W55,$W55=\"\"),OR(BA$7=$V55,AZ55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W55,$W55=\"\"),OR(BB$7=$V55,BA55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W55,$W55=\"\"),OR(BC$7=$V55,BB55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W55,$W55=\"\"),OR(BD$7=$V55,BC55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W55,$W55=\"\"),OR(BE$7=$V55,BD55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W55,$W55=\"\"),OR(BF$7=$V55,BE55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W55,$W55=\"\"),OR(BG$7=$V55,BF55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W55,$W55=\"\"),OR(BH$7=$V55,BG55<>\" \")),$S55*$J55*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[49,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A56,1)),\"\",INDEX(Database[Project Name],A56,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A56,1)),\"\",INDEX(Database[Watershed],$A56,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A56,1)),\"\",INDEX(Database[BMP Type],$A56,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A56,1)),\"\",INDEX(Database[BMP Sub-type],$A56,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A56,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A56,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A56,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A56,1))","v":""},{"$f":"IF(H56=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G56,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H56=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G56,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H56=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G56,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A56,1)),\"\",INDEX(Database[BMP Size],$A56,1))","v":""},{"$f":"IF(B56=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G56,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A56,1)),\"\",INDEX(Database[Service Level],$A56,1))","v":""},{"$f":"IF(B56=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G56,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B56=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G56,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A56,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A56,1))","v":""},{"$f":"IF(B56=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G56,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A56,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A56,1))","v":""},"",{"$f":"IF(B56=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G56,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A56,1)),\"\",INDEX(Database[Comments (text)],$A56,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A56,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A56,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A56,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A56,1))","v":""},{"$f":"IF($X$7=$V56,$S$8*J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W56,$W56=\"\"),OR(Y$7=$V56,X56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W56,$W56=\"\"),OR(Z$7=$V56,Y56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W56,$W56=\"\"),OR(AA$7=$V56,Z56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W56,$W56=\"\"),OR(AB$7=$V56,AA56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W56,$W56=\"\"),OR(AC$7=$V56,AB56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W56,$W56=\"\"),OR(AD$7=$V56,AC56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W56,$W56=\"\"),OR(AE$7=$V56,AD56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W56,$W56=\"\"),OR(AF$7=$V56,AE56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W56,$W56=\"\"),OR(AG$7=$V56,AF56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W56,$W56=\"\"),OR(AH$7=$V56,AG56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W56,$W56=\"\"),OR(AI$7=$V56,AH56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W56,$W56=\"\"),OR(AJ$7=$V56,AI56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W56,$W56=\"\"),OR(AK$7=$V56,AJ56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W56,$W56=\"\"),OR(AL$7=$V56,AK56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W56,$W56=\"\"),OR(AM$7=$V56,AL56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W56,$W56=\"\"),OR(AN$7=$V56,AM56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W56,$W56=\"\"),OR(AO$7=$V56,AN56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W56,$W56=\"\"),OR(AP$7=$V56,AO56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W56,$W56=\"\"),OR(AQ$7=$V56,AP56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W56,$W56=\"\"),OR(AR$7=$V56,AQ56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W56,$W56=\"\"),OR(AS$7=$V56,AR56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W56,$W56=\"\"),OR(AT$7=$V56,AS56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W56,$W56=\"\"),OR(AU$7=$V56,AT56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W56,$W56=\"\"),OR(AV$7=$V56,AU56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W56,$W56=\"\"),OR(AW$7=$V56,AV56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W56,$W56=\"\"),OR(AX$7=$V56,AW56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W56,$W56=\"\"),OR(AY$7=$V56,AX56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W56,$W56=\"\"),OR(AZ$7=$V56,AY56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W56,$W56=\"\"),OR(BA$7=$V56,AZ56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W56,$W56=\"\"),OR(BB$7=$V56,BA56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W56,$W56=\"\"),OR(BC$7=$V56,BB56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W56,$W56=\"\"),OR(BD$7=$V56,BC56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W56,$W56=\"\"),OR(BE$7=$V56,BD56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W56,$W56=\"\"),OR(BF$7=$V56,BE56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W56,$W56=\"\"),OR(BG$7=$V56,BF56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W56,$W56=\"\"),OR(BH$7=$V56,BG56<>\" \")),$S56*$J56*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[50,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A57,1)),\"\",INDEX(Database[Project Name],A57,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A57,1)),\"\",INDEX(Database[Watershed],$A57,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A57,1)),\"\",INDEX(Database[BMP Type],$A57,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A57,1)),\"\",INDEX(Database[BMP Sub-type],$A57,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A57,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A57,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A57,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A57,1))","v":""},{"$f":"IF(H57=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G57,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H57=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G57,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H57=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G57,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A57,1)),\"\",INDEX(Database[BMP Size],$A57,1))","v":""},{"$f":"IF(B57=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G57,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A57,1)),\"\",INDEX(Database[Service Level],$A57,1))","v":""},{"$f":"IF(B57=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G57,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B57=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G57,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A57,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A57,1))","v":""},{"$f":"IF(B57=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G57,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A57,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A57,1))","v":""},"",{"$f":"IF(B57=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G57,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A57,1)),\"\",INDEX(Database[Comments (text)],$A57,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A57,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A57,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A57,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A57,1))","v":""},{"$f":"IF($X$7=$V57,$S$8*J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W57,$W57=\"\"),OR(Y$7=$V57,X57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W57,$W57=\"\"),OR(Z$7=$V57,Y57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W57,$W57=\"\"),OR(AA$7=$V57,Z57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W57,$W57=\"\"),OR(AB$7=$V57,AA57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W57,$W57=\"\"),OR(AC$7=$V57,AB57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W57,$W57=\"\"),OR(AD$7=$V57,AC57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W57,$W57=\"\"),OR(AE$7=$V57,AD57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W57,$W57=\"\"),OR(AF$7=$V57,AE57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W57,$W57=\"\"),OR(AG$7=$V57,AF57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W57,$W57=\"\"),OR(AH$7=$V57,AG57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W57,$W57=\"\"),OR(AI$7=$V57,AH57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W57,$W57=\"\"),OR(AJ$7=$V57,AI57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W57,$W57=\"\"),OR(AK$7=$V57,AJ57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W57,$W57=\"\"),OR(AL$7=$V57,AK57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W57,$W57=\"\"),OR(AM$7=$V57,AL57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W57,$W57=\"\"),OR(AN$7=$V57,AM57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W57,$W57=\"\"),OR(AO$7=$V57,AN57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W57,$W57=\"\"),OR(AP$7=$V57,AO57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W57,$W57=\"\"),OR(AQ$7=$V57,AP57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W57,$W57=\"\"),OR(AR$7=$V57,AQ57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W57,$W57=\"\"),OR(AS$7=$V57,AR57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W57,$W57=\"\"),OR(AT$7=$V57,AS57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W57,$W57=\"\"),OR(AU$7=$V57,AT57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W57,$W57=\"\"),OR(AV$7=$V57,AU57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W57,$W57=\"\"),OR(AW$7=$V57,AV57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W57,$W57=\"\"),OR(AX$7=$V57,AW57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W57,$W57=\"\"),OR(AY$7=$V57,AX57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W57,$W57=\"\"),OR(AZ$7=$V57,AY57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W57,$W57=\"\"),OR(BA$7=$V57,AZ57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W57,$W57=\"\"),OR(BB$7=$V57,BA57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W57,$W57=\"\"),OR(BC$7=$V57,BB57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W57,$W57=\"\"),OR(BD$7=$V57,BC57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W57,$W57=\"\"),OR(BE$7=$V57,BD57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W57,$W57=\"\"),OR(BF$7=$V57,BE57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W57,$W57=\"\"),OR(BG$7=$V57,BF57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W57,$W57=\"\"),OR(BH$7=$V57,BG57<>\" \")),$S57*$J57*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[51,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A58,1)),\"\",INDEX(Database[Project Name],A58,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A58,1)),\"\",INDEX(Database[Watershed],$A58,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A58,1)),\"\",INDEX(Database[BMP Type],$A58,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A58,1)),\"\",INDEX(Database[BMP Sub-type],$A58,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A58,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A58,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A58,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A58,1))","v":""},{"$f":"IF(H58=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G58,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H58=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G58,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H58=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G58,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A58,1)),\"\",INDEX(Database[BMP Size],$A58,1))","v":""},{"$f":"IF(B58=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G58,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A58,1)),\"\",INDEX(Database[Service Level],$A58,1))","v":""},{"$f":"IF(B58=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G58,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B58=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G58,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A58,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A58,1))","v":""},{"$f":"IF(B58=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G58,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A58,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A58,1))","v":""},"",{"$f":"IF(B58=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G58,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A58,1)),\"\",INDEX(Database[Comments (text)],$A58,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A58,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A58,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A58,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A58,1))","v":""},{"$f":"IF($X$7=$V58,$S$8*J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W58,$W58=\"\"),OR(Y$7=$V58,X58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W58,$W58=\"\"),OR(Z$7=$V58,Y58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W58,$W58=\"\"),OR(AA$7=$V58,Z58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W58,$W58=\"\"),OR(AB$7=$V58,AA58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W58,$W58=\"\"),OR(AC$7=$V58,AB58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W58,$W58=\"\"),OR(AD$7=$V58,AC58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W58,$W58=\"\"),OR(AE$7=$V58,AD58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W58,$W58=\"\"),OR(AF$7=$V58,AE58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W58,$W58=\"\"),OR(AG$7=$V58,AF58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W58,$W58=\"\"),OR(AH$7=$V58,AG58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W58,$W58=\"\"),OR(AI$7=$V58,AH58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W58,$W58=\"\"),OR(AJ$7=$V58,AI58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W58,$W58=\"\"),OR(AK$7=$V58,AJ58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W58,$W58=\"\"),OR(AL$7=$V58,AK58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W58,$W58=\"\"),OR(AM$7=$V58,AL58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W58,$W58=\"\"),OR(AN$7=$V58,AM58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W58,$W58=\"\"),OR(AO$7=$V58,AN58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W58,$W58=\"\"),OR(AP$7=$V58,AO58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W58,$W58=\"\"),OR(AQ$7=$V58,AP58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W58,$W58=\"\"),OR(AR$7=$V58,AQ58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W58,$W58=\"\"),OR(AS$7=$V58,AR58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W58,$W58=\"\"),OR(AT$7=$V58,AS58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W58,$W58=\"\"),OR(AU$7=$V58,AT58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W58,$W58=\"\"),OR(AV$7=$V58,AU58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W58,$W58=\"\"),OR(AW$7=$V58,AV58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W58,$W58=\"\"),OR(AX$7=$V58,AW58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W58,$W58=\"\"),OR(AY$7=$V58,AX58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W58,$W58=\"\"),OR(AZ$7=$V58,AY58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W58,$W58=\"\"),OR(BA$7=$V58,AZ58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W58,$W58=\"\"),OR(BB$7=$V58,BA58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W58,$W58=\"\"),OR(BC$7=$V58,BB58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W58,$W58=\"\"),OR(BD$7=$V58,BC58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W58,$W58=\"\"),OR(BE$7=$V58,BD58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W58,$W58=\"\"),OR(BF$7=$V58,BE58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W58,$W58=\"\"),OR(BG$7=$V58,BF58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W58,$W58=\"\"),OR(BH$7=$V58,BG58<>\" \")),$S58*$J58*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[52,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A59,1)),\"\",INDEX(Database[Project Name],A59,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A59,1)),\"\",INDEX(Database[Watershed],$A59,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A59,1)),\"\",INDEX(Database[BMP Type],$A59,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A59,1)),\"\",INDEX(Database[BMP Sub-type],$A59,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A59,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A59,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A59,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A59,1))","v":""},{"$f":"IF(H59=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G59,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H59=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G59,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H59=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G59,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A59,1)),\"\",INDEX(Database[BMP Size],$A59,1))","v":""},{"$f":"IF(B59=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G59,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A59,1)),\"\",INDEX(Database[Service Level],$A59,1))","v":""},{"$f":"IF(B59=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G59,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B59=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G59,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A59,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A59,1))","v":""},{"$f":"IF(B59=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G59,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A59,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A59,1))","v":""},"",{"$f":"IF(B59=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G59,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A59,1)),\"\",INDEX(Database[Comments (text)],$A59,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A59,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A59,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A59,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A59,1))","v":""},{"$f":"IF($X$7=$V59,$S$8*J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W59,$W59=\"\"),OR(Y$7=$V59,X59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W59,$W59=\"\"),OR(Z$7=$V59,Y59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W59,$W59=\"\"),OR(AA$7=$V59,Z59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W59,$W59=\"\"),OR(AB$7=$V59,AA59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W59,$W59=\"\"),OR(AC$7=$V59,AB59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W59,$W59=\"\"),OR(AD$7=$V59,AC59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W59,$W59=\"\"),OR(AE$7=$V59,AD59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W59,$W59=\"\"),OR(AF$7=$V59,AE59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W59,$W59=\"\"),OR(AG$7=$V59,AF59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W59,$W59=\"\"),OR(AH$7=$V59,AG59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W59,$W59=\"\"),OR(AI$7=$V59,AH59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W59,$W59=\"\"),OR(AJ$7=$V59,AI59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W59,$W59=\"\"),OR(AK$7=$V59,AJ59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W59,$W59=\"\"),OR(AL$7=$V59,AK59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W59,$W59=\"\"),OR(AM$7=$V59,AL59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W59,$W59=\"\"),OR(AN$7=$V59,AM59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W59,$W59=\"\"),OR(AO$7=$V59,AN59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W59,$W59=\"\"),OR(AP$7=$V59,AO59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W59,$W59=\"\"),OR(AQ$7=$V59,AP59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W59,$W59=\"\"),OR(AR$7=$V59,AQ59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W59,$W59=\"\"),OR(AS$7=$V59,AR59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W59,$W59=\"\"),OR(AT$7=$V59,AS59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W59,$W59=\"\"),OR(AU$7=$V59,AT59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W59,$W59=\"\"),OR(AV$7=$V59,AU59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W59,$W59=\"\"),OR(AW$7=$V59,AV59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W59,$W59=\"\"),OR(AX$7=$V59,AW59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W59,$W59=\"\"),OR(AY$7=$V59,AX59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W59,$W59=\"\"),OR(AZ$7=$V59,AY59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W59,$W59=\"\"),OR(BA$7=$V59,AZ59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W59,$W59=\"\"),OR(BB$7=$V59,BA59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W59,$W59=\"\"),OR(BC$7=$V59,BB59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W59,$W59=\"\"),OR(BD$7=$V59,BC59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W59,$W59=\"\"),OR(BE$7=$V59,BD59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W59,$W59=\"\"),OR(BF$7=$V59,BE59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W59,$W59=\"\"),OR(BG$7=$V59,BF59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W59,$W59=\"\"),OR(BH$7=$V59,BG59<>\" \")),$S59*$J59*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[53,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A60,1)),\"\",INDEX(Database[Project Name],A60,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A60,1)),\"\",INDEX(Database[Watershed],$A60,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A60,1)),\"\",INDEX(Database[BMP Type],$A60,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A60,1)),\"\",INDEX(Database[BMP Sub-type],$A60,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A60,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A60,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A60,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A60,1))","v":""},{"$f":"IF(H60=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G60,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H60=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G60,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H60=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G60,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A60,1)),\"\",INDEX(Database[BMP Size],$A60,1))","v":""},{"$f":"IF(B60=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G60,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A60,1)),\"\",INDEX(Database[Service Level],$A60,1))","v":""},{"$f":"IF(B60=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G60,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B60=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G60,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A60,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A60,1))","v":""},{"$f":"IF(B60=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G60,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A60,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A60,1))","v":""},"",{"$f":"IF(B60=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G60,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A60,1)),\"\",INDEX(Database[Comments (text)],$A60,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A60,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A60,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A60,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A60,1))","v":""},{"$f":"IF($X$7=$V60,$S$8*J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W60,$W60=\"\"),OR(Y$7=$V60,X60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W60,$W60=\"\"),OR(Z$7=$V60,Y60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W60,$W60=\"\"),OR(AA$7=$V60,Z60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W60,$W60=\"\"),OR(AB$7=$V60,AA60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W60,$W60=\"\"),OR(AC$7=$V60,AB60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W60,$W60=\"\"),OR(AD$7=$V60,AC60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W60,$W60=\"\"),OR(AE$7=$V60,AD60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W60,$W60=\"\"),OR(AF$7=$V60,AE60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W60,$W60=\"\"),OR(AG$7=$V60,AF60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W60,$W60=\"\"),OR(AH$7=$V60,AG60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W60,$W60=\"\"),OR(AI$7=$V60,AH60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W60,$W60=\"\"),OR(AJ$7=$V60,AI60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W60,$W60=\"\"),OR(AK$7=$V60,AJ60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W60,$W60=\"\"),OR(AL$7=$V60,AK60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W60,$W60=\"\"),OR(AM$7=$V60,AL60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W60,$W60=\"\"),OR(AN$7=$V60,AM60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W60,$W60=\"\"),OR(AO$7=$V60,AN60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W60,$W60=\"\"),OR(AP$7=$V60,AO60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W60,$W60=\"\"),OR(AQ$7=$V60,AP60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W60,$W60=\"\"),OR(AR$7=$V60,AQ60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W60,$W60=\"\"),OR(AS$7=$V60,AR60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W60,$W60=\"\"),OR(AT$7=$V60,AS60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W60,$W60=\"\"),OR(AU$7=$V60,AT60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W60,$W60=\"\"),OR(AV$7=$V60,AU60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W60,$W60=\"\"),OR(AW$7=$V60,AV60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W60,$W60=\"\"),OR(AX$7=$V60,AW60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W60,$W60=\"\"),OR(AY$7=$V60,AX60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W60,$W60=\"\"),OR(AZ$7=$V60,AY60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W60,$W60=\"\"),OR(BA$7=$V60,AZ60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W60,$W60=\"\"),OR(BB$7=$V60,BA60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W60,$W60=\"\"),OR(BC$7=$V60,BB60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W60,$W60=\"\"),OR(BD$7=$V60,BC60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W60,$W60=\"\"),OR(BE$7=$V60,BD60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W60,$W60=\"\"),OR(BF$7=$V60,BE60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W60,$W60=\"\"),OR(BG$7=$V60,BF60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W60,$W60=\"\"),OR(BH$7=$V60,BG60<>\" \")),$S60*$J60*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[54,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A61,1)),\"\",INDEX(Database[Project Name],A61,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A61,1)),\"\",INDEX(Database[Watershed],$A61,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A61,1)),\"\",INDEX(Database[BMP Type],$A61,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A61,1)),\"\",INDEX(Database[BMP Sub-type],$A61,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A61,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A61,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A61,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A61,1))","v":""},{"$f":"IF(H61=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G61,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H61=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G61,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H61=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G61,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A61,1)),\"\",INDEX(Database[BMP Size],$A61,1))","v":""},{"$f":"IF(B61=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G61,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A61,1)),\"\",INDEX(Database[Service Level],$A61,1))","v":""},{"$f":"IF(B61=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G61,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B61=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G61,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A61,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A61,1))","v":""},{"$f":"IF(B61=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G61,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A61,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A61,1))","v":""},"",{"$f":"IF(B61=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G61,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A61,1)),\"\",INDEX(Database[Comments (text)],$A61,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A61,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A61,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A61,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A61,1))","v":""},{"$f":"IF($X$7=$V61,$S$8*J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W61,$W61=\"\"),OR(Y$7=$V61,X61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W61,$W61=\"\"),OR(Z$7=$V61,Y61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W61,$W61=\"\"),OR(AA$7=$V61,Z61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W61,$W61=\"\"),OR(AB$7=$V61,AA61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W61,$W61=\"\"),OR(AC$7=$V61,AB61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W61,$W61=\"\"),OR(AD$7=$V61,AC61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W61,$W61=\"\"),OR(AE$7=$V61,AD61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W61,$W61=\"\"),OR(AF$7=$V61,AE61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W61,$W61=\"\"),OR(AG$7=$V61,AF61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W61,$W61=\"\"),OR(AH$7=$V61,AG61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W61,$W61=\"\"),OR(AI$7=$V61,AH61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W61,$W61=\"\"),OR(AJ$7=$V61,AI61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W61,$W61=\"\"),OR(AK$7=$V61,AJ61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W61,$W61=\"\"),OR(AL$7=$V61,AK61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W61,$W61=\"\"),OR(AM$7=$V61,AL61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W61,$W61=\"\"),OR(AN$7=$V61,AM61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W61,$W61=\"\"),OR(AO$7=$V61,AN61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W61,$W61=\"\"),OR(AP$7=$V61,AO61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W61,$W61=\"\"),OR(AQ$7=$V61,AP61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W61,$W61=\"\"),OR(AR$7=$V61,AQ61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W61,$W61=\"\"),OR(AS$7=$V61,AR61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W61,$W61=\"\"),OR(AT$7=$V61,AS61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W61,$W61=\"\"),OR(AU$7=$V61,AT61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W61,$W61=\"\"),OR(AV$7=$V61,AU61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W61,$W61=\"\"),OR(AW$7=$V61,AV61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W61,$W61=\"\"),OR(AX$7=$V61,AW61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W61,$W61=\"\"),OR(AY$7=$V61,AX61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W61,$W61=\"\"),OR(AZ$7=$V61,AY61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W61,$W61=\"\"),OR(BA$7=$V61,AZ61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W61,$W61=\"\"),OR(BB$7=$V61,BA61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W61,$W61=\"\"),OR(BC$7=$V61,BB61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W61,$W61=\"\"),OR(BD$7=$V61,BC61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W61,$W61=\"\"),OR(BE$7=$V61,BD61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W61,$W61=\"\"),OR(BF$7=$V61,BE61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W61,$W61=\"\"),OR(BG$7=$V61,BF61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W61,$W61=\"\"),OR(BH$7=$V61,BG61<>\" \")),$S61*$J61*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[55,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A62,1)),\"\",INDEX(Database[Project Name],A62,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A62,1)),\"\",INDEX(Database[Watershed],$A62,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A62,1)),\"\",INDEX(Database[BMP Type],$A62,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A62,1)),\"\",INDEX(Database[BMP Sub-type],$A62,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A62,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A62,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A62,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A62,1))","v":""},{"$f":"IF(H62=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G62,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H62=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G62,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H62=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G62,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A62,1)),\"\",INDEX(Database[BMP Size],$A62,1))","v":""},{"$f":"IF(B62=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G62,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A62,1)),\"\",INDEX(Database[Service Level],$A62,1))","v":""},{"$f":"IF(B62=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G62,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B62=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G62,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A62,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A62,1))","v":""},{"$f":"IF(B62=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G62,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A62,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A62,1))","v":""},"",{"$f":"IF(B62=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G62,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A62,1)),\"\",INDEX(Database[Comments (text)],$A62,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A62,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A62,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A62,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A62,1))","v":""},{"$f":"IF($X$7=$V62,$S$8*J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W62,$W62=\"\"),OR(Y$7=$V62,X62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W62,$W62=\"\"),OR(Z$7=$V62,Y62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W62,$W62=\"\"),OR(AA$7=$V62,Z62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W62,$W62=\"\"),OR(AB$7=$V62,AA62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W62,$W62=\"\"),OR(AC$7=$V62,AB62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W62,$W62=\"\"),OR(AD$7=$V62,AC62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W62,$W62=\"\"),OR(AE$7=$V62,AD62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W62,$W62=\"\"),OR(AF$7=$V62,AE62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W62,$W62=\"\"),OR(AG$7=$V62,AF62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W62,$W62=\"\"),OR(AH$7=$V62,AG62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W62,$W62=\"\"),OR(AI$7=$V62,AH62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W62,$W62=\"\"),OR(AJ$7=$V62,AI62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W62,$W62=\"\"),OR(AK$7=$V62,AJ62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W62,$W62=\"\"),OR(AL$7=$V62,AK62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W62,$W62=\"\"),OR(AM$7=$V62,AL62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W62,$W62=\"\"),OR(AN$7=$V62,AM62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W62,$W62=\"\"),OR(AO$7=$V62,AN62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W62,$W62=\"\"),OR(AP$7=$V62,AO62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W62,$W62=\"\"),OR(AQ$7=$V62,AP62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W62,$W62=\"\"),OR(AR$7=$V62,AQ62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W62,$W62=\"\"),OR(AS$7=$V62,AR62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W62,$W62=\"\"),OR(AT$7=$V62,AS62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W62,$W62=\"\"),OR(AU$7=$V62,AT62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W62,$W62=\"\"),OR(AV$7=$V62,AU62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W62,$W62=\"\"),OR(AW$7=$V62,AV62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W62,$W62=\"\"),OR(AX$7=$V62,AW62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W62,$W62=\"\"),OR(AY$7=$V62,AX62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W62,$W62=\"\"),OR(AZ$7=$V62,AY62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W62,$W62=\"\"),OR(BA$7=$V62,AZ62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W62,$W62=\"\"),OR(BB$7=$V62,BA62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W62,$W62=\"\"),OR(BC$7=$V62,BB62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W62,$W62=\"\"),OR(BD$7=$V62,BC62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W62,$W62=\"\"),OR(BE$7=$V62,BD62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W62,$W62=\"\"),OR(BF$7=$V62,BE62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W62,$W62=\"\"),OR(BG$7=$V62,BF62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W62,$W62=\"\"),OR(BH$7=$V62,BG62<>\" \")),$S62*$J62*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[56,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A63,1)),\"\",INDEX(Database[Project Name],A63,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A63,1)),\"\",INDEX(Database[Watershed],$A63,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A63,1)),\"\",INDEX(Database[BMP Type],$A63,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A63,1)),\"\",INDEX(Database[BMP Sub-type],$A63,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A63,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A63,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A63,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A63,1))","v":""},{"$f":"IF(H63=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G63,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H63=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G63,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H63=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G63,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A63,1)),\"\",INDEX(Database[BMP Size],$A63,1))","v":""},{"$f":"IF(B63=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G63,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A63,1)),\"\",INDEX(Database[Service Level],$A63,1))","v":""},{"$f":"IF(B63=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G63,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B63=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G63,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A63,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A63,1))","v":""},{"$f":"IF(B63=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G63,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A63,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A63,1))","v":""},"",{"$f":"IF(B63=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G63,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A63,1)),\"\",INDEX(Database[Comments (text)],$A63,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A63,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A63,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A63,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A63,1))","v":""},{"$f":"IF($X$7=$V63,$S$8*J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W63,$W63=\"\"),OR(Y$7=$V63,X63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W63,$W63=\"\"),OR(Z$7=$V63,Y63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W63,$W63=\"\"),OR(AA$7=$V63,Z63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W63,$W63=\"\"),OR(AB$7=$V63,AA63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W63,$W63=\"\"),OR(AC$7=$V63,AB63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W63,$W63=\"\"),OR(AD$7=$V63,AC63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W63,$W63=\"\"),OR(AE$7=$V63,AD63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W63,$W63=\"\"),OR(AF$7=$V63,AE63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W63,$W63=\"\"),OR(AG$7=$V63,AF63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W63,$W63=\"\"),OR(AH$7=$V63,AG63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W63,$W63=\"\"),OR(AI$7=$V63,AH63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W63,$W63=\"\"),OR(AJ$7=$V63,AI63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W63,$W63=\"\"),OR(AK$7=$V63,AJ63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W63,$W63=\"\"),OR(AL$7=$V63,AK63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W63,$W63=\"\"),OR(AM$7=$V63,AL63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W63,$W63=\"\"),OR(AN$7=$V63,AM63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W63,$W63=\"\"),OR(AO$7=$V63,AN63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W63,$W63=\"\"),OR(AP$7=$V63,AO63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W63,$W63=\"\"),OR(AQ$7=$V63,AP63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W63,$W63=\"\"),OR(AR$7=$V63,AQ63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W63,$W63=\"\"),OR(AS$7=$V63,AR63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W63,$W63=\"\"),OR(AT$7=$V63,AS63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W63,$W63=\"\"),OR(AU$7=$V63,AT63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W63,$W63=\"\"),OR(AV$7=$V63,AU63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W63,$W63=\"\"),OR(AW$7=$V63,AV63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W63,$W63=\"\"),OR(AX$7=$V63,AW63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W63,$W63=\"\"),OR(AY$7=$V63,AX63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W63,$W63=\"\"),OR(AZ$7=$V63,AY63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W63,$W63=\"\"),OR(BA$7=$V63,AZ63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W63,$W63=\"\"),OR(BB$7=$V63,BA63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W63,$W63=\"\"),OR(BC$7=$V63,BB63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W63,$W63=\"\"),OR(BD$7=$V63,BC63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W63,$W63=\"\"),OR(BE$7=$V63,BD63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W63,$W63=\"\"),OR(BF$7=$V63,BE63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W63,$W63=\"\"),OR(BG$7=$V63,BF63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W63,$W63=\"\"),OR(BH$7=$V63,BG63<>\" \")),$S63*$J63*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[57,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A64,1)),\"\",INDEX(Database[Project Name],A64,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A64,1)),\"\",INDEX(Database[Watershed],$A64,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A64,1)),\"\",INDEX(Database[BMP Type],$A64,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A64,1)),\"\",INDEX(Database[BMP Sub-type],$A64,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A64,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A64,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A64,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A64,1))","v":""},{"$f":"IF(H64=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G64,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H64=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G64,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H64=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G64,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A64,1)),\"\",INDEX(Database[BMP Size],$A64,1))","v":""},{"$f":"IF(B64=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G64,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A64,1)),\"\",INDEX(Database[Service Level],$A64,1))","v":""},{"$f":"IF(B64=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G64,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B64=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G64,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A64,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A64,1))","v":""},{"$f":"IF(B64=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G64,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A64,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A64,1))","v":""},"",{"$f":"IF(B64=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G64,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A64,1)),\"\",INDEX(Database[Comments (text)],$A64,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A64,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A64,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A64,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A64,1))","v":""},{"$f":"IF($X$7=$V64,$S$8*J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W64,$W64=\"\"),OR(Y$7=$V64,X64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W64,$W64=\"\"),OR(Z$7=$V64,Y64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W64,$W64=\"\"),OR(AA$7=$V64,Z64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W64,$W64=\"\"),OR(AB$7=$V64,AA64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W64,$W64=\"\"),OR(AC$7=$V64,AB64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W64,$W64=\"\"),OR(AD$7=$V64,AC64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W64,$W64=\"\"),OR(AE$7=$V64,AD64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W64,$W64=\"\"),OR(AF$7=$V64,AE64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W64,$W64=\"\"),OR(AG$7=$V64,AF64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W64,$W64=\"\"),OR(AH$7=$V64,AG64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W64,$W64=\"\"),OR(AI$7=$V64,AH64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W64,$W64=\"\"),OR(AJ$7=$V64,AI64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W64,$W64=\"\"),OR(AK$7=$V64,AJ64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W64,$W64=\"\"),OR(AL$7=$V64,AK64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W64,$W64=\"\"),OR(AM$7=$V64,AL64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W64,$W64=\"\"),OR(AN$7=$V64,AM64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W64,$W64=\"\"),OR(AO$7=$V64,AN64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W64,$W64=\"\"),OR(AP$7=$V64,AO64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W64,$W64=\"\"),OR(AQ$7=$V64,AP64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W64,$W64=\"\"),OR(AR$7=$V64,AQ64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W64,$W64=\"\"),OR(AS$7=$V64,AR64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W64,$W64=\"\"),OR(AT$7=$V64,AS64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W64,$W64=\"\"),OR(AU$7=$V64,AT64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W64,$W64=\"\"),OR(AV$7=$V64,AU64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W64,$W64=\"\"),OR(AW$7=$V64,AV64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W64,$W64=\"\"),OR(AX$7=$V64,AW64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W64,$W64=\"\"),OR(AY$7=$V64,AX64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W64,$W64=\"\"),OR(AZ$7=$V64,AY64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W64,$W64=\"\"),OR(BA$7=$V64,AZ64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W64,$W64=\"\"),OR(BB$7=$V64,BA64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W64,$W64=\"\"),OR(BC$7=$V64,BB64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W64,$W64=\"\"),OR(BD$7=$V64,BC64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W64,$W64=\"\"),OR(BE$7=$V64,BD64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W64,$W64=\"\"),OR(BF$7=$V64,BE64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W64,$W64=\"\"),OR(BG$7=$V64,BF64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W64,$W64=\"\"),OR(BH$7=$V64,BG64<>\" \")),$S64*$J64*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[58,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A65,1)),\"\",INDEX(Database[Project Name],A65,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A65,1)),\"\",INDEX(Database[Watershed],$A65,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A65,1)),\"\",INDEX(Database[BMP Type],$A65,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A65,1)),\"\",INDEX(Database[BMP Sub-type],$A65,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A65,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A65,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A65,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A65,1))","v":""},{"$f":"IF(H65=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G65,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H65=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G65,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H65=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G65,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A65,1)),\"\",INDEX(Database[BMP Size],$A65,1))","v":""},{"$f":"IF(B65=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G65,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A65,1)),\"\",INDEX(Database[Service Level],$A65,1))","v":""},{"$f":"IF(B65=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G65,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B65=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G65,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A65,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A65,1))","v":""},{"$f":"IF(B65=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G65,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A65,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A65,1))","v":""},"",{"$f":"IF(B65=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G65,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A65,1)),\"\",INDEX(Database[Comments (text)],$A65,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A65,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A65,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A65,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A65,1))","v":""},{"$f":"IF($X$7=$V65,$S$8*J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W65,$W65=\"\"),OR(Y$7=$V65,X65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W65,$W65=\"\"),OR(Z$7=$V65,Y65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W65,$W65=\"\"),OR(AA$7=$V65,Z65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W65,$W65=\"\"),OR(AB$7=$V65,AA65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W65,$W65=\"\"),OR(AC$7=$V65,AB65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W65,$W65=\"\"),OR(AD$7=$V65,AC65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W65,$W65=\"\"),OR(AE$7=$V65,AD65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W65,$W65=\"\"),OR(AF$7=$V65,AE65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W65,$W65=\"\"),OR(AG$7=$V65,AF65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W65,$W65=\"\"),OR(AH$7=$V65,AG65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W65,$W65=\"\"),OR(AI$7=$V65,AH65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W65,$W65=\"\"),OR(AJ$7=$V65,AI65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W65,$W65=\"\"),OR(AK$7=$V65,AJ65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W65,$W65=\"\"),OR(AL$7=$V65,AK65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W65,$W65=\"\"),OR(AM$7=$V65,AL65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W65,$W65=\"\"),OR(AN$7=$V65,AM65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W65,$W65=\"\"),OR(AO$7=$V65,AN65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W65,$W65=\"\"),OR(AP$7=$V65,AO65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W65,$W65=\"\"),OR(AQ$7=$V65,AP65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W65,$W65=\"\"),OR(AR$7=$V65,AQ65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W65,$W65=\"\"),OR(AS$7=$V65,AR65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W65,$W65=\"\"),OR(AT$7=$V65,AS65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W65,$W65=\"\"),OR(AU$7=$V65,AT65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W65,$W65=\"\"),OR(AV$7=$V65,AU65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W65,$W65=\"\"),OR(AW$7=$V65,AV65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W65,$W65=\"\"),OR(AX$7=$V65,AW65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W65,$W65=\"\"),OR(AY$7=$V65,AX65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W65,$W65=\"\"),OR(AZ$7=$V65,AY65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W65,$W65=\"\"),OR(BA$7=$V65,AZ65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W65,$W65=\"\"),OR(BB$7=$V65,BA65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W65,$W65=\"\"),OR(BC$7=$V65,BB65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W65,$W65=\"\"),OR(BD$7=$V65,BC65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W65,$W65=\"\"),OR(BE$7=$V65,BD65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W65,$W65=\"\"),OR(BF$7=$V65,BE65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W65,$W65=\"\"),OR(BG$7=$V65,BF65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W65,$W65=\"\"),OR(BH$7=$V65,BG65<>\" \")),$S65*$J65*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[59,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A66,1)),\"\",INDEX(Database[Project Name],A66,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A66,1)),\"\",INDEX(Database[Watershed],$A66,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A66,1)),\"\",INDEX(Database[BMP Type],$A66,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A66,1)),\"\",INDEX(Database[BMP Sub-type],$A66,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A66,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A66,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A66,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A66,1))","v":""},{"$f":"IF(H66=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G66,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H66=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G66,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H66=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G66,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A66,1)),\"\",INDEX(Database[BMP Size],$A66,1))","v":""},{"$f":"IF(B66=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G66,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A66,1)),\"\",INDEX(Database[Service Level],$A66,1))","v":""},{"$f":"IF(B66=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G66,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B66=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G66,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A66,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A66,1))","v":""},{"$f":"IF(B66=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G66,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A66,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A66,1))","v":""},"",{"$f":"IF(B66=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G66,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A66,1)),\"\",INDEX(Database[Comments (text)],$A66,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A66,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A66,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A66,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A66,1))","v":""},{"$f":"IF($X$7=$V66,$S$8*J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W66,$W66=\"\"),OR(Y$7=$V66,X66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W66,$W66=\"\"),OR(Z$7=$V66,Y66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W66,$W66=\"\"),OR(AA$7=$V66,Z66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W66,$W66=\"\"),OR(AB$7=$V66,AA66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W66,$W66=\"\"),OR(AC$7=$V66,AB66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W66,$W66=\"\"),OR(AD$7=$V66,AC66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W66,$W66=\"\"),OR(AE$7=$V66,AD66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W66,$W66=\"\"),OR(AF$7=$V66,AE66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W66,$W66=\"\"),OR(AG$7=$V66,AF66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W66,$W66=\"\"),OR(AH$7=$V66,AG66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W66,$W66=\"\"),OR(AI$7=$V66,AH66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W66,$W66=\"\"),OR(AJ$7=$V66,AI66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W66,$W66=\"\"),OR(AK$7=$V66,AJ66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W66,$W66=\"\"),OR(AL$7=$V66,AK66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W66,$W66=\"\"),OR(AM$7=$V66,AL66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W66,$W66=\"\"),OR(AN$7=$V66,AM66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W66,$W66=\"\"),OR(AO$7=$V66,AN66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W66,$W66=\"\"),OR(AP$7=$V66,AO66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W66,$W66=\"\"),OR(AQ$7=$V66,AP66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W66,$W66=\"\"),OR(AR$7=$V66,AQ66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W66,$W66=\"\"),OR(AS$7=$V66,AR66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W66,$W66=\"\"),OR(AT$7=$V66,AS66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W66,$W66=\"\"),OR(AU$7=$V66,AT66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W66,$W66=\"\"),OR(AV$7=$V66,AU66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W66,$W66=\"\"),OR(AW$7=$V66,AV66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W66,$W66=\"\"),OR(AX$7=$V66,AW66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W66,$W66=\"\"),OR(AY$7=$V66,AX66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W66,$W66=\"\"),OR(AZ$7=$V66,AY66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W66,$W66=\"\"),OR(BA$7=$V66,AZ66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W66,$W66=\"\"),OR(BB$7=$V66,BA66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W66,$W66=\"\"),OR(BC$7=$V66,BB66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W66,$W66=\"\"),OR(BD$7=$V66,BC66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W66,$W66=\"\"),OR(BE$7=$V66,BD66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W66,$W66=\"\"),OR(BF$7=$V66,BE66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W66,$W66=\"\"),OR(BG$7=$V66,BF66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W66,$W66=\"\"),OR(BH$7=$V66,BG66<>\" \")),$S66*$J66*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[60,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A67,1)),\"\",INDEX(Database[Project Name],A67,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A67,1)),\"\",INDEX(Database[Watershed],$A67,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A67,1)),\"\",INDEX(Database[BMP Type],$A67,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A67,1)),\"\",INDEX(Database[BMP Sub-type],$A67,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A67,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A67,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A67,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A67,1))","v":""},{"$f":"IF(H67=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G67,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H67=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G67,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H67=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G67,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A67,1)),\"\",INDEX(Database[BMP Size],$A67,1))","v":""},{"$f":"IF(B67=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G67,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A67,1)),\"\",INDEX(Database[Service Level],$A67,1))","v":""},{"$f":"IF(B67=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G67,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B67=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G67,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A67,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A67,1))","v":""},{"$f":"IF(B67=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G67,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A67,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A67,1))","v":""},"",{"$f":"IF(B67=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G67,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A67,1)),\"\",INDEX(Database[Comments (text)],$A67,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A67,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A67,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A67,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A67,1))","v":""},{"$f":"IF($X$7=$V67,$S$8*J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W67,$W67=\"\"),OR(Y$7=$V67,X67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W67,$W67=\"\"),OR(Z$7=$V67,Y67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W67,$W67=\"\"),OR(AA$7=$V67,Z67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W67,$W67=\"\"),OR(AB$7=$V67,AA67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W67,$W67=\"\"),OR(AC$7=$V67,AB67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W67,$W67=\"\"),OR(AD$7=$V67,AC67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W67,$W67=\"\"),OR(AE$7=$V67,AD67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W67,$W67=\"\"),OR(AF$7=$V67,AE67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W67,$W67=\"\"),OR(AG$7=$V67,AF67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W67,$W67=\"\"),OR(AH$7=$V67,AG67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W67,$W67=\"\"),OR(AI$7=$V67,AH67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W67,$W67=\"\"),OR(AJ$7=$V67,AI67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W67,$W67=\"\"),OR(AK$7=$V67,AJ67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W67,$W67=\"\"),OR(AL$7=$V67,AK67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W67,$W67=\"\"),OR(AM$7=$V67,AL67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W67,$W67=\"\"),OR(AN$7=$V67,AM67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W67,$W67=\"\"),OR(AO$7=$V67,AN67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W67,$W67=\"\"),OR(AP$7=$V67,AO67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W67,$W67=\"\"),OR(AQ$7=$V67,AP67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W67,$W67=\"\"),OR(AR$7=$V67,AQ67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W67,$W67=\"\"),OR(AS$7=$V67,AR67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W67,$W67=\"\"),OR(AT$7=$V67,AS67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W67,$W67=\"\"),OR(AU$7=$V67,AT67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W67,$W67=\"\"),OR(AV$7=$V67,AU67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W67,$W67=\"\"),OR(AW$7=$V67,AV67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W67,$W67=\"\"),OR(AX$7=$V67,AW67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W67,$W67=\"\"),OR(AY$7=$V67,AX67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W67,$W67=\"\"),OR(AZ$7=$V67,AY67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W67,$W67=\"\"),OR(BA$7=$V67,AZ67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W67,$W67=\"\"),OR(BB$7=$V67,BA67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W67,$W67=\"\"),OR(BC$7=$V67,BB67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W67,$W67=\"\"),OR(BD$7=$V67,BC67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W67,$W67=\"\"),OR(BE$7=$V67,BD67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W67,$W67=\"\"),OR(BF$7=$V67,BE67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W67,$W67=\"\"),OR(BG$7=$V67,BF67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W67,$W67=\"\"),OR(BH$7=$V67,BG67<>\" \")),$S67*$J67*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[61,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A68,1)),\"\",INDEX(Database[Project Name],A68,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A68,1)),\"\",INDEX(Database[Watershed],$A68,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A68,1)),\"\",INDEX(Database[BMP Type],$A68,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A68,1)),\"\",INDEX(Database[BMP Sub-type],$A68,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A68,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A68,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A68,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A68,1))","v":""},{"$f":"IF(H68=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G68,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H68=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G68,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H68=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G68,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A68,1)),\"\",INDEX(Database[BMP Size],$A68,1))","v":""},{"$f":"IF(B68=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G68,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A68,1)),\"\",INDEX(Database[Service Level],$A68,1))","v":""},{"$f":"IF(B68=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G68,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B68=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G68,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A68,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A68,1))","v":""},{"$f":"IF(B68=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G68,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A68,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A68,1))","v":""},"",{"$f":"IF(B68=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G68,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A68,1)),\"\",INDEX(Database[Comments (text)],$A68,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A68,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A68,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A68,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A68,1))","v":""},{"$f":"IF($X$7=$V68,$S$8*J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W68,$W68=\"\"),OR(Y$7=$V68,X68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W68,$W68=\"\"),OR(Z$7=$V68,Y68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W68,$W68=\"\"),OR(AA$7=$V68,Z68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W68,$W68=\"\"),OR(AB$7=$V68,AA68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W68,$W68=\"\"),OR(AC$7=$V68,AB68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W68,$W68=\"\"),OR(AD$7=$V68,AC68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W68,$W68=\"\"),OR(AE$7=$V68,AD68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W68,$W68=\"\"),OR(AF$7=$V68,AE68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W68,$W68=\"\"),OR(AG$7=$V68,AF68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W68,$W68=\"\"),OR(AH$7=$V68,AG68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W68,$W68=\"\"),OR(AI$7=$V68,AH68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W68,$W68=\"\"),OR(AJ$7=$V68,AI68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W68,$W68=\"\"),OR(AK$7=$V68,AJ68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W68,$W68=\"\"),OR(AL$7=$V68,AK68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W68,$W68=\"\"),OR(AM$7=$V68,AL68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W68,$W68=\"\"),OR(AN$7=$V68,AM68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W68,$W68=\"\"),OR(AO$7=$V68,AN68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W68,$W68=\"\"),OR(AP$7=$V68,AO68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W68,$W68=\"\"),OR(AQ$7=$V68,AP68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W68,$W68=\"\"),OR(AR$7=$V68,AQ68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W68,$W68=\"\"),OR(AS$7=$V68,AR68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W68,$W68=\"\"),OR(AT$7=$V68,AS68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W68,$W68=\"\"),OR(AU$7=$V68,AT68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W68,$W68=\"\"),OR(AV$7=$V68,AU68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W68,$W68=\"\"),OR(AW$7=$V68,AV68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W68,$W68=\"\"),OR(AX$7=$V68,AW68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W68,$W68=\"\"),OR(AY$7=$V68,AX68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W68,$W68=\"\"),OR(AZ$7=$V68,AY68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W68,$W68=\"\"),OR(BA$7=$V68,AZ68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W68,$W68=\"\"),OR(BB$7=$V68,BA68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W68,$W68=\"\"),OR(BC$7=$V68,BB68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W68,$W68=\"\"),OR(BD$7=$V68,BC68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W68,$W68=\"\"),OR(BE$7=$V68,BD68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W68,$W68=\"\"),OR(BF$7=$V68,BE68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W68,$W68=\"\"),OR(BG$7=$V68,BF68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W68,$W68=\"\"),OR(BH$7=$V68,BG68<>\" \")),$S68*$J68*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[62,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A69,1)),\"\",INDEX(Database[Project Name],A69,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A69,1)),\"\",INDEX(Database[Watershed],$A69,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A69,1)),\"\",INDEX(Database[BMP Type],$A69,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A69,1)),\"\",INDEX(Database[BMP Sub-type],$A69,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A69,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A69,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A69,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A69,1))","v":""},{"$f":"IF(H69=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G69,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H69=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G69,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H69=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G69,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A69,1)),\"\",INDEX(Database[BMP Size],$A69,1))","v":""},{"$f":"IF(B69=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G69,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A69,1)),\"\",INDEX(Database[Service Level],$A69,1))","v":""},{"$f":"IF(B69=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G69,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B69=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G69,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A69,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A69,1))","v":""},{"$f":"IF(B69=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G69,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A69,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A69,1))","v":""},"",{"$f":"IF(B69=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G69,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A69,1)),\"\",INDEX(Database[Comments (text)],$A69,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A69,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A69,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A69,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A69,1))","v":""},{"$f":"IF($X$7=$V69,$S$8*J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W69,$W69=\"\"),OR(Y$7=$V69,X69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W69,$W69=\"\"),OR(Z$7=$V69,Y69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W69,$W69=\"\"),OR(AA$7=$V69,Z69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W69,$W69=\"\"),OR(AB$7=$V69,AA69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W69,$W69=\"\"),OR(AC$7=$V69,AB69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W69,$W69=\"\"),OR(AD$7=$V69,AC69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W69,$W69=\"\"),OR(AE$7=$V69,AD69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W69,$W69=\"\"),OR(AF$7=$V69,AE69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W69,$W69=\"\"),OR(AG$7=$V69,AF69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W69,$W69=\"\"),OR(AH$7=$V69,AG69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W69,$W69=\"\"),OR(AI$7=$V69,AH69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W69,$W69=\"\"),OR(AJ$7=$V69,AI69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W69,$W69=\"\"),OR(AK$7=$V69,AJ69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W69,$W69=\"\"),OR(AL$7=$V69,AK69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W69,$W69=\"\"),OR(AM$7=$V69,AL69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W69,$W69=\"\"),OR(AN$7=$V69,AM69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W69,$W69=\"\"),OR(AO$7=$V69,AN69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W69,$W69=\"\"),OR(AP$7=$V69,AO69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W69,$W69=\"\"),OR(AQ$7=$V69,AP69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W69,$W69=\"\"),OR(AR$7=$V69,AQ69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W69,$W69=\"\"),OR(AS$7=$V69,AR69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W69,$W69=\"\"),OR(AT$7=$V69,AS69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W69,$W69=\"\"),OR(AU$7=$V69,AT69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W69,$W69=\"\"),OR(AV$7=$V69,AU69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W69,$W69=\"\"),OR(AW$7=$V69,AV69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W69,$W69=\"\"),OR(AX$7=$V69,AW69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W69,$W69=\"\"),OR(AY$7=$V69,AX69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W69,$W69=\"\"),OR(AZ$7=$V69,AY69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W69,$W69=\"\"),OR(BA$7=$V69,AZ69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W69,$W69=\"\"),OR(BB$7=$V69,BA69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W69,$W69=\"\"),OR(BC$7=$V69,BB69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W69,$W69=\"\"),OR(BD$7=$V69,BC69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W69,$W69=\"\"),OR(BE$7=$V69,BD69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W69,$W69=\"\"),OR(BF$7=$V69,BE69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W69,$W69=\"\"),OR(BG$7=$V69,BF69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W69,$W69=\"\"),OR(BH$7=$V69,BG69<>\" \")),$S69*$J69*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[63,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A70,1)),\"\",INDEX(Database[Project Name],A70,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A70,1)),\"\",INDEX(Database[Watershed],$A70,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A70,1)),\"\",INDEX(Database[BMP Type],$A70,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A70,1)),\"\",INDEX(Database[BMP Sub-type],$A70,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A70,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A70,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A70,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A70,1))","v":""},{"$f":"IF(H70=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G70,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H70=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G70,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H70=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G70,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A70,1)),\"\",INDEX(Database[BMP Size],$A70,1))","v":""},{"$f":"IF(B70=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G70,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A70,1)),\"\",INDEX(Database[Service Level],$A70,1))","v":""},{"$f":"IF(B70=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G70,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B70=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G70,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A70,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A70,1))","v":""},{"$f":"IF(B70=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G70,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A70,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A70,1))","v":""},"",{"$f":"IF(B70=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G70,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A70,1)),\"\",INDEX(Database[Comments (text)],$A70,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A70,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A70,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A70,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A70,1))","v":""},{"$f":"IF($X$7=$V70,$S$8*J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W70,$W70=\"\"),OR(Y$7=$V70,X70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W70,$W70=\"\"),OR(Z$7=$V70,Y70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W70,$W70=\"\"),OR(AA$7=$V70,Z70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W70,$W70=\"\"),OR(AB$7=$V70,AA70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W70,$W70=\"\"),OR(AC$7=$V70,AB70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W70,$W70=\"\"),OR(AD$7=$V70,AC70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W70,$W70=\"\"),OR(AE$7=$V70,AD70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W70,$W70=\"\"),OR(AF$7=$V70,AE70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W70,$W70=\"\"),OR(AG$7=$V70,AF70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W70,$W70=\"\"),OR(AH$7=$V70,AG70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W70,$W70=\"\"),OR(AI$7=$V70,AH70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W70,$W70=\"\"),OR(AJ$7=$V70,AI70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W70,$W70=\"\"),OR(AK$7=$V70,AJ70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W70,$W70=\"\"),OR(AL$7=$V70,AK70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W70,$W70=\"\"),OR(AM$7=$V70,AL70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W70,$W70=\"\"),OR(AN$7=$V70,AM70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W70,$W70=\"\"),OR(AO$7=$V70,AN70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W70,$W70=\"\"),OR(AP$7=$V70,AO70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W70,$W70=\"\"),OR(AQ$7=$V70,AP70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W70,$W70=\"\"),OR(AR$7=$V70,AQ70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W70,$W70=\"\"),OR(AS$7=$V70,AR70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W70,$W70=\"\"),OR(AT$7=$V70,AS70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W70,$W70=\"\"),OR(AU$7=$V70,AT70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W70,$W70=\"\"),OR(AV$7=$V70,AU70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W70,$W70=\"\"),OR(AW$7=$V70,AV70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W70,$W70=\"\"),OR(AX$7=$V70,AW70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W70,$W70=\"\"),OR(AY$7=$V70,AX70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W70,$W70=\"\"),OR(AZ$7=$V70,AY70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W70,$W70=\"\"),OR(BA$7=$V70,AZ70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W70,$W70=\"\"),OR(BB$7=$V70,BA70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W70,$W70=\"\"),OR(BC$7=$V70,BB70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W70,$W70=\"\"),OR(BD$7=$V70,BC70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W70,$W70=\"\"),OR(BE$7=$V70,BD70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W70,$W70=\"\"),OR(BF$7=$V70,BE70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W70,$W70=\"\"),OR(BG$7=$V70,BF70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W70,$W70=\"\"),OR(BH$7=$V70,BG70<>\" \")),$S70*$J70*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[64,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A71,1)),\"\",INDEX(Database[Project Name],A71,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A71,1)),\"\",INDEX(Database[Watershed],$A71,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A71,1)),\"\",INDEX(Database[BMP Type],$A71,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A71,1)),\"\",INDEX(Database[BMP Sub-type],$A71,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A71,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A71,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A71,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A71,1))","v":""},{"$f":"IF(H71=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G71,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H71=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G71,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H71=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G71,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A71,1)),\"\",INDEX(Database[BMP Size],$A71,1))","v":""},{"$f":"IF(B71=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G71,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A71,1)),\"\",INDEX(Database[Service Level],$A71,1))","v":""},{"$f":"IF(B71=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G71,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B71=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G71,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A71,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A71,1))","v":""},{"$f":"IF(B71=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G71,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A71,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A71,1))","v":""},"",{"$f":"IF(B71=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G71,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A71,1)),\"\",INDEX(Database[Comments (text)],$A71,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A71,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A71,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A71,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A71,1))","v":""},{"$f":"IF($X$7=$V71,$S$8*J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W71,$W71=\"\"),OR(Y$7=$V71,X71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W71,$W71=\"\"),OR(Z$7=$V71,Y71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W71,$W71=\"\"),OR(AA$7=$V71,Z71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W71,$W71=\"\"),OR(AB$7=$V71,AA71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W71,$W71=\"\"),OR(AC$7=$V71,AB71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W71,$W71=\"\"),OR(AD$7=$V71,AC71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W71,$W71=\"\"),OR(AE$7=$V71,AD71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W71,$W71=\"\"),OR(AF$7=$V71,AE71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W71,$W71=\"\"),OR(AG$7=$V71,AF71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W71,$W71=\"\"),OR(AH$7=$V71,AG71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W71,$W71=\"\"),OR(AI$7=$V71,AH71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W71,$W71=\"\"),OR(AJ$7=$V71,AI71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W71,$W71=\"\"),OR(AK$7=$V71,AJ71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W71,$W71=\"\"),OR(AL$7=$V71,AK71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W71,$W71=\"\"),OR(AM$7=$V71,AL71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W71,$W71=\"\"),OR(AN$7=$V71,AM71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W71,$W71=\"\"),OR(AO$7=$V71,AN71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W71,$W71=\"\"),OR(AP$7=$V71,AO71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W71,$W71=\"\"),OR(AQ$7=$V71,AP71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W71,$W71=\"\"),OR(AR$7=$V71,AQ71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W71,$W71=\"\"),OR(AS$7=$V71,AR71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W71,$W71=\"\"),OR(AT$7=$V71,AS71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W71,$W71=\"\"),OR(AU$7=$V71,AT71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W71,$W71=\"\"),OR(AV$7=$V71,AU71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W71,$W71=\"\"),OR(AW$7=$V71,AV71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W71,$W71=\"\"),OR(AX$7=$V71,AW71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W71,$W71=\"\"),OR(AY$7=$V71,AX71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W71,$W71=\"\"),OR(AZ$7=$V71,AY71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W71,$W71=\"\"),OR(BA$7=$V71,AZ71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W71,$W71=\"\"),OR(BB$7=$V71,BA71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W71,$W71=\"\"),OR(BC$7=$V71,BB71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W71,$W71=\"\"),OR(BD$7=$V71,BC71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W71,$W71=\"\"),OR(BE$7=$V71,BD71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W71,$W71=\"\"),OR(BF$7=$V71,BE71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W71,$W71=\"\"),OR(BG$7=$V71,BF71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W71,$W71=\"\"),OR(BH$7=$V71,BG71<>\" \")),$S71*$J71*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[65,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A72,1)),\"\",INDEX(Database[Project Name],A72,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A72,1)),\"\",INDEX(Database[Watershed],$A72,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A72,1)),\"\",INDEX(Database[BMP Type],$A72,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A72,1)),\"\",INDEX(Database[BMP Sub-type],$A72,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A72,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A72,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A72,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A72,1))","v":""},{"$f":"IF(H72=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G72,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H72=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G72,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H72=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G72,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A72,1)),\"\",INDEX(Database[BMP Size],$A72,1))","v":""},{"$f":"IF(B72=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G72,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A72,1)),\"\",INDEX(Database[Service Level],$A72,1))","v":""},{"$f":"IF(B72=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G72,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B72=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G72,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A72,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A72,1))","v":""},{"$f":"IF(B72=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G72,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"K72","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A72,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A72,1))","v":""},{"$f":"IF(ISNUMBER(P72*R72*O72*I72),P72*R72*O72*I72,\"\")","v":""},{"$f":"IF(B72=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G72,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A72,1)),\"\",INDEX(Database[Comments (text)],$A72,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A72,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A72,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A72,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A72,1))","v":""},{"$f":"IF($X$7=$V72,$S$8*J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W72,$W72=\"\"),OR(Y$7=$V72,X72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W72,$W72=\"\"),OR(Z$7=$V72,Y72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W72,$W72=\"\"),OR(AA$7=$V72,Z72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W72,$W72=\"\"),OR(AB$7=$V72,AA72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W72,$W72=\"\"),OR(AC$7=$V72,AB72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W72,$W72=\"\"),OR(AD$7=$V72,AC72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W72,$W72=\"\"),OR(AE$7=$V72,AD72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W72,$W72=\"\"),OR(AF$7=$V72,AE72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W72,$W72=\"\"),OR(AG$7=$V72,AF72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W72,$W72=\"\"),OR(AH$7=$V72,AG72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W72,$W72=\"\"),OR(AI$7=$V72,AH72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W72,$W72=\"\"),OR(AJ$7=$V72,AI72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W72,$W72=\"\"),OR(AK$7=$V72,AJ72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W72,$W72=\"\"),OR(AL$7=$V72,AK72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W72,$W72=\"\"),OR(AM$7=$V72,AL72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W72,$W72=\"\"),OR(AN$7=$V72,AM72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W72,$W72=\"\"),OR(AO$7=$V72,AN72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W72,$W72=\"\"),OR(AP$7=$V72,AO72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W72,$W72=\"\"),OR(AQ$7=$V72,AP72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W72,$W72=\"\"),OR(AR$7=$V72,AQ72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W72,$W72=\"\"),OR(AS$7=$V72,AR72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W72,$W72=\"\"),OR(AT$7=$V72,AS72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W72,$W72=\"\"),OR(AU$7=$V72,AT72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W72,$W72=\"\"),OR(AV$7=$V72,AU72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W72,$W72=\"\"),OR(AW$7=$V72,AV72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W72,$W72=\"\"),OR(AX$7=$V72,AW72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W72,$W72=\"\"),OR(AY$7=$V72,AX72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W72,$W72=\"\"),OR(AZ$7=$V72,AY72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W72,$W72=\"\"),OR(BA$7=$V72,AZ72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W72,$W72=\"\"),OR(BB$7=$V72,BA72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W72,$W72=\"\"),OR(BC$7=$V72,BB72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W72,$W72=\"\"),OR(BD$7=$V72,BC72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W72,$W72=\"\"),OR(BE$7=$V72,BD72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W72,$W72=\"\"),OR(BF$7=$V72,BE72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W72,$W72=\"\"),OR(BG$7=$V72,BF72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W72,$W72=\"\"),OR(BH$7=$V72,BG72<>\" \")),$S72*$J72*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "},{"$f":"IF($X$7=$V72,$J72*$T$8,\" \")","v":" "},{"$f":"IF(OR(Y$7=$V72,X72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(Z$7=$V72,Y72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AA$7=$V72,Z72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AB$7=$V72,AA72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AC$7=$V72,AB72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AD$7=$V72,AC72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AE$7=$V72,AD72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AF$7=$V72,AE72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AG$7=$V72,AF72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AH$7=$V72,AG72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AI$7=$V72,AH72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AJ$7=$V72,AI72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AK$7=$V72,AJ72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AL$7=$V72,AK72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AM$7=$V72,AL72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AN$7=$V72,AM72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AO$7=$V72,AN72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AP$7=$V72,AO72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AQ$7=$V72,AP72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AR$7=$V72,AQ72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AS$7=$V72,AR72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AT$7=$V72,AS72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AU$7=$V72,AT72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AV$7=$V72,AU72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AW$7=$V72,AV72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AX$7=$V72,AW72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AY$7=$V72,AX72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(AZ$7=$V72,AY72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(BA$7=$V72,AZ72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(BB$7=$V72,BA72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(BC$7=$V72,BB72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(BD$7=$V72,BC72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(BE$7=$V72,BD72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(BF$7=$V72,BE72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(BG$7=$V72,BF72<>\" \"),$J72*$T72,\" \")","v":" "},{"$f":"IF(OR(BH$7=$V72,BG72<>\" \"),$J72*$T72,\" \")","v":" "}]
[66,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A73,1)),\"\",INDEX(Database[Project Name],A73,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A73,1)),\"\",INDEX(Database[Watershed],$A73,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A73,1)),\"\",INDEX(Database[BMP Type],$A73,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A73,1)),\"\",INDEX(Database[BMP Sub-type],$A73,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A73,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A73,1))","v":""},{"$f":"IF(LEN(D73)>0,D73&\" - \"&E73&\" - \"&F73&\" - \"&L73,\"\")","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A73,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A73,1))","v":""},{"$f":"IF(H73=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G73,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H73=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G73,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H73=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G73,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A73,1)),\"\",INDEX(Database[BMP Size],$A73,1))","v":""},{"$f":"IF(B73=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G73,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A73,1)),\"\",INDEX(Database[Service Level],$A73,1))","v":""},{"$f":"IF(B73=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G73,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B73=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G73,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A73,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A73,1))","v":""},{"$f":"IF(B73=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G73,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A73,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A73,1))","v":""},"",{"$f":"IF(B73=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G73,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A73,1)),\"\",INDEX(Database[Comments (text)],$A73,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A73,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A73,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A73,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A73,1))","v":""},{"$f":"IF($X$7=$V73,$S$8*J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W73,$W73=\"\"),OR(Y$7=$V73,X73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W73,$W73=\"\"),OR(Z$7=$V73,Y73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W73,$W73=\"\"),OR(AA$7=$V73,Z73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W73,$W73=\"\"),OR(AB$7=$V73,AA73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W73,$W73=\"\"),OR(AC$7=$V73,AB73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W73,$W73=\"\"),OR(AD$7=$V73,AC73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W73,$W73=\"\"),OR(AE$7=$V73,AD73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W73,$W73=\"\"),OR(AF$7=$V73,AE73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W73,$W73=\"\"),OR(AG$7=$V73,AF73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W73,$W73=\"\"),OR(AH$7=$V73,AG73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W73,$W73=\"\"),OR(AI$7=$V73,AH73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W73,$W73=\"\"),OR(AJ$7=$V73,AI73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W73,$W73=\"\"),OR(AK$7=$V73,AJ73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W73,$W73=\"\"),OR(AL$7=$V73,AK73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W73,$W73=\"\"),OR(AM$7=$V73,AL73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W73,$W73=\"\"),OR(AN$7=$V73,AM73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W73,$W73=\"\"),OR(AO$7=$V73,AN73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W73,$W73=\"\"),OR(AP$7=$V73,AO73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W73,$W73=\"\"),OR(AQ$7=$V73,AP73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W73,$W73=\"\"),OR(AR$7=$V73,AQ73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W73,$W73=\"\"),OR(AS$7=$V73,AR73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W73,$W73=\"\"),OR(AT$7=$V73,AS73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W73,$W73=\"\"),OR(AU$7=$V73,AT73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W73,$W73=\"\"),OR(AV$7=$V73,AU73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W73,$W73=\"\"),OR(AW$7=$V73,AV73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W73,$W73=\"\"),OR(AX$7=$V73,AW73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W73,$W73=\"\"),OR(AY$7=$V73,AX73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W73,$W73=\"\"),OR(AZ$7=$V73,AY73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W73,$W73=\"\"),OR(BA$7=$V73,AZ73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W73,$W73=\"\"),OR(BB$7=$V73,BA73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W73,$W73=\"\"),OR(BC$7=$V73,BB73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W73,$W73=\"\"),OR(BD$7=$V73,BC73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W73,$W73=\"\"),OR(BE$7=$V73,BD73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W73,$W73=\"\"),OR(BF$7=$V73,BE73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W73,$W73=\"\"),OR(BG$7=$V73,BF73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W73,$W73=\"\"),OR(BH$7=$V73,BG73<>\" \")),$S73*$J73*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[67,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A74,1)),\"\",INDEX(Database[Project Name],A74,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A74,1)),\"\",INDEX(Database[Watershed],$A74,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A74,1)),\"\",INDEX(Database[BMP Type],$A74,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A74,1)),\"\",INDEX(Database[BMP Sub-type],$A74,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A74,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A74,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A74,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A74,1))","v":""},{"$f":"IF(H74=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G74,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H74=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G74,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H74=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G74,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A74,1)),\"\",INDEX(Database[BMP Size],$A74,1))","v":""},{"$f":"IF(B74=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G74,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A74,1)),\"\",INDEX(Database[Service Level],$A74,1))","v":""},{"$f":"IF(B74=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G74,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B74=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G74,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A74,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A74,1))","v":""},{"$f":"IF(B74=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G74,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A74,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A74,1))","v":""},"",{"$f":"IF(B74=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G74,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A74,1)),\"\",INDEX(Database[Comments (text)],$A74,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A74,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A74,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A74,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A74,1))","v":""},{"$f":"IF($X$7=$V74,$S$8*J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W74,$W74=\"\"),OR(Y$7=$V74,X74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W74,$W74=\"\"),OR(Z$7=$V74,Y74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W74,$W74=\"\"),OR(AA$7=$V74,Z74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W74,$W74=\"\"),OR(AB$7=$V74,AA74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W74,$W74=\"\"),OR(AC$7=$V74,AB74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W74,$W74=\"\"),OR(AD$7=$V74,AC74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W74,$W74=\"\"),OR(AE$7=$V74,AD74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W74,$W74=\"\"),OR(AF$7=$V74,AE74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W74,$W74=\"\"),OR(AG$7=$V74,AF74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W74,$W74=\"\"),OR(AH$7=$V74,AG74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W74,$W74=\"\"),OR(AI$7=$V74,AH74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W74,$W74=\"\"),OR(AJ$7=$V74,AI74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W74,$W74=\"\"),OR(AK$7=$V74,AJ74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W74,$W74=\"\"),OR(AL$7=$V74,AK74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W74,$W74=\"\"),OR(AM$7=$V74,AL74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W74,$W74=\"\"),OR(AN$7=$V74,AM74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W74,$W74=\"\"),OR(AO$7=$V74,AN74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W74,$W74=\"\"),OR(AP$7=$V74,AO74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W74,$W74=\"\"),OR(AQ$7=$V74,AP74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W74,$W74=\"\"),OR(AR$7=$V74,AQ74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W74,$W74=\"\"),OR(AS$7=$V74,AR74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W74,$W74=\"\"),OR(AT$7=$V74,AS74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W74,$W74=\"\"),OR(AU$7=$V74,AT74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W74,$W74=\"\"),OR(AV$7=$V74,AU74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W74,$W74=\"\"),OR(AW$7=$V74,AV74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W74,$W74=\"\"),OR(AX$7=$V74,AW74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W74,$W74=\"\"),OR(AY$7=$V74,AX74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W74,$W74=\"\"),OR(AZ$7=$V74,AY74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W74,$W74=\"\"),OR(BA$7=$V74,AZ74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W74,$W74=\"\"),OR(BB$7=$V74,BA74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W74,$W74=\"\"),OR(BC$7=$V74,BB74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W74,$W74=\"\"),OR(BD$7=$V74,BC74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W74,$W74=\"\"),OR(BE$7=$V74,BD74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W74,$W74=\"\"),OR(BF$7=$V74,BE74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W74,$W74=\"\"),OR(BG$7=$V74,BF74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W74,$W74=\"\"),OR(BH$7=$V74,BG74<>\" \")),$S74*$J74*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[68,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A75,1)),\"\",INDEX(Database[Project Name],A75,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A75,1)),\"\",INDEX(Database[Watershed],$A75,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A75,1)),\"\",INDEX(Database[BMP Type],$A75,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A75,1)),\"\",INDEX(Database[BMP Sub-type],$A75,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A75,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A75,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A75,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A75,1))","v":""},{"$f":"IF(H75=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G75,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H75=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G75,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H75=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G75,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A75,1)),\"\",INDEX(Database[BMP Size],$A75,1))","v":""},{"$f":"IF(B75=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G75,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A75,1)),\"\",INDEX(Database[Service Level],$A75,1))","v":""},{"$f":"IF(B75=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G75,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B75=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G75,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A75,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A75,1))","v":""},{"$f":"IF(B75=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G75,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A75,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A75,1))","v":""},"",{"$f":"IF(B75=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G75,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A75,1)),\"\",INDEX(Database[Comments (text)],$A75,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A75,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A75,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A75,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A75,1))","v":""},{"$f":"IF($X$7=$V75,$S$8*J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W75,$W75=\"\"),OR(Y$7=$V75,X75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W75,$W75=\"\"),OR(Z$7=$V75,Y75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W75,$W75=\"\"),OR(AA$7=$V75,Z75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W75,$W75=\"\"),OR(AB$7=$V75,AA75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W75,$W75=\"\"),OR(AC$7=$V75,AB75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W75,$W75=\"\"),OR(AD$7=$V75,AC75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W75,$W75=\"\"),OR(AE$7=$V75,AD75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W75,$W75=\"\"),OR(AF$7=$V75,AE75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W75,$W75=\"\"),OR(AG$7=$V75,AF75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W75,$W75=\"\"),OR(AH$7=$V75,AG75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W75,$W75=\"\"),OR(AI$7=$V75,AH75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W75,$W75=\"\"),OR(AJ$7=$V75,AI75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W75,$W75=\"\"),OR(AK$7=$V75,AJ75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W75,$W75=\"\"),OR(AL$7=$V75,AK75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W75,$W75=\"\"),OR(AM$7=$V75,AL75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W75,$W75=\"\"),OR(AN$7=$V75,AM75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W75,$W75=\"\"),OR(AO$7=$V75,AN75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W75,$W75=\"\"),OR(AP$7=$V75,AO75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W75,$W75=\"\"),OR(AQ$7=$V75,AP75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W75,$W75=\"\"),OR(AR$7=$V75,AQ75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W75,$W75=\"\"),OR(AS$7=$V75,AR75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W75,$W75=\"\"),OR(AT$7=$V75,AS75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W75,$W75=\"\"),OR(AU$7=$V75,AT75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W75,$W75=\"\"),OR(AV$7=$V75,AU75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W75,$W75=\"\"),OR(AW$7=$V75,AV75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W75,$W75=\"\"),OR(AX$7=$V75,AW75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W75,$W75=\"\"),OR(AY$7=$V75,AX75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W75,$W75=\"\"),OR(AZ$7=$V75,AY75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W75,$W75=\"\"),OR(BA$7=$V75,AZ75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W75,$W75=\"\"),OR(BB$7=$V75,BA75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W75,$W75=\"\"),OR(BC$7=$V75,BB75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W75,$W75=\"\"),OR(BD$7=$V75,BC75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W75,$W75=\"\"),OR(BE$7=$V75,BD75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W75,$W75=\"\"),OR(BF$7=$V75,BE75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W75,$W75=\"\"),OR(BG$7=$V75,BF75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W75,$W75=\"\"),OR(BH$7=$V75,BG75<>\" \")),$S75*$J75*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[69,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A76,1)),\"\",INDEX(Database[Project Name],A76,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A76,1)),\"\",INDEX(Database[Watershed],$A76,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A76,1)),\"\",INDEX(Database[BMP Type],$A76,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A76,1)),\"\",INDEX(Database[BMP Sub-type],$A76,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A76,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A76,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A76,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A76,1))","v":""},{"$f":"IF(H76=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G76,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H76=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G76,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H76=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G76,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A76,1)),\"\",INDEX(Database[BMP Size],$A76,1))","v":""},{"$f":"IF(B76=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G76,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A76,1)),\"\",INDEX(Database[Service Level],$A76,1))","v":""},{"$f":"IF(B76=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G76,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B76=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G76,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A76,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A76,1))","v":""},{"$f":"IF(B76=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G76,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A76,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A76,1))","v":""},"",{"$f":"IF(B76=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G76,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A76,1)),\"\",INDEX(Database[Comments (text)],$A76,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A76,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A76,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A76,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A76,1))","v":""},{"$f":"IF($X$7=$V76,$S$8*J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W76,$W76=\"\"),OR(Y$7=$V76,X76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W76,$W76=\"\"),OR(Z$7=$V76,Y76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W76,$W76=\"\"),OR(AA$7=$V76,Z76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W76,$W76=\"\"),OR(AB$7=$V76,AA76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W76,$W76=\"\"),OR(AC$7=$V76,AB76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W76,$W76=\"\"),OR(AD$7=$V76,AC76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W76,$W76=\"\"),OR(AE$7=$V76,AD76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W76,$W76=\"\"),OR(AF$7=$V76,AE76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W76,$W76=\"\"),OR(AG$7=$V76,AF76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W76,$W76=\"\"),OR(AH$7=$V76,AG76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W76,$W76=\"\"),OR(AI$7=$V76,AH76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W76,$W76=\"\"),OR(AJ$7=$V76,AI76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W76,$W76=\"\"),OR(AK$7=$V76,AJ76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W76,$W76=\"\"),OR(AL$7=$V76,AK76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W76,$W76=\"\"),OR(AM$7=$V76,AL76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W76,$W76=\"\"),OR(AN$7=$V76,AM76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W76,$W76=\"\"),OR(AO$7=$V76,AN76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W76,$W76=\"\"),OR(AP$7=$V76,AO76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W76,$W76=\"\"),OR(AQ$7=$V76,AP76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W76,$W76=\"\"),OR(AR$7=$V76,AQ76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W76,$W76=\"\"),OR(AS$7=$V76,AR76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W76,$W76=\"\"),OR(AT$7=$V76,AS76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W76,$W76=\"\"),OR(AU$7=$V76,AT76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W76,$W76=\"\"),OR(AV$7=$V76,AU76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W76,$W76=\"\"),OR(AW$7=$V76,AV76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W76,$W76=\"\"),OR(AX$7=$V76,AW76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W76,$W76=\"\"),OR(AY$7=$V76,AX76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W76,$W76=\"\"),OR(AZ$7=$V76,AY76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W76,$W76=\"\"),OR(BA$7=$V76,AZ76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W76,$W76=\"\"),OR(BB$7=$V76,BA76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W76,$W76=\"\"),OR(BC$7=$V76,BB76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W76,$W76=\"\"),OR(BD$7=$V76,BC76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W76,$W76=\"\"),OR(BE$7=$V76,BD76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W76,$W76=\"\"),OR(BF$7=$V76,BE76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W76,$W76=\"\"),OR(BG$7=$V76,BF76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W76,$W76=\"\"),OR(BH$7=$V76,BG76<>\" \")),$S76*$J76*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[70,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A77,1)),\"\",INDEX(Database[Project Name],A77,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A77,1)),\"\",INDEX(Database[Watershed],$A77,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A77,1)),\"\",INDEX(Database[BMP Type],$A77,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A77,1)),\"\",INDEX(Database[BMP Sub-type],$A77,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A77,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A77,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A77,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A77,1))","v":""},{"$f":"IF(H77=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G77,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H77=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G77,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H77=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G77,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A77,1)),\"\",INDEX(Database[BMP Size],$A77,1))","v":""},{"$f":"IF(B77=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G77,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A77,1)),\"\",INDEX(Database[Service Level],$A77,1))","v":""},{"$f":"IF(B77=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G77,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B77=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G77,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A77,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A77,1))","v":""},{"$f":"IF(B77=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G77,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A77,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A77,1))","v":""},"",{"$f":"IF(B77=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G77,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A77,1)),\"\",INDEX(Database[Comments (text)],$A77,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A77,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A77,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A77,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A77,1))","v":""},{"$f":"IF($X$7=$V77,$S$8*J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W77,$W77=\"\"),OR(Y$7=$V77,X77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W77,$W77=\"\"),OR(Z$7=$V77,Y77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W77,$W77=\"\"),OR(AA$7=$V77,Z77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W77,$W77=\"\"),OR(AB$7=$V77,AA77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W77,$W77=\"\"),OR(AC$7=$V77,AB77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W77,$W77=\"\"),OR(AD$7=$V77,AC77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W77,$W77=\"\"),OR(AE$7=$V77,AD77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W77,$W77=\"\"),OR(AF$7=$V77,AE77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W77,$W77=\"\"),OR(AG$7=$V77,AF77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W77,$W77=\"\"),OR(AH$7=$V77,AG77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W77,$W77=\"\"),OR(AI$7=$V77,AH77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W77,$W77=\"\"),OR(AJ$7=$V77,AI77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W77,$W77=\"\"),OR(AK$7=$V77,AJ77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W77,$W77=\"\"),OR(AL$7=$V77,AK77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W77,$W77=\"\"),OR(AM$7=$V77,AL77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W77,$W77=\"\"),OR(AN$7=$V77,AM77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W77,$W77=\"\"),OR(AO$7=$V77,AN77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W77,$W77=\"\"),OR(AP$7=$V77,AO77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W77,$W77=\"\"),OR(AQ$7=$V77,AP77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W77,$W77=\"\"),OR(AR$7=$V77,AQ77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W77,$W77=\"\"),OR(AS$7=$V77,AR77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W77,$W77=\"\"),OR(AT$7=$V77,AS77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W77,$W77=\"\"),OR(AU$7=$V77,AT77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W77,$W77=\"\"),OR(AV$7=$V77,AU77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W77,$W77=\"\"),OR(AW$7=$V77,AV77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W77,$W77=\"\"),OR(AX$7=$V77,AW77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W77,$W77=\"\"),OR(AY$7=$V77,AX77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W77,$W77=\"\"),OR(AZ$7=$V77,AY77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W77,$W77=\"\"),OR(BA$7=$V77,AZ77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W77,$W77=\"\"),OR(BB$7=$V77,BA77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W77,$W77=\"\"),OR(BC$7=$V77,BB77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W77,$W77=\"\"),OR(BD$7=$V77,BC77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W77,$W77=\"\"),OR(BE$7=$V77,BD77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W77,$W77=\"\"),OR(BF$7=$V77,BE77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W77,$W77=\"\"),OR(BG$7=$V77,BF77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W77,$W77=\"\"),OR(BH$7=$V77,BG77<>\" \")),$S77*$J77*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[71,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A78,1)),\"\",INDEX(Database[Project Name],A78,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A78,1)),\"\",INDEX(Database[Watershed],$A78,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A78,1)),\"\",INDEX(Database[BMP Type],$A78,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A78,1)),\"\",INDEX(Database[BMP Sub-type],$A78,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A78,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A78,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A78,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A78,1))","v":""},{"$f":"IF(H78=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G78,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H78=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G78,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H78=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G78,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A78,1)),\"\",INDEX(Database[BMP Size],$A78,1))","v":""},{"$f":"IF(B78=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G78,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A78,1)),\"\",INDEX(Database[Service Level],$A78,1))","v":""},{"$f":"IF(B78=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G78,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B78=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G78,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A78,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A78,1))","v":""},{"$f":"IF(B78=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G78,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A78,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A78,1))","v":""},"",{"$f":"IF(B78=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G78,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A78,1)),\"\",INDEX(Database[Comments (text)],$A78,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A78,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A78,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A78,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A78,1))","v":""},{"$f":"IF($X$7=$V78,$S$8*J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W78,$W78=\"\"),OR(Y$7=$V78,X78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W78,$W78=\"\"),OR(Z$7=$V78,Y78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W78,$W78=\"\"),OR(AA$7=$V78,Z78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W78,$W78=\"\"),OR(AB$7=$V78,AA78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W78,$W78=\"\"),OR(AC$7=$V78,AB78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W78,$W78=\"\"),OR(AD$7=$V78,AC78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W78,$W78=\"\"),OR(AE$7=$V78,AD78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W78,$W78=\"\"),OR(AF$7=$V78,AE78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W78,$W78=\"\"),OR(AG$7=$V78,AF78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W78,$W78=\"\"),OR(AH$7=$V78,AG78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W78,$W78=\"\"),OR(AI$7=$V78,AH78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W78,$W78=\"\"),OR(AJ$7=$V78,AI78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W78,$W78=\"\"),OR(AK$7=$V78,AJ78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W78,$W78=\"\"),OR(AL$7=$V78,AK78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W78,$W78=\"\"),OR(AM$7=$V78,AL78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W78,$W78=\"\"),OR(AN$7=$V78,AM78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W78,$W78=\"\"),OR(AO$7=$V78,AN78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W78,$W78=\"\"),OR(AP$7=$V78,AO78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W78,$W78=\"\"),OR(AQ$7=$V78,AP78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W78,$W78=\"\"),OR(AR$7=$V78,AQ78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W78,$W78=\"\"),OR(AS$7=$V78,AR78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W78,$W78=\"\"),OR(AT$7=$V78,AS78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W78,$W78=\"\"),OR(AU$7=$V78,AT78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W78,$W78=\"\"),OR(AV$7=$V78,AU78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W78,$W78=\"\"),OR(AW$7=$V78,AV78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W78,$W78=\"\"),OR(AX$7=$V78,AW78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W78,$W78=\"\"),OR(AY$7=$V78,AX78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W78,$W78=\"\"),OR(AZ$7=$V78,AY78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W78,$W78=\"\"),OR(BA$7=$V78,AZ78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W78,$W78=\"\"),OR(BB$7=$V78,BA78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W78,$W78=\"\"),OR(BC$7=$V78,BB78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W78,$W78=\"\"),OR(BD$7=$V78,BC78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W78,$W78=\"\"),OR(BE$7=$V78,BD78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W78,$W78=\"\"),OR(BF$7=$V78,BE78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W78,$W78=\"\"),OR(BG$7=$V78,BF78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W78,$W78=\"\"),OR(BH$7=$V78,BG78<>\" \")),$S78*$J78*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[72,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A79,1)),\"\",INDEX(Database[Project Name],A79,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A79,1)),\"\",INDEX(Database[Watershed],$A79,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A79,1)),\"\",INDEX(Database[BMP Type],$A79,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A79,1)),\"\",INDEX(Database[BMP Sub-type],$A79,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A79,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A79,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A79,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A79,1))","v":""},{"$f":"IF(H79=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G79,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H79=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G79,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H79=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G79,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A79,1)),\"\",INDEX(Database[BMP Size],$A79,1))","v":""},{"$f":"IF(B79=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G79,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A79,1)),\"\",INDEX(Database[Service Level],$A79,1))","v":""},{"$f":"IF(B79=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G79,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B79=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G79,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A79,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A79,1))","v":""},{"$f":"IF(B79=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G79,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A79,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A79,1))","v":""},"",{"$f":"IF(B79=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G79,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A79,1)),\"\",INDEX(Database[Comments (text)],$A79,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A79,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A79,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A79,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A79,1))","v":""},{"$f":"IF($X$7=$V79,$S$8*J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W79,$W79=\"\"),OR(Y$7=$V79,X79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W79,$W79=\"\"),OR(Z$7=$V79,Y79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W79,$W79=\"\"),OR(AA$7=$V79,Z79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W79,$W79=\"\"),OR(AB$7=$V79,AA79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W79,$W79=\"\"),OR(AC$7=$V79,AB79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W79,$W79=\"\"),OR(AD$7=$V79,AC79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W79,$W79=\"\"),OR(AE$7=$V79,AD79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W79,$W79=\"\"),OR(AF$7=$V79,AE79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W79,$W79=\"\"),OR(AG$7=$V79,AF79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W79,$W79=\"\"),OR(AH$7=$V79,AG79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W79,$W79=\"\"),OR(AI$7=$V79,AH79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W79,$W79=\"\"),OR(AJ$7=$V79,AI79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W79,$W79=\"\"),OR(AK$7=$V79,AJ79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W79,$W79=\"\"),OR(AL$7=$V79,AK79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W79,$W79=\"\"),OR(AM$7=$V79,AL79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W79,$W79=\"\"),OR(AN$7=$V79,AM79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W79,$W79=\"\"),OR(AO$7=$V79,AN79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W79,$W79=\"\"),OR(AP$7=$V79,AO79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W79,$W79=\"\"),OR(AQ$7=$V79,AP79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W79,$W79=\"\"),OR(AR$7=$V79,AQ79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W79,$W79=\"\"),OR(AS$7=$V79,AR79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W79,$W79=\"\"),OR(AT$7=$V79,AS79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W79,$W79=\"\"),OR(AU$7=$V79,AT79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W79,$W79=\"\"),OR(AV$7=$V79,AU79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W79,$W79=\"\"),OR(AW$7=$V79,AV79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W79,$W79=\"\"),OR(AX$7=$V79,AW79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W79,$W79=\"\"),OR(AY$7=$V79,AX79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W79,$W79=\"\"),OR(AZ$7=$V79,AY79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W79,$W79=\"\"),OR(BA$7=$V79,AZ79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W79,$W79=\"\"),OR(BB$7=$V79,BA79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W79,$W79=\"\"),OR(BC$7=$V79,BB79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W79,$W79=\"\"),OR(BD$7=$V79,BC79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W79,$W79=\"\"),OR(BE$7=$V79,BD79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W79,$W79=\"\"),OR(BF$7=$V79,BE79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W79,$W79=\"\"),OR(BG$7=$V79,BF79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W79,$W79=\"\"),OR(BH$7=$V79,BG79<>\" \")),$S79*$J79*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[73,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A80,1)),\"\",INDEX(Database[Project Name],A80,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A80,1)),\"\",INDEX(Database[Watershed],$A80,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A80,1)),\"\",INDEX(Database[BMP Type],$A80,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A80,1)),\"\",INDEX(Database[BMP Sub-type],$A80,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A80,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A80,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A80,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A80,1))","v":""},{"$f":"IF(H80=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G80,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H80=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G80,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H80=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G80,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A80,1)),\"\",INDEX(Database[BMP Size],$A80,1))","v":""},{"$f":"IF(B80=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G80,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A80,1)),\"\",INDEX(Database[Service Level],$A80,1))","v":""},{"$f":"IF(B80=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G80,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B80=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G80,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A80,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A80,1))","v":""},{"$f":"IF(B80=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G80,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A80,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A80,1))","v":""},"",{"$f":"IF(B80=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G80,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A80,1)),\"\",INDEX(Database[Comments (text)],$A80,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A80,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A80,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A80,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A80,1))","v":""},{"$f":"IF($X$7=$V80,$S$8*J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W80,$W80=\"\"),OR(Y$7=$V80,X80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W80,$W80=\"\"),OR(Z$7=$V80,Y80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W80,$W80=\"\"),OR(AA$7=$V80,Z80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W80,$W80=\"\"),OR(AB$7=$V80,AA80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W80,$W80=\"\"),OR(AC$7=$V80,AB80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W80,$W80=\"\"),OR(AD$7=$V80,AC80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W80,$W80=\"\"),OR(AE$7=$V80,AD80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W80,$W80=\"\"),OR(AF$7=$V80,AE80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W80,$W80=\"\"),OR(AG$7=$V80,AF80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W80,$W80=\"\"),OR(AH$7=$V80,AG80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W80,$W80=\"\"),OR(AI$7=$V80,AH80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W80,$W80=\"\"),OR(AJ$7=$V80,AI80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W80,$W80=\"\"),OR(AK$7=$V80,AJ80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W80,$W80=\"\"),OR(AL$7=$V80,AK80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W80,$W80=\"\"),OR(AM$7=$V80,AL80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W80,$W80=\"\"),OR(AN$7=$V80,AM80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W80,$W80=\"\"),OR(AO$7=$V80,AN80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W80,$W80=\"\"),OR(AP$7=$V80,AO80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W80,$W80=\"\"),OR(AQ$7=$V80,AP80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W80,$W80=\"\"),OR(AR$7=$V80,AQ80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W80,$W80=\"\"),OR(AS$7=$V80,AR80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W80,$W80=\"\"),OR(AT$7=$V80,AS80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W80,$W80=\"\"),OR(AU$7=$V80,AT80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W80,$W80=\"\"),OR(AV$7=$V80,AU80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W80,$W80=\"\"),OR(AW$7=$V80,AV80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W80,$W80=\"\"),OR(AX$7=$V80,AW80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W80,$W80=\"\"),OR(AY$7=$V80,AX80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W80,$W80=\"\"),OR(AZ$7=$V80,AY80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W80,$W80=\"\"),OR(BA$7=$V80,AZ80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W80,$W80=\"\"),OR(BB$7=$V80,BA80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W80,$W80=\"\"),OR(BC$7=$V80,BB80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W80,$W80=\"\"),OR(BD$7=$V80,BC80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W80,$W80=\"\"),OR(BE$7=$V80,BD80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W80,$W80=\"\"),OR(BF$7=$V80,BE80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W80,$W80=\"\"),OR(BG$7=$V80,BF80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W80,$W80=\"\"),OR(BH$7=$V80,BG80<>\" \")),$S80*$J80*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[74,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A81,1)),\"\",INDEX(Database[Project Name],A81,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A81,1)),\"\",INDEX(Database[Watershed],$A81,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A81,1)),\"\",INDEX(Database[BMP Type],$A81,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A81,1)),\"\",INDEX(Database[BMP Sub-type],$A81,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A81,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A81,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A81,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A81,1))","v":""},{"$f":"IF(H81=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G81,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H81=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G81,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H81=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G81,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A81,1)),\"\",INDEX(Database[BMP Size],$A81,1))","v":""},{"$f":"IF(B81=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G81,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A81,1)),\"\",INDEX(Database[Service Level],$A81,1))","v":""},{"$f":"IF(B81=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G81,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B81=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G81,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A81,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A81,1))","v":""},{"$f":"IF(B81=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G81,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A81,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A81,1))","v":""},"",{"$f":"IF(B81=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G81,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A81,1)),\"\",INDEX(Database[Comments (text)],$A81,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A81,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A81,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A81,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A81,1))","v":""},{"$f":"IF($X$7=$V81,$S$8*J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W81,$W81=\"\"),OR(Y$7=$V81,X81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W81,$W81=\"\"),OR(Z$7=$V81,Y81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W81,$W81=\"\"),OR(AA$7=$V81,Z81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W81,$W81=\"\"),OR(AB$7=$V81,AA81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W81,$W81=\"\"),OR(AC$7=$V81,AB81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W81,$W81=\"\"),OR(AD$7=$V81,AC81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W81,$W81=\"\"),OR(AE$7=$V81,AD81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W81,$W81=\"\"),OR(AF$7=$V81,AE81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W81,$W81=\"\"),OR(AG$7=$V81,AF81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W81,$W81=\"\"),OR(AH$7=$V81,AG81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W81,$W81=\"\"),OR(AI$7=$V81,AH81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W81,$W81=\"\"),OR(AJ$7=$V81,AI81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W81,$W81=\"\"),OR(AK$7=$V81,AJ81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W81,$W81=\"\"),OR(AL$7=$V81,AK81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W81,$W81=\"\"),OR(AM$7=$V81,AL81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W81,$W81=\"\"),OR(AN$7=$V81,AM81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W81,$W81=\"\"),OR(AO$7=$V81,AN81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W81,$W81=\"\"),OR(AP$7=$V81,AO81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W81,$W81=\"\"),OR(AQ$7=$V81,AP81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W81,$W81=\"\"),OR(AR$7=$V81,AQ81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W81,$W81=\"\"),OR(AS$7=$V81,AR81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W81,$W81=\"\"),OR(AT$7=$V81,AS81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W81,$W81=\"\"),OR(AU$7=$V81,AT81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W81,$W81=\"\"),OR(AV$7=$V81,AU81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W81,$W81=\"\"),OR(AW$7=$V81,AV81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W81,$W81=\"\"),OR(AX$7=$V81,AW81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W81,$W81=\"\"),OR(AY$7=$V81,AX81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W81,$W81=\"\"),OR(AZ$7=$V81,AY81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W81,$W81=\"\"),OR(BA$7=$V81,AZ81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W81,$W81=\"\"),OR(BB$7=$V81,BA81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W81,$W81=\"\"),OR(BC$7=$V81,BB81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W81,$W81=\"\"),OR(BD$7=$V81,BC81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W81,$W81=\"\"),OR(BE$7=$V81,BD81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W81,$W81=\"\"),OR(BF$7=$V81,BE81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W81,$W81=\"\"),OR(BG$7=$V81,BF81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W81,$W81=\"\"),OR(BH$7=$V81,BG81<>\" \")),$S81*$J81*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[75,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A82,1)),\"\",INDEX(Database[Project Name],A82,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A82,1)),\"\",INDEX(Database[Watershed],$A82,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A82,1)),\"\",INDEX(Database[BMP Type],$A82,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A82,1)),\"\",INDEX(Database[BMP Sub-type],$A82,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A82,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A82,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A82,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A82,1))","v":""},{"$f":"IF(H82=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G82,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H82=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G82,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H82=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G82,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A82,1)),\"\",INDEX(Database[BMP Size],$A82,1))","v":""},{"$f":"IF(B82=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G82,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A82,1)),\"\",INDEX(Database[Service Level],$A82,1))","v":""},{"$f":"IF(B82=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G82,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B82=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G82,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A82,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A82,1))","v":""},{"$f":"IF(B82=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G82,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A82,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A82,1))","v":""},"",{"$f":"IF(B82=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G82,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A82,1)),\"\",INDEX(Database[Comments (text)],$A82,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A82,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A82,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A82,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A82,1))","v":""},{"$f":"IF($X$7=$V82,$S$8*J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W82,$W82=\"\"),OR(Y$7=$V82,X82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W82,$W82=\"\"),OR(Z$7=$V82,Y82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W82,$W82=\"\"),OR(AA$7=$V82,Z82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W82,$W82=\"\"),OR(AB$7=$V82,AA82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W82,$W82=\"\"),OR(AC$7=$V82,AB82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W82,$W82=\"\"),OR(AD$7=$V82,AC82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W82,$W82=\"\"),OR(AE$7=$V82,AD82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W82,$W82=\"\"),OR(AF$7=$V82,AE82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W82,$W82=\"\"),OR(AG$7=$V82,AF82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W82,$W82=\"\"),OR(AH$7=$V82,AG82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W82,$W82=\"\"),OR(AI$7=$V82,AH82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W82,$W82=\"\"),OR(AJ$7=$V82,AI82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W82,$W82=\"\"),OR(AK$7=$V82,AJ82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W82,$W82=\"\"),OR(AL$7=$V82,AK82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W82,$W82=\"\"),OR(AM$7=$V82,AL82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W82,$W82=\"\"),OR(AN$7=$V82,AM82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W82,$W82=\"\"),OR(AO$7=$V82,AN82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W82,$W82=\"\"),OR(AP$7=$V82,AO82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W82,$W82=\"\"),OR(AQ$7=$V82,AP82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W82,$W82=\"\"),OR(AR$7=$V82,AQ82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W82,$W82=\"\"),OR(AS$7=$V82,AR82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W82,$W82=\"\"),OR(AT$7=$V82,AS82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W82,$W82=\"\"),OR(AU$7=$V82,AT82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W82,$W82=\"\"),OR(AV$7=$V82,AU82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W82,$W82=\"\"),OR(AW$7=$V82,AV82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W82,$W82=\"\"),OR(AX$7=$V82,AW82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W82,$W82=\"\"),OR(AY$7=$V82,AX82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W82,$W82=\"\"),OR(AZ$7=$V82,AY82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W82,$W82=\"\"),OR(BA$7=$V82,AZ82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W82,$W82=\"\"),OR(BB$7=$V82,BA82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W82,$W82=\"\"),OR(BC$7=$V82,BB82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W82,$W82=\"\"),OR(BD$7=$V82,BC82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W82,$W82=\"\"),OR(BE$7=$V82,BD82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W82,$W82=\"\"),OR(BF$7=$V82,BE82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W82,$W82=\"\"),OR(BG$7=$V82,BF82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W82,$W82=\"\"),OR(BH$7=$V82,BG82<>\" \")),$S82*$J82*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[76,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A83,1)),\"\",INDEX(Database[Project Name],A83,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A83,1)),\"\",INDEX(Database[Watershed],$A83,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A83,1)),\"\",INDEX(Database[BMP Type],$A83,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A83,1)),\"\",INDEX(Database[BMP Sub-type],$A83,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A83,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A83,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A83,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A83,1))","v":""},{"$f":"IF(H83=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G83,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H83=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G83,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H83=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G83,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A83,1)),\"\",INDEX(Database[BMP Size],$A83,1))","v":""},{"$f":"IF(B83=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G83,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A83,1)),\"\",INDEX(Database[Service Level],$A83,1))","v":""},{"$f":"IF(B83=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G83,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B83=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G83,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A83,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A83,1))","v":""},{"$f":"IF(B83=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G83,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A83,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A83,1))","v":""},"",{"$f":"IF(B83=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G83,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A83,1)),\"\",INDEX(Database[Comments (text)],$A83,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A83,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A83,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A83,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A83,1))","v":""},{"$f":"IF($X$7=$V83,$S$8*J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W83,$W83=\"\"),OR(Y$7=$V83,X83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W83,$W83=\"\"),OR(Z$7=$V83,Y83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W83,$W83=\"\"),OR(AA$7=$V83,Z83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W83,$W83=\"\"),OR(AB$7=$V83,AA83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W83,$W83=\"\"),OR(AC$7=$V83,AB83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W83,$W83=\"\"),OR(AD$7=$V83,AC83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W83,$W83=\"\"),OR(AE$7=$V83,AD83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W83,$W83=\"\"),OR(AF$7=$V83,AE83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W83,$W83=\"\"),OR(AG$7=$V83,AF83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W83,$W83=\"\"),OR(AH$7=$V83,AG83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W83,$W83=\"\"),OR(AI$7=$V83,AH83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W83,$W83=\"\"),OR(AJ$7=$V83,AI83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W83,$W83=\"\"),OR(AK$7=$V83,AJ83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W83,$W83=\"\"),OR(AL$7=$V83,AK83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W83,$W83=\"\"),OR(AM$7=$V83,AL83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W83,$W83=\"\"),OR(AN$7=$V83,AM83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W83,$W83=\"\"),OR(AO$7=$V83,AN83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W83,$W83=\"\"),OR(AP$7=$V83,AO83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W83,$W83=\"\"),OR(AQ$7=$V83,AP83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W83,$W83=\"\"),OR(AR$7=$V83,AQ83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W83,$W83=\"\"),OR(AS$7=$V83,AR83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W83,$W83=\"\"),OR(AT$7=$V83,AS83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W83,$W83=\"\"),OR(AU$7=$V83,AT83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W83,$W83=\"\"),OR(AV$7=$V83,AU83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W83,$W83=\"\"),OR(AW$7=$V83,AV83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W83,$W83=\"\"),OR(AX$7=$V83,AW83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W83,$W83=\"\"),OR(AY$7=$V83,AX83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W83,$W83=\"\"),OR(AZ$7=$V83,AY83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W83,$W83=\"\"),OR(BA$7=$V83,AZ83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W83,$W83=\"\"),OR(BB$7=$V83,BA83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W83,$W83=\"\"),OR(BC$7=$V83,BB83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W83,$W83=\"\"),OR(BD$7=$V83,BC83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W83,$W83=\"\"),OR(BE$7=$V83,BD83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W83,$W83=\"\"),OR(BF$7=$V83,BE83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W83,$W83=\"\"),OR(BG$7=$V83,BF83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W83,$W83=\"\"),OR(BH$7=$V83,BG83<>\" \")),$S83*$J83*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[77,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A84,1)),\"\",INDEX(Database[Project Name],A84,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A84,1)),\"\",INDEX(Database[Watershed],$A84,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A84,1)),\"\",INDEX(Database[BMP Type],$A84,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A84,1)),\"\",INDEX(Database[BMP Sub-type],$A84,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A84,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A84,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A84,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A84,1))","v":""},{"$f":"IF(H84=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G84,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H84=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G84,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H84=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G84,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A84,1)),\"\",INDEX(Database[BMP Size],$A84,1))","v":""},{"$f":"IF(B84=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G84,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A84,1)),\"\",INDEX(Database[Service Level],$A84,1))","v":""},{"$f":"IF(B84=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G84,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B84=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G84,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A84,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A84,1))","v":""},{"$f":"IF(B84=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G84,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A84,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A84,1))","v":""},"",{"$f":"IF(B84=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G84,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A84,1)),\"\",INDEX(Database[Comments (text)],$A84,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A84,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A84,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A84,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A84,1))","v":""},{"$f":"IF($X$7=$V84,$S$8*J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W84,$W84=\"\"),OR(Y$7=$V84,X84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W84,$W84=\"\"),OR(Z$7=$V84,Y84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W84,$W84=\"\"),OR(AA$7=$V84,Z84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W84,$W84=\"\"),OR(AB$7=$V84,AA84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W84,$W84=\"\"),OR(AC$7=$V84,AB84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W84,$W84=\"\"),OR(AD$7=$V84,AC84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W84,$W84=\"\"),OR(AE$7=$V84,AD84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W84,$W84=\"\"),OR(AF$7=$V84,AE84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W84,$W84=\"\"),OR(AG$7=$V84,AF84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W84,$W84=\"\"),OR(AH$7=$V84,AG84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W84,$W84=\"\"),OR(AI$7=$V84,AH84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W84,$W84=\"\"),OR(AJ$7=$V84,AI84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W84,$W84=\"\"),OR(AK$7=$V84,AJ84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W84,$W84=\"\"),OR(AL$7=$V84,AK84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W84,$W84=\"\"),OR(AM$7=$V84,AL84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W84,$W84=\"\"),OR(AN$7=$V84,AM84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W84,$W84=\"\"),OR(AO$7=$V84,AN84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W84,$W84=\"\"),OR(AP$7=$V84,AO84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W84,$W84=\"\"),OR(AQ$7=$V84,AP84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W84,$W84=\"\"),OR(AR$7=$V84,AQ84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W84,$W84=\"\"),OR(AS$7=$V84,AR84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W84,$W84=\"\"),OR(AT$7=$V84,AS84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W84,$W84=\"\"),OR(AU$7=$V84,AT84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W84,$W84=\"\"),OR(AV$7=$V84,AU84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W84,$W84=\"\"),OR(AW$7=$V84,AV84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W84,$W84=\"\"),OR(AX$7=$V84,AW84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W84,$W84=\"\"),OR(AY$7=$V84,AX84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W84,$W84=\"\"),OR(AZ$7=$V84,AY84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W84,$W84=\"\"),OR(BA$7=$V84,AZ84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W84,$W84=\"\"),OR(BB$7=$V84,BA84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W84,$W84=\"\"),OR(BC$7=$V84,BB84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W84,$W84=\"\"),OR(BD$7=$V84,BC84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W84,$W84=\"\"),OR(BE$7=$V84,BD84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W84,$W84=\"\"),OR(BF$7=$V84,BE84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W84,$W84=\"\"),OR(BG$7=$V84,BF84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W84,$W84=\"\"),OR(BH$7=$V84,BG84<>\" \")),$S84*$J84*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[78,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A85,1)),\"\",INDEX(Database[Project Name],A85,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A85,1)),\"\",INDEX(Database[Watershed],$A85,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A85,1)),\"\",INDEX(Database[BMP Type],$A85,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A85,1)),\"\",INDEX(Database[BMP Sub-type],$A85,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A85,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A85,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A85,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A85,1))","v":""},{"$f":"IF(H85=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G85,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H85=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G85,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H85=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G85,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A85,1)),\"\",INDEX(Database[BMP Size],$A85,1))","v":""},{"$f":"IF(B85=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G85,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A85,1)),\"\",INDEX(Database[Service Level],$A85,1))","v":""},{"$f":"IF(B85=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G85,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B85=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G85,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A85,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A85,1))","v":""},{"$f":"IF(B85=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G85,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A85,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A85,1))","v":""},"",{"$f":"IF(B85=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G85,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A85,1)),\"\",INDEX(Database[Comments (text)],$A85,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A85,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A85,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A85,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A85,1))","v":""},{"$f":"IF($X$7=$V85,$S$8*J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W85,$W85=\"\"),OR(Y$7=$V85,X85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W85,$W85=\"\"),OR(Z$7=$V85,Y85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W85,$W85=\"\"),OR(AA$7=$V85,Z85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W85,$W85=\"\"),OR(AB$7=$V85,AA85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W85,$W85=\"\"),OR(AC$7=$V85,AB85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W85,$W85=\"\"),OR(AD$7=$V85,AC85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W85,$W85=\"\"),OR(AE$7=$V85,AD85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W85,$W85=\"\"),OR(AF$7=$V85,AE85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W85,$W85=\"\"),OR(AG$7=$V85,AF85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W85,$W85=\"\"),OR(AH$7=$V85,AG85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W85,$W85=\"\"),OR(AI$7=$V85,AH85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W85,$W85=\"\"),OR(AJ$7=$V85,AI85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W85,$W85=\"\"),OR(AK$7=$V85,AJ85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W85,$W85=\"\"),OR(AL$7=$V85,AK85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W85,$W85=\"\"),OR(AM$7=$V85,AL85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W85,$W85=\"\"),OR(AN$7=$V85,AM85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W85,$W85=\"\"),OR(AO$7=$V85,AN85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W85,$W85=\"\"),OR(AP$7=$V85,AO85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W85,$W85=\"\"),OR(AQ$7=$V85,AP85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W85,$W85=\"\"),OR(AR$7=$V85,AQ85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W85,$W85=\"\"),OR(AS$7=$V85,AR85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W85,$W85=\"\"),OR(AT$7=$V85,AS85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W85,$W85=\"\"),OR(AU$7=$V85,AT85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W85,$W85=\"\"),OR(AV$7=$V85,AU85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W85,$W85=\"\"),OR(AW$7=$V85,AV85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W85,$W85=\"\"),OR(AX$7=$V85,AW85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W85,$W85=\"\"),OR(AY$7=$V85,AX85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W85,$W85=\"\"),OR(AZ$7=$V85,AY85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W85,$W85=\"\"),OR(BA$7=$V85,AZ85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W85,$W85=\"\"),OR(BB$7=$V85,BA85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W85,$W85=\"\"),OR(BC$7=$V85,BB85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W85,$W85=\"\"),OR(BD$7=$V85,BC85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W85,$W85=\"\"),OR(BE$7=$V85,BD85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W85,$W85=\"\"),OR(BF$7=$V85,BE85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W85,$W85=\"\"),OR(BG$7=$V85,BF85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W85,$W85=\"\"),OR(BH$7=$V85,BG85<>\" \")),$S85*$J85*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[79,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A86,1)),\"\",INDEX(Database[Project Name],A86,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A86,1)),\"\",INDEX(Database[Watershed],$A86,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A86,1)),\"\",INDEX(Database[BMP Type],$A86,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A86,1)),\"\",INDEX(Database[BMP Sub-type],$A86,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A86,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A86,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A86,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A86,1))","v":""},{"$f":"IF(H86=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G86,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H86=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G86,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H86=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G86,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A86,1)),\"\",INDEX(Database[BMP Size],$A86,1))","v":""},{"$f":"IF(B86=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G86,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A86,1)),\"\",INDEX(Database[Service Level],$A86,1))","v":""},{"$f":"IF(B86=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G86,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B86=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G86,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A86,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A86,1))","v":""},{"$f":"IF(B86=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G86,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A86,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A86,1))","v":""},"",{"$f":"IF(B86=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G86,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A86,1)),\"\",INDEX(Database[Comments (text)],$A86,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A86,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A86,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A86,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A86,1))","v":""},{"$f":"IF($X$7=$V86,$S$8*J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W86,$W86=\"\"),OR(Y$7=$V86,X86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W86,$W86=\"\"),OR(Z$7=$V86,Y86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W86,$W86=\"\"),OR(AA$7=$V86,Z86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W86,$W86=\"\"),OR(AB$7=$V86,AA86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W86,$W86=\"\"),OR(AC$7=$V86,AB86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W86,$W86=\"\"),OR(AD$7=$V86,AC86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W86,$W86=\"\"),OR(AE$7=$V86,AD86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W86,$W86=\"\"),OR(AF$7=$V86,AE86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W86,$W86=\"\"),OR(AG$7=$V86,AF86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W86,$W86=\"\"),OR(AH$7=$V86,AG86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W86,$W86=\"\"),OR(AI$7=$V86,AH86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W86,$W86=\"\"),OR(AJ$7=$V86,AI86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W86,$W86=\"\"),OR(AK$7=$V86,AJ86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W86,$W86=\"\"),OR(AL$7=$V86,AK86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W86,$W86=\"\"),OR(AM$7=$V86,AL86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W86,$W86=\"\"),OR(AN$7=$V86,AM86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W86,$W86=\"\"),OR(AO$7=$V86,AN86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W86,$W86=\"\"),OR(AP$7=$V86,AO86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W86,$W86=\"\"),OR(AQ$7=$V86,AP86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W86,$W86=\"\"),OR(AR$7=$V86,AQ86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W86,$W86=\"\"),OR(AS$7=$V86,AR86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W86,$W86=\"\"),OR(AT$7=$V86,AS86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W86,$W86=\"\"),OR(AU$7=$V86,AT86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W86,$W86=\"\"),OR(AV$7=$V86,AU86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W86,$W86=\"\"),OR(AW$7=$V86,AV86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W86,$W86=\"\"),OR(AX$7=$V86,AW86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W86,$W86=\"\"),OR(AY$7=$V86,AX86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W86,$W86=\"\"),OR(AZ$7=$V86,AY86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W86,$W86=\"\"),OR(BA$7=$V86,AZ86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W86,$W86=\"\"),OR(BB$7=$V86,BA86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W86,$W86=\"\"),OR(BC$7=$V86,BB86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W86,$W86=\"\"),OR(BD$7=$V86,BC86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W86,$W86=\"\"),OR(BE$7=$V86,BD86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W86,$W86=\"\"),OR(BF$7=$V86,BE86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W86,$W86=\"\"),OR(BG$7=$V86,BF86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W86,$W86=\"\"),OR(BH$7=$V86,BG86<>\" \")),$S86*$J86*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[80,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A87,1)),\"\",INDEX(Database[Project Name],A87,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A87,1)),\"\",INDEX(Database[Watershed],$A87,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A87,1)),\"\",INDEX(Database[BMP Type],$A87,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A87,1)),\"\",INDEX(Database[BMP Sub-type],$A87,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A87,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A87,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A87,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A87,1))","v":""},{"$f":"IF(H87=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G87,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H87=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G87,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H87=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G87,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A87,1)),\"\",INDEX(Database[BMP Size],$A87,1))","v":""},{"$f":"IF(B87=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G87,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A87,1)),\"\",INDEX(Database[Service Level],$A87,1))","v":""},{"$f":"IF(B87=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G87,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B87=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G87,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A87,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A87,1))","v":""},{"$f":"IF(B87=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G87,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A87,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A87,1))","v":""},"",{"$f":"IF(B87=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G87,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A87,1)),\"\",INDEX(Database[Comments (text)],$A87,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A87,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A87,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A87,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A87,1))","v":""},{"$f":"IF($X$7=$V87,$S$8*J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W87,$W87=\"\"),OR(Y$7=$V87,X87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W87,$W87=\"\"),OR(Z$7=$V87,Y87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W87,$W87=\"\"),OR(AA$7=$V87,Z87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W87,$W87=\"\"),OR(AB$7=$V87,AA87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W87,$W87=\"\"),OR(AC$7=$V87,AB87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W87,$W87=\"\"),OR(AD$7=$V87,AC87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W87,$W87=\"\"),OR(AE$7=$V87,AD87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W87,$W87=\"\"),OR(AF$7=$V87,AE87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W87,$W87=\"\"),OR(AG$7=$V87,AF87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W87,$W87=\"\"),OR(AH$7=$V87,AG87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W87,$W87=\"\"),OR(AI$7=$V87,AH87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W87,$W87=\"\"),OR(AJ$7=$V87,AI87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W87,$W87=\"\"),OR(AK$7=$V87,AJ87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W87,$W87=\"\"),OR(AL$7=$V87,AK87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W87,$W87=\"\"),OR(AM$7=$V87,AL87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W87,$W87=\"\"),OR(AN$7=$V87,AM87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W87,$W87=\"\"),OR(AO$7=$V87,AN87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W87,$W87=\"\"),OR(AP$7=$V87,AO87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W87,$W87=\"\"),OR(AQ$7=$V87,AP87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W87,$W87=\"\"),OR(AR$7=$V87,AQ87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W87,$W87=\"\"),OR(AS$7=$V87,AR87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W87,$W87=\"\"),OR(AT$7=$V87,AS87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W87,$W87=\"\"),OR(AU$7=$V87,AT87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W87,$W87=\"\"),OR(AV$7=$V87,AU87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W87,$W87=\"\"),OR(AW$7=$V87,AV87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W87,$W87=\"\"),OR(AX$7=$V87,AW87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W87,$W87=\"\"),OR(AY$7=$V87,AX87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W87,$W87=\"\"),OR(AZ$7=$V87,AY87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W87,$W87=\"\"),OR(BA$7=$V87,AZ87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W87,$W87=\"\"),OR(BB$7=$V87,BA87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W87,$W87=\"\"),OR(BC$7=$V87,BB87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W87,$W87=\"\"),OR(BD$7=$V87,BC87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W87,$W87=\"\"),OR(BE$7=$V87,BD87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W87,$W87=\"\"),OR(BF$7=$V87,BE87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W87,$W87=\"\"),OR(BG$7=$V87,BF87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W87,$W87=\"\"),OR(BH$7=$V87,BG87<>\" \")),$S87*$J87*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[81,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A88,1)),\"\",INDEX(Database[Project Name],A88,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A88,1)),\"\",INDEX(Database[Watershed],$A88,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A88,1)),\"\",INDEX(Database[BMP Type],$A88,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A88,1)),\"\",INDEX(Database[BMP Sub-type],$A88,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A88,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A88,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A88,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A88,1))","v":""},{"$f":"IF(H88=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G88,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H88=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G88,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H88=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G88,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A88,1)),\"\",INDEX(Database[BMP Size],$A88,1))","v":""},{"$f":"IF(B88=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G88,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A88,1)),\"\",INDEX(Database[Service Level],$A88,1))","v":""},{"$f":"IF(B88=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G88,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B88=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G88,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A88,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A88,1))","v":""},{"$f":"IF(B88=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G88,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A88,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A88,1))","v":""},"",{"$f":"IF(B88=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G88,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A88,1)),\"\",INDEX(Database[Comments (text)],$A88,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A88,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A88,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A88,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A88,1))","v":""},{"$f":"IF($X$7=$V88,$S$8*J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W88,$W88=\"\"),OR(Y$7=$V88,X88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W88,$W88=\"\"),OR(Z$7=$V88,Y88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W88,$W88=\"\"),OR(AA$7=$V88,Z88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W88,$W88=\"\"),OR(AB$7=$V88,AA88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W88,$W88=\"\"),OR(AC$7=$V88,AB88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W88,$W88=\"\"),OR(AD$7=$V88,AC88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W88,$W88=\"\"),OR(AE$7=$V88,AD88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W88,$W88=\"\"),OR(AF$7=$V88,AE88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W88,$W88=\"\"),OR(AG$7=$V88,AF88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W88,$W88=\"\"),OR(AH$7=$V88,AG88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W88,$W88=\"\"),OR(AI$7=$V88,AH88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W88,$W88=\"\"),OR(AJ$7=$V88,AI88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W88,$W88=\"\"),OR(AK$7=$V88,AJ88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W88,$W88=\"\"),OR(AL$7=$V88,AK88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W88,$W88=\"\"),OR(AM$7=$V88,AL88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W88,$W88=\"\"),OR(AN$7=$V88,AM88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W88,$W88=\"\"),OR(AO$7=$V88,AN88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W88,$W88=\"\"),OR(AP$7=$V88,AO88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W88,$W88=\"\"),OR(AQ$7=$V88,AP88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W88,$W88=\"\"),OR(AR$7=$V88,AQ88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W88,$W88=\"\"),OR(AS$7=$V88,AR88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W88,$W88=\"\"),OR(AT$7=$V88,AS88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W88,$W88=\"\"),OR(AU$7=$V88,AT88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W88,$W88=\"\"),OR(AV$7=$V88,AU88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W88,$W88=\"\"),OR(AW$7=$V88,AV88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W88,$W88=\"\"),OR(AX$7=$V88,AW88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W88,$W88=\"\"),OR(AY$7=$V88,AX88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W88,$W88=\"\"),OR(AZ$7=$V88,AY88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W88,$W88=\"\"),OR(BA$7=$V88,AZ88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W88,$W88=\"\"),OR(BB$7=$V88,BA88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W88,$W88=\"\"),OR(BC$7=$V88,BB88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W88,$W88=\"\"),OR(BD$7=$V88,BC88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W88,$W88=\"\"),OR(BE$7=$V88,BD88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W88,$W88=\"\"),OR(BF$7=$V88,BE88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W88,$W88=\"\"),OR(BG$7=$V88,BF88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W88,$W88=\"\"),OR(BH$7=$V88,BG88<>\" \")),$S88*$J88*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[82,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A89,1)),\"\",INDEX(Database[Project Name],A89,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A89,1)),\"\",INDEX(Database[Watershed],$A89,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A89,1)),\"\",INDEX(Database[BMP Type],$A89,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A89,1)),\"\",INDEX(Database[BMP Sub-type],$A89,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A89,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A89,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A89,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A89,1))","v":""},{"$f":"IF(H89=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G89,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H89=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G89,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H89=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G89,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A89,1)),\"\",INDEX(Database[BMP Size],$A89,1))","v":""},{"$f":"IF(B89=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G89,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A89,1)),\"\",INDEX(Database[Service Level],$A89,1))","v":""},{"$f":"IF(B89=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G89,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B89=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G89,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A89,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A89,1))","v":""},{"$f":"IF(B89=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G89,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A89,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A89,1))","v":""},"",{"$f":"IF(B89=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G89,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A89,1)),\"\",INDEX(Database[Comments (text)],$A89,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A89,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A89,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A89,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A89,1))","v":""},{"$f":"IF($X$7=$V89,$S$8*J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W89,$W89=\"\"),OR(Y$7=$V89,X89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W89,$W89=\"\"),OR(Z$7=$V89,Y89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W89,$W89=\"\"),OR(AA$7=$V89,Z89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W89,$W89=\"\"),OR(AB$7=$V89,AA89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W89,$W89=\"\"),OR(AC$7=$V89,AB89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W89,$W89=\"\"),OR(AD$7=$V89,AC89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W89,$W89=\"\"),OR(AE$7=$V89,AD89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W89,$W89=\"\"),OR(AF$7=$V89,AE89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W89,$W89=\"\"),OR(AG$7=$V89,AF89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W89,$W89=\"\"),OR(AH$7=$V89,AG89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W89,$W89=\"\"),OR(AI$7=$V89,AH89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W89,$W89=\"\"),OR(AJ$7=$V89,AI89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W89,$W89=\"\"),OR(AK$7=$V89,AJ89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W89,$W89=\"\"),OR(AL$7=$V89,AK89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W89,$W89=\"\"),OR(AM$7=$V89,AL89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W89,$W89=\"\"),OR(AN$7=$V89,AM89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W89,$W89=\"\"),OR(AO$7=$V89,AN89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W89,$W89=\"\"),OR(AP$7=$V89,AO89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W89,$W89=\"\"),OR(AQ$7=$V89,AP89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W89,$W89=\"\"),OR(AR$7=$V89,AQ89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W89,$W89=\"\"),OR(AS$7=$V89,AR89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W89,$W89=\"\"),OR(AT$7=$V89,AS89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W89,$W89=\"\"),OR(AU$7=$V89,AT89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W89,$W89=\"\"),OR(AV$7=$V89,AU89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W89,$W89=\"\"),OR(AW$7=$V89,AV89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W89,$W89=\"\"),OR(AX$7=$V89,AW89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W89,$W89=\"\"),OR(AY$7=$V89,AX89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W89,$W89=\"\"),OR(AZ$7=$V89,AY89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W89,$W89=\"\"),OR(BA$7=$V89,AZ89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W89,$W89=\"\"),OR(BB$7=$V89,BA89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W89,$W89=\"\"),OR(BC$7=$V89,BB89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W89,$W89=\"\"),OR(BD$7=$V89,BC89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W89,$W89=\"\"),OR(BE$7=$V89,BD89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W89,$W89=\"\"),OR(BF$7=$V89,BE89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W89,$W89=\"\"),OR(BG$7=$V89,BF89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W89,$W89=\"\"),OR(BH$7=$V89,BG89<>\" \")),$S89*$J89*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[83,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A90,1)),\"\",INDEX(Database[Project Name],A90,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A90,1)),\"\",INDEX(Database[Watershed],$A90,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A90,1)),\"\",INDEX(Database[BMP Type],$A90,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A90,1)),\"\",INDEX(Database[BMP Sub-type],$A90,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A90,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A90,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A90,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A90,1))","v":""},{"$f":"IF(H90=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G90,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H90=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G90,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H90=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G90,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A90,1)),\"\",INDEX(Database[BMP Size],$A90,1))","v":""},{"$f":"IF(B90=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G90,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A90,1)),\"\",INDEX(Database[Service Level],$A90,1))","v":""},{"$f":"IF(B90=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G90,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B90=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G90,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A90,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A90,1))","v":""},{"$f":"IF(B90=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G90,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A90,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A90,1))","v":""},"",{"$f":"IF(B90=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G90,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A90,1)),\"\",INDEX(Database[Comments (text)],$A90,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A90,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A90,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A90,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A90,1))","v":""},{"$f":"IF($X$7=$V90,$S$8*J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W90,$W90=\"\"),OR(Y$7=$V90,X90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W90,$W90=\"\"),OR(Z$7=$V90,Y90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W90,$W90=\"\"),OR(AA$7=$V90,Z90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W90,$W90=\"\"),OR(AB$7=$V90,AA90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W90,$W90=\"\"),OR(AC$7=$V90,AB90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W90,$W90=\"\"),OR(AD$7=$V90,AC90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W90,$W90=\"\"),OR(AE$7=$V90,AD90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W90,$W90=\"\"),OR(AF$7=$V90,AE90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W90,$W90=\"\"),OR(AG$7=$V90,AF90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W90,$W90=\"\"),OR(AH$7=$V90,AG90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W90,$W90=\"\"),OR(AI$7=$V90,AH90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W90,$W90=\"\"),OR(AJ$7=$V90,AI90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W90,$W90=\"\"),OR(AK$7=$V90,AJ90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W90,$W90=\"\"),OR(AL$7=$V90,AK90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W90,$W90=\"\"),OR(AM$7=$V90,AL90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W90,$W90=\"\"),OR(AN$7=$V90,AM90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W90,$W90=\"\"),OR(AO$7=$V90,AN90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W90,$W90=\"\"),OR(AP$7=$V90,AO90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W90,$W90=\"\"),OR(AQ$7=$V90,AP90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W90,$W90=\"\"),OR(AR$7=$V90,AQ90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W90,$W90=\"\"),OR(AS$7=$V90,AR90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W90,$W90=\"\"),OR(AT$7=$V90,AS90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W90,$W90=\"\"),OR(AU$7=$V90,AT90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W90,$W90=\"\"),OR(AV$7=$V90,AU90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W90,$W90=\"\"),OR(AW$7=$V90,AV90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W90,$W90=\"\"),OR(AX$7=$V90,AW90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W90,$W90=\"\"),OR(AY$7=$V90,AX90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W90,$W90=\"\"),OR(AZ$7=$V90,AY90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W90,$W90=\"\"),OR(BA$7=$V90,AZ90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W90,$W90=\"\"),OR(BB$7=$V90,BA90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W90,$W90=\"\"),OR(BC$7=$V90,BB90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W90,$W90=\"\"),OR(BD$7=$V90,BC90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W90,$W90=\"\"),OR(BE$7=$V90,BD90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W90,$W90=\"\"),OR(BF$7=$V90,BE90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W90,$W90=\"\"),OR(BG$7=$V90,BF90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W90,$W90=\"\"),OR(BH$7=$V90,BG90<>\" \")),$S90*$J90*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[84,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A91,1)),\"\",INDEX(Database[Project Name],A91,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A91,1)),\"\",INDEX(Database[Watershed],$A91,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A91,1)),\"\",INDEX(Database[BMP Type],$A91,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A91,1)),\"\",INDEX(Database[BMP Sub-type],$A91,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A91,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A91,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A91,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A91,1))","v":""},{"$f":"IF(H91=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G91,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H91=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G91,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H91=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G91,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A91,1)),\"\",INDEX(Database[BMP Size],$A91,1))","v":""},{"$f":"IF(B91=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G91,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A91,1)),\"\",INDEX(Database[Service Level],$A91,1))","v":""},{"$f":"IF(B91=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G91,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B91=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G91,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A91,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A91,1))","v":""},{"$f":"IF(B91=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G91,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A91,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A91,1))","v":""},"",{"$f":"IF(B91=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G91,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A91,1)),\"\",INDEX(Database[Comments (text)],$A91,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A91,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A91,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A91,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A91,1))","v":""},{"$f":"IF($X$7=$V91,$S$8*J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W91,$W91=\"\"),OR(Y$7=$V91,X91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W91,$W91=\"\"),OR(Z$7=$V91,Y91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W91,$W91=\"\"),OR(AA$7=$V91,Z91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W91,$W91=\"\"),OR(AB$7=$V91,AA91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W91,$W91=\"\"),OR(AC$7=$V91,AB91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W91,$W91=\"\"),OR(AD$7=$V91,AC91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W91,$W91=\"\"),OR(AE$7=$V91,AD91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W91,$W91=\"\"),OR(AF$7=$V91,AE91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W91,$W91=\"\"),OR(AG$7=$V91,AF91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W91,$W91=\"\"),OR(AH$7=$V91,AG91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W91,$W91=\"\"),OR(AI$7=$V91,AH91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W91,$W91=\"\"),OR(AJ$7=$V91,AI91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W91,$W91=\"\"),OR(AK$7=$V91,AJ91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W91,$W91=\"\"),OR(AL$7=$V91,AK91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W91,$W91=\"\"),OR(AM$7=$V91,AL91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W91,$W91=\"\"),OR(AN$7=$V91,AM91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W91,$W91=\"\"),OR(AO$7=$V91,AN91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W91,$W91=\"\"),OR(AP$7=$V91,AO91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W91,$W91=\"\"),OR(AQ$7=$V91,AP91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W91,$W91=\"\"),OR(AR$7=$V91,AQ91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W91,$W91=\"\"),OR(AS$7=$V91,AR91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W91,$W91=\"\"),OR(AT$7=$V91,AS91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W91,$W91=\"\"),OR(AU$7=$V91,AT91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W91,$W91=\"\"),OR(AV$7=$V91,AU91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W91,$W91=\"\"),OR(AW$7=$V91,AV91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W91,$W91=\"\"),OR(AX$7=$V91,AW91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W91,$W91=\"\"),OR(AY$7=$V91,AX91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W91,$W91=\"\"),OR(AZ$7=$V91,AY91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W91,$W91=\"\"),OR(BA$7=$V91,AZ91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W91,$W91=\"\"),OR(BB$7=$V91,BA91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W91,$W91=\"\"),OR(BC$7=$V91,BB91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W91,$W91=\"\"),OR(BD$7=$V91,BC91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W91,$W91=\"\"),OR(BE$7=$V91,BD91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W91,$W91=\"\"),OR(BF$7=$V91,BE91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W91,$W91=\"\"),OR(BG$7=$V91,BF91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W91,$W91=\"\"),OR(BH$7=$V91,BG91<>\" \")),$S91*$J91*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[85,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A92,1)),\"\",INDEX(Database[Project Name],A92,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A92,1)),\"\",INDEX(Database[Watershed],$A92,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A92,1)),\"\",INDEX(Database[BMP Type],$A92,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A92,1)),\"\",INDEX(Database[BMP Sub-type],$A92,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A92,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A92,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A92,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A92,1))","v":""},{"$f":"IF(H92=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G92,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H92=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G92,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H92=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G92,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A92,1)),\"\",INDEX(Database[BMP Size],$A92,1))","v":""},{"$f":"IF(B92=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G92,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A92,1)),\"\",INDEX(Database[Service Level],$A92,1))","v":""},{"$f":"IF(B92=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G92,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B92=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G92,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A92,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A92,1))","v":""},{"$f":"IF(B92=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G92,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A92,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A92,1))","v":""},"",{"$f":"IF(B92=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G92,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A92,1)),\"\",INDEX(Database[Comments (text)],$A92,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A92,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A92,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A92,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A92,1))","v":""},{"$f":"IF($X$7=$V92,$S$8*J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W92,$W92=\"\"),OR(Y$7=$V92,X92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W92,$W92=\"\"),OR(Z$7=$V92,Y92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W92,$W92=\"\"),OR(AA$7=$V92,Z92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W92,$W92=\"\"),OR(AB$7=$V92,AA92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W92,$W92=\"\"),OR(AC$7=$V92,AB92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W92,$W92=\"\"),OR(AD$7=$V92,AC92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W92,$W92=\"\"),OR(AE$7=$V92,AD92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W92,$W92=\"\"),OR(AF$7=$V92,AE92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W92,$W92=\"\"),OR(AG$7=$V92,AF92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W92,$W92=\"\"),OR(AH$7=$V92,AG92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W92,$W92=\"\"),OR(AI$7=$V92,AH92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W92,$W92=\"\"),OR(AJ$7=$V92,AI92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W92,$W92=\"\"),OR(AK$7=$V92,AJ92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W92,$W92=\"\"),OR(AL$7=$V92,AK92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W92,$W92=\"\"),OR(AM$7=$V92,AL92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W92,$W92=\"\"),OR(AN$7=$V92,AM92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W92,$W92=\"\"),OR(AO$7=$V92,AN92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W92,$W92=\"\"),OR(AP$7=$V92,AO92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W92,$W92=\"\"),OR(AQ$7=$V92,AP92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W92,$W92=\"\"),OR(AR$7=$V92,AQ92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W92,$W92=\"\"),OR(AS$7=$V92,AR92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W92,$W92=\"\"),OR(AT$7=$V92,AS92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W92,$W92=\"\"),OR(AU$7=$V92,AT92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W92,$W92=\"\"),OR(AV$7=$V92,AU92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W92,$W92=\"\"),OR(AW$7=$V92,AV92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W92,$W92=\"\"),OR(AX$7=$V92,AW92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W92,$W92=\"\"),OR(AY$7=$V92,AX92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W92,$W92=\"\"),OR(AZ$7=$V92,AY92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W92,$W92=\"\"),OR(BA$7=$V92,AZ92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W92,$W92=\"\"),OR(BB$7=$V92,BA92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W92,$W92=\"\"),OR(BC$7=$V92,BB92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W92,$W92=\"\"),OR(BD$7=$V92,BC92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W92,$W92=\"\"),OR(BE$7=$V92,BD92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W92,$W92=\"\"),OR(BF$7=$V92,BE92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W92,$W92=\"\"),OR(BG$7=$V92,BF92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W92,$W92=\"\"),OR(BH$7=$V92,BG92<>\" \")),$S92*$J92*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[86,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A93,1)),\"\",INDEX(Database[Project Name],A93,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A93,1)),\"\",INDEX(Database[Watershed],$A93,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A93,1)),\"\",INDEX(Database[BMP Type],$A93,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A93,1)),\"\",INDEX(Database[BMP Sub-type],$A93,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A93,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A93,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A93,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A93,1))","v":""},{"$f":"IF(H93=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G93,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H93=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G93,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H93=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G93,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A93,1)),\"\",INDEX(Database[BMP Size],$A93,1))","v":""},{"$f":"IF(B93=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G93,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A93,1)),\"\",INDEX(Database[Service Level],$A93,1))","v":""},{"$f":"IF(B93=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G93,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B93=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G93,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A93,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A93,1))","v":""},{"$f":"IF(B93=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G93,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A93,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A93,1))","v":""},"",{"$f":"IF(B93=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G93,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A93,1)),\"\",INDEX(Database[Comments (text)],$A93,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A93,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A93,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A93,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A93,1))","v":""},{"$f":"IF($X$7=$V93,$S$8*J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W93,$W93=\"\"),OR(Y$7=$V93,X93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W93,$W93=\"\"),OR(Z$7=$V93,Y93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W93,$W93=\"\"),OR(AA$7=$V93,Z93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W93,$W93=\"\"),OR(AB$7=$V93,AA93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W93,$W93=\"\"),OR(AC$7=$V93,AB93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W93,$W93=\"\"),OR(AD$7=$V93,AC93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W93,$W93=\"\"),OR(AE$7=$V93,AD93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W93,$W93=\"\"),OR(AF$7=$V93,AE93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W93,$W93=\"\"),OR(AG$7=$V93,AF93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W93,$W93=\"\"),OR(AH$7=$V93,AG93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W93,$W93=\"\"),OR(AI$7=$V93,AH93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W93,$W93=\"\"),OR(AJ$7=$V93,AI93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W93,$W93=\"\"),OR(AK$7=$V93,AJ93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W93,$W93=\"\"),OR(AL$7=$V93,AK93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W93,$W93=\"\"),OR(AM$7=$V93,AL93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W93,$W93=\"\"),OR(AN$7=$V93,AM93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W93,$W93=\"\"),OR(AO$7=$V93,AN93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W93,$W93=\"\"),OR(AP$7=$V93,AO93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W93,$W93=\"\"),OR(AQ$7=$V93,AP93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W93,$W93=\"\"),OR(AR$7=$V93,AQ93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W93,$W93=\"\"),OR(AS$7=$V93,AR93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W93,$W93=\"\"),OR(AT$7=$V93,AS93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W93,$W93=\"\"),OR(AU$7=$V93,AT93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W93,$W93=\"\"),OR(AV$7=$V93,AU93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W93,$W93=\"\"),OR(AW$7=$V93,AV93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W93,$W93=\"\"),OR(AX$7=$V93,AW93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W93,$W93=\"\"),OR(AY$7=$V93,AX93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W93,$W93=\"\"),OR(AZ$7=$V93,AY93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W93,$W93=\"\"),OR(BA$7=$V93,AZ93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W93,$W93=\"\"),OR(BB$7=$V93,BA93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W93,$W93=\"\"),OR(BC$7=$V93,BB93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W93,$W93=\"\"),OR(BD$7=$V93,BC93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W93,$W93=\"\"),OR(BE$7=$V93,BD93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W93,$W93=\"\"),OR(BF$7=$V93,BE93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W93,$W93=\"\"),OR(BG$7=$V93,BF93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W93,$W93=\"\"),OR(BH$7=$V93,BG93<>\" \")),$S93*$J93*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[87,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A94,1)),\"\",INDEX(Database[Project Name],A94,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A94,1)),\"\",INDEX(Database[Watershed],$A94,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A94,1)),\"\",INDEX(Database[BMP Type],$A94,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A94,1)),\"\",INDEX(Database[BMP Sub-type],$A94,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A94,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A94,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A94,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A94,1))","v":""},{"$f":"IF(H94=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G94,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H94=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G94,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H94=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G94,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A94,1)),\"\",INDEX(Database[BMP Size],$A94,1))","v":""},{"$f":"IF(B94=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G94,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A94,1)),\"\",INDEX(Database[Service Level],$A94,1))","v":""},{"$f":"IF(B94=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G94,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B94=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G94,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A94,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A94,1))","v":""},{"$f":"IF(B94=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G94,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A94,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A94,1))","v":""},"",{"$f":"IF(B94=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G94,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A94,1)),\"\",INDEX(Database[Comments (text)],$A94,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A94,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A94,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A94,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A94,1))","v":""},{"$f":"IF($X$7=$V94,$S$8*J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W94,$W94=\"\"),OR(Y$7=$V94,X94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W94,$W94=\"\"),OR(Z$7=$V94,Y94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W94,$W94=\"\"),OR(AA$7=$V94,Z94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W94,$W94=\"\"),OR(AB$7=$V94,AA94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W94,$W94=\"\"),OR(AC$7=$V94,AB94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W94,$W94=\"\"),OR(AD$7=$V94,AC94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W94,$W94=\"\"),OR(AE$7=$V94,AD94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W94,$W94=\"\"),OR(AF$7=$V94,AE94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W94,$W94=\"\"),OR(AG$7=$V94,AF94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W94,$W94=\"\"),OR(AH$7=$V94,AG94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W94,$W94=\"\"),OR(AI$7=$V94,AH94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W94,$W94=\"\"),OR(AJ$7=$V94,AI94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W94,$W94=\"\"),OR(AK$7=$V94,AJ94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W94,$W94=\"\"),OR(AL$7=$V94,AK94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W94,$W94=\"\"),OR(AM$7=$V94,AL94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W94,$W94=\"\"),OR(AN$7=$V94,AM94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W94,$W94=\"\"),OR(AO$7=$V94,AN94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W94,$W94=\"\"),OR(AP$7=$V94,AO94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W94,$W94=\"\"),OR(AQ$7=$V94,AP94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W94,$W94=\"\"),OR(AR$7=$V94,AQ94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W94,$W94=\"\"),OR(AS$7=$V94,AR94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W94,$W94=\"\"),OR(AT$7=$V94,AS94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W94,$W94=\"\"),OR(AU$7=$V94,AT94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W94,$W94=\"\"),OR(AV$7=$V94,AU94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W94,$W94=\"\"),OR(AW$7=$V94,AV94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W94,$W94=\"\"),OR(AX$7=$V94,AW94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W94,$W94=\"\"),OR(AY$7=$V94,AX94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W94,$W94=\"\"),OR(AZ$7=$V94,AY94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W94,$W94=\"\"),OR(BA$7=$V94,AZ94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W94,$W94=\"\"),OR(BB$7=$V94,BA94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W94,$W94=\"\"),OR(BC$7=$V94,BB94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W94,$W94=\"\"),OR(BD$7=$V94,BC94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W94,$W94=\"\"),OR(BE$7=$V94,BD94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W94,$W94=\"\"),OR(BF$7=$V94,BE94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W94,$W94=\"\"),OR(BG$7=$V94,BF94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W94,$W94=\"\"),OR(BH$7=$V94,BG94<>\" \")),$S94*$J94*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[88,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A95,1)),\"\",INDEX(Database[Project Name],A95,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A95,1)),\"\",INDEX(Database[Watershed],$A95,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A95,1)),\"\",INDEX(Database[BMP Type],$A95,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A95,1)),\"\",INDEX(Database[BMP Sub-type],$A95,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A95,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A95,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A95,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A95,1))","v":""},{"$f":"IF(H95=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G95,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H95=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G95,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H95=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G95,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A95,1)),\"\",INDEX(Database[BMP Size],$A95,1))","v":""},{"$f":"IF(B95=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G95,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A95,1)),\"\",INDEX(Database[Service Level],$A95,1))","v":""},{"$f":"IF(B95=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G95,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B95=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G95,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A95,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A95,1))","v":""},{"$f":"IF(B95=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G95,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A95,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A95,1))","v":""},"",{"$f":"IF(B95=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G95,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A95,1)),\"\",INDEX(Database[Comments (text)],$A95,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A95,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A95,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A95,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A95,1))","v":""},{"$f":"IF($X$7=$V95,$S$8*J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W95,$W95=\"\"),OR(Y$7=$V95,X95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W95,$W95=\"\"),OR(Z$7=$V95,Y95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W95,$W95=\"\"),OR(AA$7=$V95,Z95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W95,$W95=\"\"),OR(AB$7=$V95,AA95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W95,$W95=\"\"),OR(AC$7=$V95,AB95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W95,$W95=\"\"),OR(AD$7=$V95,AC95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W95,$W95=\"\"),OR(AE$7=$V95,AD95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W95,$W95=\"\"),OR(AF$7=$V95,AE95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W95,$W95=\"\"),OR(AG$7=$V95,AF95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W95,$W95=\"\"),OR(AH$7=$V95,AG95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W95,$W95=\"\"),OR(AI$7=$V95,AH95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W95,$W95=\"\"),OR(AJ$7=$V95,AI95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W95,$W95=\"\"),OR(AK$7=$V95,AJ95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W95,$W95=\"\"),OR(AL$7=$V95,AK95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W95,$W95=\"\"),OR(AM$7=$V95,AL95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W95,$W95=\"\"),OR(AN$7=$V95,AM95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W95,$W95=\"\"),OR(AO$7=$V95,AN95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W95,$W95=\"\"),OR(AP$7=$V95,AO95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W95,$W95=\"\"),OR(AQ$7=$V95,AP95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W95,$W95=\"\"),OR(AR$7=$V95,AQ95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W95,$W95=\"\"),OR(AS$7=$V95,AR95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W95,$W95=\"\"),OR(AT$7=$V95,AS95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W95,$W95=\"\"),OR(AU$7=$V95,AT95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W95,$W95=\"\"),OR(AV$7=$V95,AU95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W95,$W95=\"\"),OR(AW$7=$V95,AV95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W95,$W95=\"\"),OR(AX$7=$V95,AW95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W95,$W95=\"\"),OR(AY$7=$V95,AX95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W95,$W95=\"\"),OR(AZ$7=$V95,AY95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W95,$W95=\"\"),OR(BA$7=$V95,AZ95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W95,$W95=\"\"),OR(BB$7=$V95,BA95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W95,$W95=\"\"),OR(BC$7=$V95,BB95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W95,$W95=\"\"),OR(BD$7=$V95,BC95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W95,$W95=\"\"),OR(BE$7=$V95,BD95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W95,$W95=\"\"),OR(BF$7=$V95,BE95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W95,$W95=\"\"),OR(BG$7=$V95,BF95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W95,$W95=\"\"),OR(BH$7=$V95,BG95<>\" \")),$S95*$J95*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[89,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A96,1)),\"\",INDEX(Database[Project Name],A96,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A96,1)),\"\",INDEX(Database[Watershed],$A96,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A96,1)),\"\",INDEX(Database[BMP Type],$A96,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A96,1)),\"\",INDEX(Database[BMP Sub-type],$A96,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A96,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A96,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A96,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A96,1))","v":""},{"$f":"IF(H96=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G96,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H96=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G96,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H96=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G96,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A96,1)),\"\",INDEX(Database[BMP Size],$A96,1))","v":""},{"$f":"IF(B96=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G96,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A96,1)),\"\",INDEX(Database[Service Level],$A96,1))","v":""},{"$f":"IF(B96=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G96,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B96=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G96,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A96,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A96,1))","v":""},{"$f":"IF(B96=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G96,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A96,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A96,1))","v":""},"",{"$f":"IF(B96=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G96,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A96,1)),\"\",INDEX(Database[Comments (text)],$A96,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A96,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A96,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A96,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A96,1))","v":""},{"$f":"IF($X$7=$V96,$S$8*J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W96,$W96=\"\"),OR(Y$7=$V96,X96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W96,$W96=\"\"),OR(Z$7=$V96,Y96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W96,$W96=\"\"),OR(AA$7=$V96,Z96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W96,$W96=\"\"),OR(AB$7=$V96,AA96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W96,$W96=\"\"),OR(AC$7=$V96,AB96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W96,$W96=\"\"),OR(AD$7=$V96,AC96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W96,$W96=\"\"),OR(AE$7=$V96,AD96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W96,$W96=\"\"),OR(AF$7=$V96,AE96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W96,$W96=\"\"),OR(AG$7=$V96,AF96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W96,$W96=\"\"),OR(AH$7=$V96,AG96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W96,$W96=\"\"),OR(AI$7=$V96,AH96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W96,$W96=\"\"),OR(AJ$7=$V96,AI96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W96,$W96=\"\"),OR(AK$7=$V96,AJ96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W96,$W96=\"\"),OR(AL$7=$V96,AK96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W96,$W96=\"\"),OR(AM$7=$V96,AL96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W96,$W96=\"\"),OR(AN$7=$V96,AM96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W96,$W96=\"\"),OR(AO$7=$V96,AN96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W96,$W96=\"\"),OR(AP$7=$V96,AO96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W96,$W96=\"\"),OR(AQ$7=$V96,AP96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W96,$W96=\"\"),OR(AR$7=$V96,AQ96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W96,$W96=\"\"),OR(AS$7=$V96,AR96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W96,$W96=\"\"),OR(AT$7=$V96,AS96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W96,$W96=\"\"),OR(AU$7=$V96,AT96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W96,$W96=\"\"),OR(AV$7=$V96,AU96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W96,$W96=\"\"),OR(AW$7=$V96,AV96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W96,$W96=\"\"),OR(AX$7=$V96,AW96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W96,$W96=\"\"),OR(AY$7=$V96,AX96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W96,$W96=\"\"),OR(AZ$7=$V96,AY96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W96,$W96=\"\"),OR(BA$7=$V96,AZ96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W96,$W96=\"\"),OR(BB$7=$V96,BA96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W96,$W96=\"\"),OR(BC$7=$V96,BB96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W96,$W96=\"\"),OR(BD$7=$V96,BC96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W96,$W96=\"\"),OR(BE$7=$V96,BD96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W96,$W96=\"\"),OR(BF$7=$V96,BE96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W96,$W96=\"\"),OR(BG$7=$V96,BF96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W96,$W96=\"\"),OR(BH$7=$V96,BG96<>\" \")),$S96*$J96*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[90,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A97,1)),\"\",INDEX(Database[Project Name],A97,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A97,1)),\"\",INDEX(Database[Watershed],$A97,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A97,1)),\"\",INDEX(Database[BMP Type],$A97,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A97,1)),\"\",INDEX(Database[BMP Sub-type],$A97,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A97,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A97,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A97,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A97,1))","v":""},{"$f":"IF(H97=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G97,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H97=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G97,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H97=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G97,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A97,1)),\"\",INDEX(Database[BMP Size],$A97,1))","v":""},{"$f":"IF(B97=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G97,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A97,1)),\"\",INDEX(Database[Service Level],$A97,1))","v":""},{"$f":"IF(B97=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G97,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B97=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G97,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A97,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A97,1))","v":""},{"$f":"IF(B97=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G97,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A97,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A97,1))","v":""},"",{"$f":"IF(B97=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G97,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A97,1)),\"\",INDEX(Database[Comments (text)],$A97,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A97,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A97,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A97,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A97,1))","v":""},{"$f":"IF($X$7=$V97,$S$8*J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W97,$W97=\"\"),OR(Y$7=$V97,X97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W97,$W97=\"\"),OR(Z$7=$V97,Y97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W97,$W97=\"\"),OR(AA$7=$V97,Z97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W97,$W97=\"\"),OR(AB$7=$V97,AA97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W97,$W97=\"\"),OR(AC$7=$V97,AB97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W97,$W97=\"\"),OR(AD$7=$V97,AC97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W97,$W97=\"\"),OR(AE$7=$V97,AD97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W97,$W97=\"\"),OR(AF$7=$V97,AE97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W97,$W97=\"\"),OR(AG$7=$V97,AF97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W97,$W97=\"\"),OR(AH$7=$V97,AG97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W97,$W97=\"\"),OR(AI$7=$V97,AH97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W97,$W97=\"\"),OR(AJ$7=$V97,AI97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W97,$W97=\"\"),OR(AK$7=$V97,AJ97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W97,$W97=\"\"),OR(AL$7=$V97,AK97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W97,$W97=\"\"),OR(AM$7=$V97,AL97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W97,$W97=\"\"),OR(AN$7=$V97,AM97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W97,$W97=\"\"),OR(AO$7=$V97,AN97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W97,$W97=\"\"),OR(AP$7=$V97,AO97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W97,$W97=\"\"),OR(AQ$7=$V97,AP97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W97,$W97=\"\"),OR(AR$7=$V97,AQ97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W97,$W97=\"\"),OR(AS$7=$V97,AR97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W97,$W97=\"\"),OR(AT$7=$V97,AS97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W97,$W97=\"\"),OR(AU$7=$V97,AT97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W97,$W97=\"\"),OR(AV$7=$V97,AU97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W97,$W97=\"\"),OR(AW$7=$V97,AV97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W97,$W97=\"\"),OR(AX$7=$V97,AW97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W97,$W97=\"\"),OR(AY$7=$V97,AX97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W97,$W97=\"\"),OR(AZ$7=$V97,AY97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W97,$W97=\"\"),OR(BA$7=$V97,AZ97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W97,$W97=\"\"),OR(BB$7=$V97,BA97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W97,$W97=\"\"),OR(BC$7=$V97,BB97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W97,$W97=\"\"),OR(BD$7=$V97,BC97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W97,$W97=\"\"),OR(BE$7=$V97,BD97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W97,$W97=\"\"),OR(BF$7=$V97,BE97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W97,$W97=\"\"),OR(BG$7=$V97,BF97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W97,$W97=\"\"),OR(BH$7=$V97,BG97<>\" \")),$S97*$J97*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[91,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A98,1)),\"\",INDEX(Database[Project Name],A98,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A98,1)),\"\",INDEX(Database[Watershed],$A98,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A98,1)),\"\",INDEX(Database[BMP Type],$A98,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A98,1)),\"\",INDEX(Database[BMP Sub-type],$A98,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A98,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A98,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A98,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A98,1))","v":""},{"$f":"IF(H98=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G98,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H98=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G98,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H98=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G98,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A98,1)),\"\",INDEX(Database[BMP Size],$A98,1))","v":""},{"$f":"IF(B98=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G98,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A98,1)),\"\",INDEX(Database[Service Level],$A98,1))","v":""},{"$f":"IF(B98=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G98,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B98=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G98,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A98,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A98,1))","v":""},{"$f":"IF(B98=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G98,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A98,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A98,1))","v":""},"",{"$f":"IF(B98=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G98,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A98,1)),\"\",INDEX(Database[Comments (text)],$A98,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A98,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A98,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A98,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A98,1))","v":""},{"$f":"IF($X$7=$V98,$S$8*J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W98,$W98=\"\"),OR(Y$7=$V98,X98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W98,$W98=\"\"),OR(Z$7=$V98,Y98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W98,$W98=\"\"),OR(AA$7=$V98,Z98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W98,$W98=\"\"),OR(AB$7=$V98,AA98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W98,$W98=\"\"),OR(AC$7=$V98,AB98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W98,$W98=\"\"),OR(AD$7=$V98,AC98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W98,$W98=\"\"),OR(AE$7=$V98,AD98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W98,$W98=\"\"),OR(AF$7=$V98,AE98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W98,$W98=\"\"),OR(AG$7=$V98,AF98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W98,$W98=\"\"),OR(AH$7=$V98,AG98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W98,$W98=\"\"),OR(AI$7=$V98,AH98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W98,$W98=\"\"),OR(AJ$7=$V98,AI98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W98,$W98=\"\"),OR(AK$7=$V98,AJ98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W98,$W98=\"\"),OR(AL$7=$V98,AK98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W98,$W98=\"\"),OR(AM$7=$V98,AL98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W98,$W98=\"\"),OR(AN$7=$V98,AM98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W98,$W98=\"\"),OR(AO$7=$V98,AN98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W98,$W98=\"\"),OR(AP$7=$V98,AO98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W98,$W98=\"\"),OR(AQ$7=$V98,AP98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W98,$W98=\"\"),OR(AR$7=$V98,AQ98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W98,$W98=\"\"),OR(AS$7=$V98,AR98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W98,$W98=\"\"),OR(AT$7=$V98,AS98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W98,$W98=\"\"),OR(AU$7=$V98,AT98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W98,$W98=\"\"),OR(AV$7=$V98,AU98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W98,$W98=\"\"),OR(AW$7=$V98,AV98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W98,$W98=\"\"),OR(AX$7=$V98,AW98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W98,$W98=\"\"),OR(AY$7=$V98,AX98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W98,$W98=\"\"),OR(AZ$7=$V98,AY98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W98,$W98=\"\"),OR(BA$7=$V98,AZ98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W98,$W98=\"\"),OR(BB$7=$V98,BA98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W98,$W98=\"\"),OR(BC$7=$V98,BB98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W98,$W98=\"\"),OR(BD$7=$V98,BC98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W98,$W98=\"\"),OR(BE$7=$V98,BD98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W98,$W98=\"\"),OR(BF$7=$V98,BE98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W98,$W98=\"\"),OR(BG$7=$V98,BF98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W98,$W98=\"\"),OR(BH$7=$V98,BG98<>\" \")),$S98*$J98*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[92,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A99,1)),\"\",INDEX(Database[Project Name],A99,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A99,1)),\"\",INDEX(Database[Watershed],$A99,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A99,1)),\"\",INDEX(Database[BMP Type],$A99,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A99,1)),\"\",INDEX(Database[BMP Sub-type],$A99,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A99,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A99,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A99,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A99,1))","v":""},{"$f":"IF(H99=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G99,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H99=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G99,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H99=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G99,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A99,1)),\"\",INDEX(Database[BMP Size],$A99,1))","v":""},{"$f":"IF(B99=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G99,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A99,1)),\"\",INDEX(Database[Service Level],$A99,1))","v":""},{"$f":"IF(B99=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G99,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B99=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G99,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A99,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A99,1))","v":""},{"$f":"IF(B99=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G99,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A99,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A99,1))","v":""},"",{"$f":"IF(B99=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G99,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A99,1)),\"\",INDEX(Database[Comments (text)],$A99,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A99,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A99,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A99,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A99,1))","v":""},{"$f":"IF($X$7=$V99,$S$8*J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W99,$W99=\"\"),OR(Y$7=$V99,X99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W99,$W99=\"\"),OR(Z$7=$V99,Y99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W99,$W99=\"\"),OR(AA$7=$V99,Z99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W99,$W99=\"\"),OR(AB$7=$V99,AA99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W99,$W99=\"\"),OR(AC$7=$V99,AB99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W99,$W99=\"\"),OR(AD$7=$V99,AC99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W99,$W99=\"\"),OR(AE$7=$V99,AD99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W99,$W99=\"\"),OR(AF$7=$V99,AE99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W99,$W99=\"\"),OR(AG$7=$V99,AF99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W99,$W99=\"\"),OR(AH$7=$V99,AG99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W99,$W99=\"\"),OR(AI$7=$V99,AH99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W99,$W99=\"\"),OR(AJ$7=$V99,AI99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W99,$W99=\"\"),OR(AK$7=$V99,AJ99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W99,$W99=\"\"),OR(AL$7=$V99,AK99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W99,$W99=\"\"),OR(AM$7=$V99,AL99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W99,$W99=\"\"),OR(AN$7=$V99,AM99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W99,$W99=\"\"),OR(AO$7=$V99,AN99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W99,$W99=\"\"),OR(AP$7=$V99,AO99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W99,$W99=\"\"),OR(AQ$7=$V99,AP99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W99,$W99=\"\"),OR(AR$7=$V99,AQ99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W99,$W99=\"\"),OR(AS$7=$V99,AR99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W99,$W99=\"\"),OR(AT$7=$V99,AS99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W99,$W99=\"\"),OR(AU$7=$V99,AT99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W99,$W99=\"\"),OR(AV$7=$V99,AU99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W99,$W99=\"\"),OR(AW$7=$V99,AV99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W99,$W99=\"\"),OR(AX$7=$V99,AW99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W99,$W99=\"\"),OR(AY$7=$V99,AX99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W99,$W99=\"\"),OR(AZ$7=$V99,AY99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W99,$W99=\"\"),OR(BA$7=$V99,AZ99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W99,$W99=\"\"),OR(BB$7=$V99,BA99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W99,$W99=\"\"),OR(BC$7=$V99,BB99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W99,$W99=\"\"),OR(BD$7=$V99,BC99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W99,$W99=\"\"),OR(BE$7=$V99,BD99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W99,$W99=\"\"),OR(BF$7=$V99,BE99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W99,$W99=\"\"),OR(BG$7=$V99,BF99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W99,$W99=\"\"),OR(BH$7=$V99,BG99<>\" \")),$S99*$J99*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[93,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A100,1)),\"\",INDEX(Database[Project Name],A100,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A100,1)),\"\",INDEX(Database[Watershed],$A100,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A100,1)),\"\",INDEX(Database[BMP Type],$A100,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A100,1)),\"\",INDEX(Database[BMP Sub-type],$A100,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A100,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A100,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A100,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A100,1))","v":""},{"$f":"IF(H100=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G100,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H100=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G100,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H100=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G100,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A100,1)),\"\",INDEX(Database[BMP Size],$A100,1))","v":""},{"$f":"IF(B100=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G100,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A100,1)),\"\",INDEX(Database[Service Level],$A100,1))","v":""},{"$f":"IF(B100=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G100,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B100=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G100,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A100,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A100,1))","v":""},{"$f":"IF(B100=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G100,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A100,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A100,1))","v":""},"",{"$f":"IF(B100=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G100,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A100,1)),\"\",INDEX(Database[Comments (text)],$A100,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A100,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A100,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A100,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A100,1))","v":""},{"$f":"IF($X$7=$V100,$S$8*J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W100,$W100=\"\"),OR(Y$7=$V100,X100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W100,$W100=\"\"),OR(Z$7=$V100,Y100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W100,$W100=\"\"),OR(AA$7=$V100,Z100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W100,$W100=\"\"),OR(AB$7=$V100,AA100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W100,$W100=\"\"),OR(AC$7=$V100,AB100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W100,$W100=\"\"),OR(AD$7=$V100,AC100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W100,$W100=\"\"),OR(AE$7=$V100,AD100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W100,$W100=\"\"),OR(AF$7=$V100,AE100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W100,$W100=\"\"),OR(AG$7=$V100,AF100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W100,$W100=\"\"),OR(AH$7=$V100,AG100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W100,$W100=\"\"),OR(AI$7=$V100,AH100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W100,$W100=\"\"),OR(AJ$7=$V100,AI100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W100,$W100=\"\"),OR(AK$7=$V100,AJ100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W100,$W100=\"\"),OR(AL$7=$V100,AK100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W100,$W100=\"\"),OR(AM$7=$V100,AL100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W100,$W100=\"\"),OR(AN$7=$V100,AM100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W100,$W100=\"\"),OR(AO$7=$V100,AN100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W100,$W100=\"\"),OR(AP$7=$V100,AO100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W100,$W100=\"\"),OR(AQ$7=$V100,AP100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W100,$W100=\"\"),OR(AR$7=$V100,AQ100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W100,$W100=\"\"),OR(AS$7=$V100,AR100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W100,$W100=\"\"),OR(AT$7=$V100,AS100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W100,$W100=\"\"),OR(AU$7=$V100,AT100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W100,$W100=\"\"),OR(AV$7=$V100,AU100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W100,$W100=\"\"),OR(AW$7=$V100,AV100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W100,$W100=\"\"),OR(AX$7=$V100,AW100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W100,$W100=\"\"),OR(AY$7=$V100,AX100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W100,$W100=\"\"),OR(AZ$7=$V100,AY100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W100,$W100=\"\"),OR(BA$7=$V100,AZ100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W100,$W100=\"\"),OR(BB$7=$V100,BA100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W100,$W100=\"\"),OR(BC$7=$V100,BB100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W100,$W100=\"\"),OR(BD$7=$V100,BC100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W100,$W100=\"\"),OR(BE$7=$V100,BD100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W100,$W100=\"\"),OR(BF$7=$V100,BE100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W100,$W100=\"\"),OR(BG$7=$V100,BF100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W100,$W100=\"\"),OR(BH$7=$V100,BG100<>\" \")),$S100*$J100*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[94,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A101,1)),\"\",INDEX(Database[Project Name],A101,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A101,1)),\"\",INDEX(Database[Watershed],$A101,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A101,1)),\"\",INDEX(Database[BMP Type],$A101,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A101,1)),\"\",INDEX(Database[BMP Sub-type],$A101,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A101,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A101,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A101,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A101,1))","v":""},{"$f":"IF(H101=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G101,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H101=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G101,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H101=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G101,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A101,1)),\"\",INDEX(Database[BMP Size],$A101,1))","v":""},{"$f":"IF(B101=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G101,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A101,1)),\"\",INDEX(Database[Service Level],$A101,1))","v":""},{"$f":"IF(B101=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G101,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B101=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G101,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A101,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A101,1))","v":""},{"$f":"IF(B101=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G101,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A101,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A101,1))","v":""},"",{"$f":"IF(B101=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G101,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A101,1)),\"\",INDEX(Database[Comments (text)],$A101,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A101,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A101,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A101,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A101,1))","v":""},{"$f":"IF($X$7=$V101,$S$8*J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W101,$W101=\"\"),OR(Y$7=$V101,X101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W101,$W101=\"\"),OR(Z$7=$V101,Y101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W101,$W101=\"\"),OR(AA$7=$V101,Z101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W101,$W101=\"\"),OR(AB$7=$V101,AA101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W101,$W101=\"\"),OR(AC$7=$V101,AB101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W101,$W101=\"\"),OR(AD$7=$V101,AC101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W101,$W101=\"\"),OR(AE$7=$V101,AD101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W101,$W101=\"\"),OR(AF$7=$V101,AE101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W101,$W101=\"\"),OR(AG$7=$V101,AF101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W101,$W101=\"\"),OR(AH$7=$V101,AG101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W101,$W101=\"\"),OR(AI$7=$V101,AH101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W101,$W101=\"\"),OR(AJ$7=$V101,AI101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W101,$W101=\"\"),OR(AK$7=$V101,AJ101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W101,$W101=\"\"),OR(AL$7=$V101,AK101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W101,$W101=\"\"),OR(AM$7=$V101,AL101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W101,$W101=\"\"),OR(AN$7=$V101,AM101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W101,$W101=\"\"),OR(AO$7=$V101,AN101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W101,$W101=\"\"),OR(AP$7=$V101,AO101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W101,$W101=\"\"),OR(AQ$7=$V101,AP101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W101,$W101=\"\"),OR(AR$7=$V101,AQ101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W101,$W101=\"\"),OR(AS$7=$V101,AR101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W101,$W101=\"\"),OR(AT$7=$V101,AS101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W101,$W101=\"\"),OR(AU$7=$V101,AT101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W101,$W101=\"\"),OR(AV$7=$V101,AU101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W101,$W101=\"\"),OR(AW$7=$V101,AV101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W101,$W101=\"\"),OR(AX$7=$V101,AW101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W101,$W101=\"\"),OR(AY$7=$V101,AX101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W101,$W101=\"\"),OR(AZ$7=$V101,AY101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W101,$W101=\"\"),OR(BA$7=$V101,AZ101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W101,$W101=\"\"),OR(BB$7=$V101,BA101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W101,$W101=\"\"),OR(BC$7=$V101,BB101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W101,$W101=\"\"),OR(BD$7=$V101,BC101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W101,$W101=\"\"),OR(BE$7=$V101,BD101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W101,$W101=\"\"),OR(BF$7=$V101,BE101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W101,$W101=\"\"),OR(BG$7=$V101,BF101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W101,$W101=\"\"),OR(BH$7=$V101,BG101<>\" \")),$S101*$J101*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[95,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A102,1)),\"\",INDEX(Database[Project Name],A102,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A102,1)),\"\",INDEX(Database[Watershed],$A102,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A102,1)),\"\",INDEX(Database[BMP Type],$A102,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A102,1)),\"\",INDEX(Database[BMP Sub-type],$A102,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A102,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A102,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A102,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A102,1))","v":""},{"$f":"IF(H102=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G102,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H102=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G102,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H102=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G102,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A102,1)),\"\",INDEX(Database[BMP Size],$A102,1))","v":""},{"$f":"IF(B102=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G102,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A102,1)),\"\",INDEX(Database[Service Level],$A102,1))","v":""},{"$f":"IF(B102=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G102,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B102=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G102,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A102,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A102,1))","v":""},{"$f":"IF(B102=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G102,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A102,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A102,1))","v":""},"",{"$f":"IF(B102=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G102,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A102,1)),\"\",INDEX(Database[Comments (text)],$A102,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A102,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A102,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A102,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A102,1))","v":""},{"$f":"IF($X$7=$V102,$S$8*J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W102,$W102=\"\"),OR(Y$7=$V102,X102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W102,$W102=\"\"),OR(Z$7=$V102,Y102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W102,$W102=\"\"),OR(AA$7=$V102,Z102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W102,$W102=\"\"),OR(AB$7=$V102,AA102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W102,$W102=\"\"),OR(AC$7=$V102,AB102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W102,$W102=\"\"),OR(AD$7=$V102,AC102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W102,$W102=\"\"),OR(AE$7=$V102,AD102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W102,$W102=\"\"),OR(AF$7=$V102,AE102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W102,$W102=\"\"),OR(AG$7=$V102,AF102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W102,$W102=\"\"),OR(AH$7=$V102,AG102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W102,$W102=\"\"),OR(AI$7=$V102,AH102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W102,$W102=\"\"),OR(AJ$7=$V102,AI102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W102,$W102=\"\"),OR(AK$7=$V102,AJ102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W102,$W102=\"\"),OR(AL$7=$V102,AK102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W102,$W102=\"\"),OR(AM$7=$V102,AL102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W102,$W102=\"\"),OR(AN$7=$V102,AM102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W102,$W102=\"\"),OR(AO$7=$V102,AN102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W102,$W102=\"\"),OR(AP$7=$V102,AO102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W102,$W102=\"\"),OR(AQ$7=$V102,AP102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W102,$W102=\"\"),OR(AR$7=$V102,AQ102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W102,$W102=\"\"),OR(AS$7=$V102,AR102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W102,$W102=\"\"),OR(AT$7=$V102,AS102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W102,$W102=\"\"),OR(AU$7=$V102,AT102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W102,$W102=\"\"),OR(AV$7=$V102,AU102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W102,$W102=\"\"),OR(AW$7=$V102,AV102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W102,$W102=\"\"),OR(AX$7=$V102,AW102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W102,$W102=\"\"),OR(AY$7=$V102,AX102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W102,$W102=\"\"),OR(AZ$7=$V102,AY102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W102,$W102=\"\"),OR(BA$7=$V102,AZ102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W102,$W102=\"\"),OR(BB$7=$V102,BA102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W102,$W102=\"\"),OR(BC$7=$V102,BB102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W102,$W102=\"\"),OR(BD$7=$V102,BC102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W102,$W102=\"\"),OR(BE$7=$V102,BD102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W102,$W102=\"\"),OR(BF$7=$V102,BE102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W102,$W102=\"\"),OR(BG$7=$V102,BF102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W102,$W102=\"\"),OR(BH$7=$V102,BG102<>\" \")),$S102*$J102*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[96,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A103,1)),\"\",INDEX(Database[Project Name],A103,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A103,1)),\"\",INDEX(Database[Watershed],$A103,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A103,1)),\"\",INDEX(Database[BMP Type],$A103,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A103,1)),\"\",INDEX(Database[BMP Sub-type],$A103,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A103,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A103,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A103,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A103,1))","v":""},{"$f":"IF(H103=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G103,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H103=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G103,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H103=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G103,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A103,1)),\"\",INDEX(Database[BMP Size],$A103,1))","v":""},{"$f":"IF(B103=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G103,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A103,1)),\"\",INDEX(Database[Service Level],$A103,1))","v":""},{"$f":"IF(B103=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G103,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B103=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G103,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A103,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A103,1))","v":""},{"$f":"IF(B103=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G103,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A103,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A103,1))","v":""},"",{"$f":"IF(B103=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G103,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A103,1)),\"\",INDEX(Database[Comments (text)],$A103,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A103,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A103,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A103,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A103,1))","v":""},{"$f":"IF($X$7=$V103,$S$8*J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W103,$W103=\"\"),OR(Y$7=$V103,X103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W103,$W103=\"\"),OR(Z$7=$V103,Y103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W103,$W103=\"\"),OR(AA$7=$V103,Z103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W103,$W103=\"\"),OR(AB$7=$V103,AA103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W103,$W103=\"\"),OR(AC$7=$V103,AB103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W103,$W103=\"\"),OR(AD$7=$V103,AC103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W103,$W103=\"\"),OR(AE$7=$V103,AD103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W103,$W103=\"\"),OR(AF$7=$V103,AE103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W103,$W103=\"\"),OR(AG$7=$V103,AF103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W103,$W103=\"\"),OR(AH$7=$V103,AG103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W103,$W103=\"\"),OR(AI$7=$V103,AH103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W103,$W103=\"\"),OR(AJ$7=$V103,AI103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W103,$W103=\"\"),OR(AK$7=$V103,AJ103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W103,$W103=\"\"),OR(AL$7=$V103,AK103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W103,$W103=\"\"),OR(AM$7=$V103,AL103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W103,$W103=\"\"),OR(AN$7=$V103,AM103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W103,$W103=\"\"),OR(AO$7=$V103,AN103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W103,$W103=\"\"),OR(AP$7=$V103,AO103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W103,$W103=\"\"),OR(AQ$7=$V103,AP103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W103,$W103=\"\"),OR(AR$7=$V103,AQ103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W103,$W103=\"\"),OR(AS$7=$V103,AR103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W103,$W103=\"\"),OR(AT$7=$V103,AS103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W103,$W103=\"\"),OR(AU$7=$V103,AT103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W103,$W103=\"\"),OR(AV$7=$V103,AU103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W103,$W103=\"\"),OR(AW$7=$V103,AV103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W103,$W103=\"\"),OR(AX$7=$V103,AW103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W103,$W103=\"\"),OR(AY$7=$V103,AX103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W103,$W103=\"\"),OR(AZ$7=$V103,AY103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W103,$W103=\"\"),OR(BA$7=$V103,AZ103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W103,$W103=\"\"),OR(BB$7=$V103,BA103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W103,$W103=\"\"),OR(BC$7=$V103,BB103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W103,$W103=\"\"),OR(BD$7=$V103,BC103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W103,$W103=\"\"),OR(BE$7=$V103,BD103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W103,$W103=\"\"),OR(BF$7=$V103,BE103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W103,$W103=\"\"),OR(BG$7=$V103,BF103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W103,$W103=\"\"),OR(BH$7=$V103,BG103<>\" \")),$S103*$J103*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[97,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A104,1)),\"\",INDEX(Database[Project Name],A104,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A104,1)),\"\",INDEX(Database[Watershed],$A104,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A104,1)),\"\",INDEX(Database[BMP Type],$A104,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A104,1)),\"\",INDEX(Database[BMP Sub-type],$A104,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A104,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A104,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A104,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A104,1))","v":""},{"$f":"IF(H104=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G104,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H104=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G104,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H104=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G104,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A104,1)),\"\",INDEX(Database[BMP Size],$A104,1))","v":""},{"$f":"IF(B104=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G104,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A104,1)),\"\",INDEX(Database[Service Level],$A104,1))","v":""},{"$f":"IF(B104=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G104,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B104=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G104,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A104,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A104,1))","v":""},{"$f":"IF(B104=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G104,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A104,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A104,1))","v":""},"",{"$f":"IF(B104=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G104,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A104,1)),\"\",INDEX(Database[Comments (text)],$A104,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A104,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A104,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A104,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A104,1))","v":""},{"$f":"IF($X$7=$V104,$S$8*J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W104,$W104=\"\"),OR(Y$7=$V104,X104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W104,$W104=\"\"),OR(Z$7=$V104,Y104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W104,$W104=\"\"),OR(AA$7=$V104,Z104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W104,$W104=\"\"),OR(AB$7=$V104,AA104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W104,$W104=\"\"),OR(AC$7=$V104,AB104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W104,$W104=\"\"),OR(AD$7=$V104,AC104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W104,$W104=\"\"),OR(AE$7=$V104,AD104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W104,$W104=\"\"),OR(AF$7=$V104,AE104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W104,$W104=\"\"),OR(AG$7=$V104,AF104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W104,$W104=\"\"),OR(AH$7=$V104,AG104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W104,$W104=\"\"),OR(AI$7=$V104,AH104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W104,$W104=\"\"),OR(AJ$7=$V104,AI104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W104,$W104=\"\"),OR(AK$7=$V104,AJ104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W104,$W104=\"\"),OR(AL$7=$V104,AK104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W104,$W104=\"\"),OR(AM$7=$V104,AL104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W104,$W104=\"\"),OR(AN$7=$V104,AM104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W104,$W104=\"\"),OR(AO$7=$V104,AN104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W104,$W104=\"\"),OR(AP$7=$V104,AO104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W104,$W104=\"\"),OR(AQ$7=$V104,AP104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W104,$W104=\"\"),OR(AR$7=$V104,AQ104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W104,$W104=\"\"),OR(AS$7=$V104,AR104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W104,$W104=\"\"),OR(AT$7=$V104,AS104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W104,$W104=\"\"),OR(AU$7=$V104,AT104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W104,$W104=\"\"),OR(AV$7=$V104,AU104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W104,$W104=\"\"),OR(AW$7=$V104,AV104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W104,$W104=\"\"),OR(AX$7=$V104,AW104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W104,$W104=\"\"),OR(AY$7=$V104,AX104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W104,$W104=\"\"),OR(AZ$7=$V104,AY104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W104,$W104=\"\"),OR(BA$7=$V104,AZ104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W104,$W104=\"\"),OR(BB$7=$V104,BA104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W104,$W104=\"\"),OR(BC$7=$V104,BB104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W104,$W104=\"\"),OR(BD$7=$V104,BC104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W104,$W104=\"\"),OR(BE$7=$V104,BD104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W104,$W104=\"\"),OR(BF$7=$V104,BE104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W104,$W104=\"\"),OR(BG$7=$V104,BF104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W104,$W104=\"\"),OR(BH$7=$V104,BG104<>\" \")),$S104*$J104*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[98,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A105,1)),\"\",INDEX(Database[Project Name],A105,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A105,1)),\"\",INDEX(Database[Watershed],$A105,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A105,1)),\"\",INDEX(Database[BMP Type],$A105,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A105,1)),\"\",INDEX(Database[BMP Sub-type],$A105,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A105,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A105,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A105,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A105,1))","v":""},{"$f":"IF(H105=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G105,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H105=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G105,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H105=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G105,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A105,1)),\"\",INDEX(Database[BMP Size],$A105,1))","v":""},{"$f":"IF(B105=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G105,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A105,1)),\"\",INDEX(Database[Service Level],$A105,1))","v":""},{"$f":"IF(B105=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G105,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B105=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G105,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A105,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A105,1))","v":""},{"$f":"IF(B105=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G105,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A105,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A105,1))","v":""},"",{"$f":"IF(B105=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G105,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A105,1)),\"\",INDEX(Database[Comments (text)],$A105,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A105,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A105,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A105,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A105,1))","v":""},{"$f":"IF($X$7=$V105,$S$8*J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W105,$W105=\"\"),OR(Y$7=$V105,X105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W105,$W105=\"\"),OR(Z$7=$V105,Y105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W105,$W105=\"\"),OR(AA$7=$V105,Z105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W105,$W105=\"\"),OR(AB$7=$V105,AA105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W105,$W105=\"\"),OR(AC$7=$V105,AB105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W105,$W105=\"\"),OR(AD$7=$V105,AC105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W105,$W105=\"\"),OR(AE$7=$V105,AD105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W105,$W105=\"\"),OR(AF$7=$V105,AE105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W105,$W105=\"\"),OR(AG$7=$V105,AF105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W105,$W105=\"\"),OR(AH$7=$V105,AG105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W105,$W105=\"\"),OR(AI$7=$V105,AH105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W105,$W105=\"\"),OR(AJ$7=$V105,AI105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W105,$W105=\"\"),OR(AK$7=$V105,AJ105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W105,$W105=\"\"),OR(AL$7=$V105,AK105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W105,$W105=\"\"),OR(AM$7=$V105,AL105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W105,$W105=\"\"),OR(AN$7=$V105,AM105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W105,$W105=\"\"),OR(AO$7=$V105,AN105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W105,$W105=\"\"),OR(AP$7=$V105,AO105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W105,$W105=\"\"),OR(AQ$7=$V105,AP105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W105,$W105=\"\"),OR(AR$7=$V105,AQ105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W105,$W105=\"\"),OR(AS$7=$V105,AR105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W105,$W105=\"\"),OR(AT$7=$V105,AS105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W105,$W105=\"\"),OR(AU$7=$V105,AT105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W105,$W105=\"\"),OR(AV$7=$V105,AU105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W105,$W105=\"\"),OR(AW$7=$V105,AV105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W105,$W105=\"\"),OR(AX$7=$V105,AW105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W105,$W105=\"\"),OR(AY$7=$V105,AX105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W105,$W105=\"\"),OR(AZ$7=$V105,AY105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W105,$W105=\"\"),OR(BA$7=$V105,AZ105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W105,$W105=\"\"),OR(BB$7=$V105,BA105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W105,$W105=\"\"),OR(BC$7=$V105,BB105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W105,$W105=\"\"),OR(BD$7=$V105,BC105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W105,$W105=\"\"),OR(BE$7=$V105,BD105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W105,$W105=\"\"),OR(BF$7=$V105,BE105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W105,$W105=\"\"),OR(BG$7=$V105,BF105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W105,$W105=\"\"),OR(BH$7=$V105,BG105<>\" \")),$S105*$J105*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[99,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A106,1)),\"\",INDEX(Database[Project Name],A106,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A106,1)),\"\",INDEX(Database[Watershed],$A106,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A106,1)),\"\",INDEX(Database[BMP Type],$A106,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A106,1)),\"\",INDEX(Database[BMP Sub-type],$A106,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A106,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A106,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A106,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A106,1))","v":""},{"$f":"IF(H106=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G106,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H106=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G106,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H106=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G106,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A106,1)),\"\",INDEX(Database[BMP Size],$A106,1))","v":""},{"$f":"IF(B106=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G106,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A106,1)),\"\",INDEX(Database[Service Level],$A106,1))","v":""},{"$f":"IF(B106=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G106,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B106=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G106,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A106,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A106,1))","v":""},{"$f":"IF(B106=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G106,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A106,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A106,1))","v":""},"",{"$f":"IF(B106=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G106,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A106,1)),\"\",INDEX(Database[Comments (text)],$A106,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A106,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A106,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A106,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A106,1))","v":""},{"$f":"IF($X$7=$V106,$S$8*J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W106,$W106=\"\"),OR(Y$7=$V106,X106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W106,$W106=\"\"),OR(Z$7=$V106,Y106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W106,$W106=\"\"),OR(AA$7=$V106,Z106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W106,$W106=\"\"),OR(AB$7=$V106,AA106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W106,$W106=\"\"),OR(AC$7=$V106,AB106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W106,$W106=\"\"),OR(AD$7=$V106,AC106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W106,$W106=\"\"),OR(AE$7=$V106,AD106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W106,$W106=\"\"),OR(AF$7=$V106,AE106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W106,$W106=\"\"),OR(AG$7=$V106,AF106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W106,$W106=\"\"),OR(AH$7=$V106,AG106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W106,$W106=\"\"),OR(AI$7=$V106,AH106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W106,$W106=\"\"),OR(AJ$7=$V106,AI106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W106,$W106=\"\"),OR(AK$7=$V106,AJ106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W106,$W106=\"\"),OR(AL$7=$V106,AK106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W106,$W106=\"\"),OR(AM$7=$V106,AL106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W106,$W106=\"\"),OR(AN$7=$V106,AM106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W106,$W106=\"\"),OR(AO$7=$V106,AN106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W106,$W106=\"\"),OR(AP$7=$V106,AO106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W106,$W106=\"\"),OR(AQ$7=$V106,AP106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W106,$W106=\"\"),OR(AR$7=$V106,AQ106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W106,$W106=\"\"),OR(AS$7=$V106,AR106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W106,$W106=\"\"),OR(AT$7=$V106,AS106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W106,$W106=\"\"),OR(AU$7=$V106,AT106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W106,$W106=\"\"),OR(AV$7=$V106,AU106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W106,$W106=\"\"),OR(AW$7=$V106,AV106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W106,$W106=\"\"),OR(AX$7=$V106,AW106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W106,$W106=\"\"),OR(AY$7=$V106,AX106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W106,$W106=\"\"),OR(AZ$7=$V106,AY106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W106,$W106=\"\"),OR(BA$7=$V106,AZ106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W106,$W106=\"\"),OR(BB$7=$V106,BA106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W106,$W106=\"\"),OR(BC$7=$V106,BB106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W106,$W106=\"\"),OR(BD$7=$V106,BC106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W106,$W106=\"\"),OR(BE$7=$V106,BD106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W106,$W106=\"\"),OR(BF$7=$V106,BE106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W106,$W106=\"\"),OR(BG$7=$V106,BF106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W106,$W106=\"\"),OR(BH$7=$V106,BG106<>\" \")),$S106*$J106*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[100,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A107,1)),\"\",INDEX(Database[Project Name],A107,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A107,1)),\"\",INDEX(Database[Watershed],$A107,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A107,1)),\"\",INDEX(Database[BMP Type],$A107,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A107,1)),\"\",INDEX(Database[BMP Sub-type],$A107,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A107,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A107,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A107,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A107,1))","v":""},{"$f":"IF(H107=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G107,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H107=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G107,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H107=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G107,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A107,1)),\"\",INDEX(Database[BMP Size],$A107,1))","v":""},{"$f":"IF(B107=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G107,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A107,1)),\"\",INDEX(Database[Service Level],$A107,1))","v":""},{"$f":"IF(B107=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G107,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B107=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G107,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A107,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A107,1))","v":""},{"$f":"IF(B107=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G107,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A107,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A107,1))","v":""},"",{"$f":"IF(B107=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G107,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A107,1)),\"\",INDEX(Database[Comments (text)],$A107,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A107,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A107,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A107,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A107,1))","v":""},{"$f":"IF($X$7=$V107,$S$8*J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W107,$W107=\"\"),OR(Y$7=$V107,X107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W107,$W107=\"\"),OR(Z$7=$V107,Y107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W107,$W107=\"\"),OR(AA$7=$V107,Z107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W107,$W107=\"\"),OR(AB$7=$V107,AA107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W107,$W107=\"\"),OR(AC$7=$V107,AB107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W107,$W107=\"\"),OR(AD$7=$V107,AC107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W107,$W107=\"\"),OR(AE$7=$V107,AD107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W107,$W107=\"\"),OR(AF$7=$V107,AE107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W107,$W107=\"\"),OR(AG$7=$V107,AF107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W107,$W107=\"\"),OR(AH$7=$V107,AG107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W107,$W107=\"\"),OR(AI$7=$V107,AH107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W107,$W107=\"\"),OR(AJ$7=$V107,AI107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W107,$W107=\"\"),OR(AK$7=$V107,AJ107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W107,$W107=\"\"),OR(AL$7=$V107,AK107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W107,$W107=\"\"),OR(AM$7=$V107,AL107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W107,$W107=\"\"),OR(AN$7=$V107,AM107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W107,$W107=\"\"),OR(AO$7=$V107,AN107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W107,$W107=\"\"),OR(AP$7=$V107,AO107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W107,$W107=\"\"),OR(AQ$7=$V107,AP107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W107,$W107=\"\"),OR(AR$7=$V107,AQ107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W107,$W107=\"\"),OR(AS$7=$V107,AR107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W107,$W107=\"\"),OR(AT$7=$V107,AS107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W107,$W107=\"\"),OR(AU$7=$V107,AT107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W107,$W107=\"\"),OR(AV$7=$V107,AU107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W107,$W107=\"\"),OR(AW$7=$V107,AV107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W107,$W107=\"\"),OR(AX$7=$V107,AW107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W107,$W107=\"\"),OR(AY$7=$V107,AX107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W107,$W107=\"\"),OR(AZ$7=$V107,AY107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W107,$W107=\"\"),OR(BA$7=$V107,AZ107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W107,$W107=\"\"),OR(BB$7=$V107,BA107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W107,$W107=\"\"),OR(BC$7=$V107,BB107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W107,$W107=\"\"),OR(BD$7=$V107,BC107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W107,$W107=\"\"),OR(BE$7=$V107,BD107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W107,$W107=\"\"),OR(BF$7=$V107,BE107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W107,$W107=\"\"),OR(BG$7=$V107,BF107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W107,$W107=\"\"),OR(BH$7=$V107,BG107<>\" \")),$S107*$J107*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[101,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A108,1)),\"\",INDEX(Database[Project Name],A108,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A108,1)),\"\",INDEX(Database[Watershed],$A108,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A108,1)),\"\",INDEX(Database[BMP Type],$A108,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A108,1)),\"\",INDEX(Database[BMP Sub-type],$A108,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A108,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A108,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A108,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A108,1))","v":""},{"$f":"IF(H108=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G108,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H108=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G108,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H108=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G108,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A108,1)),\"\",INDEX(Database[BMP Size],$A108,1))","v":""},{"$f":"IF(B108=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G108,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A108,1)),\"\",INDEX(Database[Service Level],$A108,1))","v":""},{"$f":"IF(B108=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G108,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B108=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G108,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A108,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A108,1))","v":""},{"$f":"IF(B108=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G108,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A108,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A108,1))","v":""},"",{"$f":"IF(B108=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G108,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A108,1)),\"\",INDEX(Database[Comments (text)],$A108,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A108,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A108,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A108,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A108,1))","v":""},{"$f":"IF($X$7=$V108,$S$8*J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W108,$W108=\"\"),OR(Y$7=$V108,X108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W108,$W108=\"\"),OR(Z$7=$V108,Y108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W108,$W108=\"\"),OR(AA$7=$V108,Z108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W108,$W108=\"\"),OR(AB$7=$V108,AA108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W108,$W108=\"\"),OR(AC$7=$V108,AB108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W108,$W108=\"\"),OR(AD$7=$V108,AC108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W108,$W108=\"\"),OR(AE$7=$V108,AD108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W108,$W108=\"\"),OR(AF$7=$V108,AE108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W108,$W108=\"\"),OR(AG$7=$V108,AF108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W108,$W108=\"\"),OR(AH$7=$V108,AG108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W108,$W108=\"\"),OR(AI$7=$V108,AH108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W108,$W108=\"\"),OR(AJ$7=$V108,AI108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W108,$W108=\"\"),OR(AK$7=$V108,AJ108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W108,$W108=\"\"),OR(AL$7=$V108,AK108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W108,$W108=\"\"),OR(AM$7=$V108,AL108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W108,$W108=\"\"),OR(AN$7=$V108,AM108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W108,$W108=\"\"),OR(AO$7=$V108,AN108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W108,$W108=\"\"),OR(AP$7=$V108,AO108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W108,$W108=\"\"),OR(AQ$7=$V108,AP108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W108,$W108=\"\"),OR(AR$7=$V108,AQ108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W108,$W108=\"\"),OR(AS$7=$V108,AR108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W108,$W108=\"\"),OR(AT$7=$V108,AS108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W108,$W108=\"\"),OR(AU$7=$V108,AT108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W108,$W108=\"\"),OR(AV$7=$V108,AU108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W108,$W108=\"\"),OR(AW$7=$V108,AV108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W108,$W108=\"\"),OR(AX$7=$V108,AW108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W108,$W108=\"\"),OR(AY$7=$V108,AX108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W108,$W108=\"\"),OR(AZ$7=$V108,AY108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W108,$W108=\"\"),OR(BA$7=$V108,AZ108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W108,$W108=\"\"),OR(BB$7=$V108,BA108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W108,$W108=\"\"),OR(BC$7=$V108,BB108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W108,$W108=\"\"),OR(BD$7=$V108,BC108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W108,$W108=\"\"),OR(BE$7=$V108,BD108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W108,$W108=\"\"),OR(BF$7=$V108,BE108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W108,$W108=\"\"),OR(BG$7=$V108,BF108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W108,$W108=\"\"),OR(BH$7=$V108,BG108<>\" \")),$S108*$J108*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[102,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A109,1)),\"\",INDEX(Database[Project Name],A109,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A109,1)),\"\",INDEX(Database[Watershed],$A109,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A109,1)),\"\",INDEX(Database[BMP Type],$A109,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A109,1)),\"\",INDEX(Database[BMP Sub-type],$A109,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A109,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A109,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A109,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A109,1))","v":""},{"$f":"IF(H109=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G109,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H109=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G109,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H109=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G109,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A109,1)),\"\",INDEX(Database[BMP Size],$A109,1))","v":""},{"$f":"IF(B109=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G109,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A109,1)),\"\",INDEX(Database[Service Level],$A109,1))","v":""},{"$f":"IF(B109=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G109,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B109=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G109,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A109,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A109,1))","v":""},{"$f":"IF(B109=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G109,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A109,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A109,1))","v":""},"",{"$f":"IF(B109=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G109,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A109,1)),\"\",INDEX(Database[Comments (text)],$A109,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A109,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A109,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A109,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A109,1))","v":""},{"$f":"IF($X$7=$V109,$S$8*J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W109,$W109=\"\"),OR(Y$7=$V109,X109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W109,$W109=\"\"),OR(Z$7=$V109,Y109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W109,$W109=\"\"),OR(AA$7=$V109,Z109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W109,$W109=\"\"),OR(AB$7=$V109,AA109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W109,$W109=\"\"),OR(AC$7=$V109,AB109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W109,$W109=\"\"),OR(AD$7=$V109,AC109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W109,$W109=\"\"),OR(AE$7=$V109,AD109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W109,$W109=\"\"),OR(AF$7=$V109,AE109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W109,$W109=\"\"),OR(AG$7=$V109,AF109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W109,$W109=\"\"),OR(AH$7=$V109,AG109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W109,$W109=\"\"),OR(AI$7=$V109,AH109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W109,$W109=\"\"),OR(AJ$7=$V109,AI109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W109,$W109=\"\"),OR(AK$7=$V109,AJ109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W109,$W109=\"\"),OR(AL$7=$V109,AK109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W109,$W109=\"\"),OR(AM$7=$V109,AL109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W109,$W109=\"\"),OR(AN$7=$V109,AM109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W109,$W109=\"\"),OR(AO$7=$V109,AN109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W109,$W109=\"\"),OR(AP$7=$V109,AO109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W109,$W109=\"\"),OR(AQ$7=$V109,AP109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W109,$W109=\"\"),OR(AR$7=$V109,AQ109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W109,$W109=\"\"),OR(AS$7=$V109,AR109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W109,$W109=\"\"),OR(AT$7=$V109,AS109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W109,$W109=\"\"),OR(AU$7=$V109,AT109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W109,$W109=\"\"),OR(AV$7=$V109,AU109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W109,$W109=\"\"),OR(AW$7=$V109,AV109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W109,$W109=\"\"),OR(AX$7=$V109,AW109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W109,$W109=\"\"),OR(AY$7=$V109,AX109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W109,$W109=\"\"),OR(AZ$7=$V109,AY109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W109,$W109=\"\"),OR(BA$7=$V109,AZ109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W109,$W109=\"\"),OR(BB$7=$V109,BA109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W109,$W109=\"\"),OR(BC$7=$V109,BB109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W109,$W109=\"\"),OR(BD$7=$V109,BC109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W109,$W109=\"\"),OR(BE$7=$V109,BD109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W109,$W109=\"\"),OR(BF$7=$V109,BE109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W109,$W109=\"\"),OR(BG$7=$V109,BF109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W109,$W109=\"\"),OR(BH$7=$V109,BG109<>\" \")),$S109*$J109*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[103,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A110,1)),\"\",INDEX(Database[Project Name],A110,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A110,1)),\"\",INDEX(Database[Watershed],$A110,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A110,1)),\"\",INDEX(Database[BMP Type],$A110,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A110,1)),\"\",INDEX(Database[BMP Sub-type],$A110,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A110,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A110,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A110,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A110,1))","v":""},{"$f":"IF(H110=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G110,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H110=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G110,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H110=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G110,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A110,1)),\"\",INDEX(Database[BMP Size],$A110,1))","v":""},{"$f":"IF(B110=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G110,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A110,1)),\"\",INDEX(Database[Service Level],$A110,1))","v":""},{"$f":"IF(B110=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G110,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B110=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G110,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A110,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A110,1))","v":""},{"$f":"IF(B110=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G110,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A110,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A110,1))","v":""},"",{"$f":"IF(B110=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G110,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A110,1)),\"\",INDEX(Database[Comments (text)],$A110,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A110,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A110,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A110,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A110,1))","v":""},{"$f":"IF($X$7=$V110,$S$8*J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W110,$W110=\"\"),OR(Y$7=$V110,X110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W110,$W110=\"\"),OR(Z$7=$V110,Y110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W110,$W110=\"\"),OR(AA$7=$V110,Z110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W110,$W110=\"\"),OR(AB$7=$V110,AA110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W110,$W110=\"\"),OR(AC$7=$V110,AB110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W110,$W110=\"\"),OR(AD$7=$V110,AC110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W110,$W110=\"\"),OR(AE$7=$V110,AD110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W110,$W110=\"\"),OR(AF$7=$V110,AE110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W110,$W110=\"\"),OR(AG$7=$V110,AF110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W110,$W110=\"\"),OR(AH$7=$V110,AG110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W110,$W110=\"\"),OR(AI$7=$V110,AH110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W110,$W110=\"\"),OR(AJ$7=$V110,AI110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W110,$W110=\"\"),OR(AK$7=$V110,AJ110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W110,$W110=\"\"),OR(AL$7=$V110,AK110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W110,$W110=\"\"),OR(AM$7=$V110,AL110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W110,$W110=\"\"),OR(AN$7=$V110,AM110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W110,$W110=\"\"),OR(AO$7=$V110,AN110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W110,$W110=\"\"),OR(AP$7=$V110,AO110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W110,$W110=\"\"),OR(AQ$7=$V110,AP110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W110,$W110=\"\"),OR(AR$7=$V110,AQ110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W110,$W110=\"\"),OR(AS$7=$V110,AR110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W110,$W110=\"\"),OR(AT$7=$V110,AS110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W110,$W110=\"\"),OR(AU$7=$V110,AT110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W110,$W110=\"\"),OR(AV$7=$V110,AU110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W110,$W110=\"\"),OR(AW$7=$V110,AV110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W110,$W110=\"\"),OR(AX$7=$V110,AW110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W110,$W110=\"\"),OR(AY$7=$V110,AX110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W110,$W110=\"\"),OR(AZ$7=$V110,AY110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W110,$W110=\"\"),OR(BA$7=$V110,AZ110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W110,$W110=\"\"),OR(BB$7=$V110,BA110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W110,$W110=\"\"),OR(BC$7=$V110,BB110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W110,$W110=\"\"),OR(BD$7=$V110,BC110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W110,$W110=\"\"),OR(BE$7=$V110,BD110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W110,$W110=\"\"),OR(BF$7=$V110,BE110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W110,$W110=\"\"),OR(BG$7=$V110,BF110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W110,$W110=\"\"),OR(BH$7=$V110,BG110<>\" \")),$S110*$J110*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[104,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A111,1)),\"\",INDEX(Database[Project Name],A111,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A111,1)),\"\",INDEX(Database[Watershed],$A111,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A111,1)),\"\",INDEX(Database[BMP Type],$A111,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A111,1)),\"\",INDEX(Database[BMP Sub-type],$A111,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A111,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A111,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A111,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A111,1))","v":""},{"$f":"IF(H111=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G111,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H111=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G111,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H111=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G111,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A111,1)),\"\",INDEX(Database[BMP Size],$A111,1))","v":""},{"$f":"IF(B111=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G111,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A111,1)),\"\",INDEX(Database[Service Level],$A111,1))","v":""},{"$f":"IF(B111=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G111,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B111=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G111,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A111,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A111,1))","v":""},{"$f":"IF(B111=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G111,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A111,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A111,1))","v":""},"",{"$f":"IF(B111=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G111,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A111,1)),\"\",INDEX(Database[Comments (text)],$A111,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A111,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A111,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A111,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A111,1))","v":""},{"$f":"IF($X$7=$V111,$S$8*J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W111,$W111=\"\"),OR(Y$7=$V111,X111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W111,$W111=\"\"),OR(Z$7=$V111,Y111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W111,$W111=\"\"),OR(AA$7=$V111,Z111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W111,$W111=\"\"),OR(AB$7=$V111,AA111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W111,$W111=\"\"),OR(AC$7=$V111,AB111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W111,$W111=\"\"),OR(AD$7=$V111,AC111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W111,$W111=\"\"),OR(AE$7=$V111,AD111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W111,$W111=\"\"),OR(AF$7=$V111,AE111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W111,$W111=\"\"),OR(AG$7=$V111,AF111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W111,$W111=\"\"),OR(AH$7=$V111,AG111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W111,$W111=\"\"),OR(AI$7=$V111,AH111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W111,$W111=\"\"),OR(AJ$7=$V111,AI111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W111,$W111=\"\"),OR(AK$7=$V111,AJ111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W111,$W111=\"\"),OR(AL$7=$V111,AK111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W111,$W111=\"\"),OR(AM$7=$V111,AL111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W111,$W111=\"\"),OR(AN$7=$V111,AM111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W111,$W111=\"\"),OR(AO$7=$V111,AN111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W111,$W111=\"\"),OR(AP$7=$V111,AO111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W111,$W111=\"\"),OR(AQ$7=$V111,AP111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W111,$W111=\"\"),OR(AR$7=$V111,AQ111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W111,$W111=\"\"),OR(AS$7=$V111,AR111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W111,$W111=\"\"),OR(AT$7=$V111,AS111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W111,$W111=\"\"),OR(AU$7=$V111,AT111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W111,$W111=\"\"),OR(AV$7=$V111,AU111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W111,$W111=\"\"),OR(AW$7=$V111,AV111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W111,$W111=\"\"),OR(AX$7=$V111,AW111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W111,$W111=\"\"),OR(AY$7=$V111,AX111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W111,$W111=\"\"),OR(AZ$7=$V111,AY111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W111,$W111=\"\"),OR(BA$7=$V111,AZ111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W111,$W111=\"\"),OR(BB$7=$V111,BA111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W111,$W111=\"\"),OR(BC$7=$V111,BB111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W111,$W111=\"\"),OR(BD$7=$V111,BC111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W111,$W111=\"\"),OR(BE$7=$V111,BD111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W111,$W111=\"\"),OR(BF$7=$V111,BE111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W111,$W111=\"\"),OR(BG$7=$V111,BF111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W111,$W111=\"\"),OR(BH$7=$V111,BG111<>\" \")),$S111*$J111*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[105,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A112,1)),\"\",INDEX(Database[Project Name],A112,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A112,1)),\"\",INDEX(Database[Watershed],$A112,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A112,1)),\"\",INDEX(Database[BMP Type],$A112,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A112,1)),\"\",INDEX(Database[BMP Sub-type],$A112,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A112,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A112,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A112,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A112,1))","v":""},{"$f":"IF(H112=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G112,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H112=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G112,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H112=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G112,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A112,1)),\"\",INDEX(Database[BMP Size],$A112,1))","v":""},{"$f":"IF(B112=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G112,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A112,1)),\"\",INDEX(Database[Service Level],$A112,1))","v":""},{"$f":"IF(B112=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G112,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B112=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G112,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A112,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A112,1))","v":""},{"$f":"IF(B112=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G112,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A112,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A112,1))","v":""},"",{"$f":"IF(B112=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G112,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A112,1)),\"\",INDEX(Database[Comments (text)],$A112,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A112,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A112,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A112,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A112,1))","v":""},{"$f":"IF($X$7=$V112,$S$8*J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W112,$W112=\"\"),OR(Y$7=$V112,X112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W112,$W112=\"\"),OR(Z$7=$V112,Y112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W112,$W112=\"\"),OR(AA$7=$V112,Z112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W112,$W112=\"\"),OR(AB$7=$V112,AA112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W112,$W112=\"\"),OR(AC$7=$V112,AB112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W112,$W112=\"\"),OR(AD$7=$V112,AC112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W112,$W112=\"\"),OR(AE$7=$V112,AD112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W112,$W112=\"\"),OR(AF$7=$V112,AE112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W112,$W112=\"\"),OR(AG$7=$V112,AF112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W112,$W112=\"\"),OR(AH$7=$V112,AG112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W112,$W112=\"\"),OR(AI$7=$V112,AH112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W112,$W112=\"\"),OR(AJ$7=$V112,AI112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W112,$W112=\"\"),OR(AK$7=$V112,AJ112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W112,$W112=\"\"),OR(AL$7=$V112,AK112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W112,$W112=\"\"),OR(AM$7=$V112,AL112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W112,$W112=\"\"),OR(AN$7=$V112,AM112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W112,$W112=\"\"),OR(AO$7=$V112,AN112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W112,$W112=\"\"),OR(AP$7=$V112,AO112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W112,$W112=\"\"),OR(AQ$7=$V112,AP112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W112,$W112=\"\"),OR(AR$7=$V112,AQ112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W112,$W112=\"\"),OR(AS$7=$V112,AR112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W112,$W112=\"\"),OR(AT$7=$V112,AS112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W112,$W112=\"\"),OR(AU$7=$V112,AT112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W112,$W112=\"\"),OR(AV$7=$V112,AU112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W112,$W112=\"\"),OR(AW$7=$V112,AV112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W112,$W112=\"\"),OR(AX$7=$V112,AW112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W112,$W112=\"\"),OR(AY$7=$V112,AX112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W112,$W112=\"\"),OR(AZ$7=$V112,AY112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W112,$W112=\"\"),OR(BA$7=$V112,AZ112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W112,$W112=\"\"),OR(BB$7=$V112,BA112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W112,$W112=\"\"),OR(BC$7=$V112,BB112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W112,$W112=\"\"),OR(BD$7=$V112,BC112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W112,$W112=\"\"),OR(BE$7=$V112,BD112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W112,$W112=\"\"),OR(BF$7=$V112,BE112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W112,$W112=\"\"),OR(BG$7=$V112,BF112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W112,$W112=\"\"),OR(BH$7=$V112,BG112<>\" \")),$S112*$J112*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[106,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A113,1)),\"\",INDEX(Database[Project Name],A113,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A113,1)),\"\",INDEX(Database[Watershed],$A113,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A113,1)),\"\",INDEX(Database[BMP Type],$A113,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A113,1)),\"\",INDEX(Database[BMP Sub-type],$A113,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A113,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A113,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A113,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A113,1))","v":""},{"$f":"IF(H113=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G113,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H113=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G113,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H113=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G113,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A113,1)),\"\",INDEX(Database[BMP Size],$A113,1))","v":""},{"$f":"IF(B113=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G113,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A113,1)),\"\",INDEX(Database[Service Level],$A113,1))","v":""},{"$f":"IF(B113=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G113,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B113=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G113,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A113,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A113,1))","v":""},{"$f":"IF(B113=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G113,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A113,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A113,1))","v":""},"",{"$f":"IF(B113=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G113,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A113,1)),\"\",INDEX(Database[Comments (text)],$A113,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A113,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A113,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A113,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A113,1))","v":""},{"$f":"IF($X$7=$V113,$S$8*J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W113,$W113=\"\"),OR(Y$7=$V113,X113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W113,$W113=\"\"),OR(Z$7=$V113,Y113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W113,$W113=\"\"),OR(AA$7=$V113,Z113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W113,$W113=\"\"),OR(AB$7=$V113,AA113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W113,$W113=\"\"),OR(AC$7=$V113,AB113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W113,$W113=\"\"),OR(AD$7=$V113,AC113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W113,$W113=\"\"),OR(AE$7=$V113,AD113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W113,$W113=\"\"),OR(AF$7=$V113,AE113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W113,$W113=\"\"),OR(AG$7=$V113,AF113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W113,$W113=\"\"),OR(AH$7=$V113,AG113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W113,$W113=\"\"),OR(AI$7=$V113,AH113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W113,$W113=\"\"),OR(AJ$7=$V113,AI113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W113,$W113=\"\"),OR(AK$7=$V113,AJ113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W113,$W113=\"\"),OR(AL$7=$V113,AK113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W113,$W113=\"\"),OR(AM$7=$V113,AL113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W113,$W113=\"\"),OR(AN$7=$V113,AM113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W113,$W113=\"\"),OR(AO$7=$V113,AN113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W113,$W113=\"\"),OR(AP$7=$V113,AO113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W113,$W113=\"\"),OR(AQ$7=$V113,AP113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W113,$W113=\"\"),OR(AR$7=$V113,AQ113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W113,$W113=\"\"),OR(AS$7=$V113,AR113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W113,$W113=\"\"),OR(AT$7=$V113,AS113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W113,$W113=\"\"),OR(AU$7=$V113,AT113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W113,$W113=\"\"),OR(AV$7=$V113,AU113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W113,$W113=\"\"),OR(AW$7=$V113,AV113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W113,$W113=\"\"),OR(AX$7=$V113,AW113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W113,$W113=\"\"),OR(AY$7=$V113,AX113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W113,$W113=\"\"),OR(AZ$7=$V113,AY113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W113,$W113=\"\"),OR(BA$7=$V113,AZ113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W113,$W113=\"\"),OR(BB$7=$V113,BA113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W113,$W113=\"\"),OR(BC$7=$V113,BB113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W113,$W113=\"\"),OR(BD$7=$V113,BC113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W113,$W113=\"\"),OR(BE$7=$V113,BD113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W113,$W113=\"\"),OR(BF$7=$V113,BE113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W113,$W113=\"\"),OR(BG$7=$V113,BF113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W113,$W113=\"\"),OR(BH$7=$V113,BG113<>\" \")),$S113*$J113*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[107,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A114,1)),\"\",INDEX(Database[Project Name],A114,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A114,1)),\"\",INDEX(Database[Watershed],$A114,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A114,1)),\"\",INDEX(Database[BMP Type],$A114,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A114,1)),\"\",INDEX(Database[BMP Sub-type],$A114,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A114,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A114,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A114,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A114,1))","v":""},{"$f":"IF(H114=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G114,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H114=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G114,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H114=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G114,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A114,1)),\"\",INDEX(Database[BMP Size],$A114,1))","v":""},{"$f":"IF(B114=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G114,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A114,1)),\"\",INDEX(Database[Service Level],$A114,1))","v":""},{"$f":"IF(B114=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G114,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B114=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G114,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A114,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A114,1))","v":""},{"$f":"IF(B114=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G114,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A114,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A114,1))","v":""},"",{"$f":"IF(B114=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G114,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A114,1)),\"\",INDEX(Database[Comments (text)],$A114,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A114,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A114,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A114,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A114,1))","v":""},{"$f":"IF($X$7=$V114,$S$8*J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W114,$W114=\"\"),OR(Y$7=$V114,X114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W114,$W114=\"\"),OR(Z$7=$V114,Y114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W114,$W114=\"\"),OR(AA$7=$V114,Z114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W114,$W114=\"\"),OR(AB$7=$V114,AA114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W114,$W114=\"\"),OR(AC$7=$V114,AB114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W114,$W114=\"\"),OR(AD$7=$V114,AC114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W114,$W114=\"\"),OR(AE$7=$V114,AD114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W114,$W114=\"\"),OR(AF$7=$V114,AE114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W114,$W114=\"\"),OR(AG$7=$V114,AF114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W114,$W114=\"\"),OR(AH$7=$V114,AG114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W114,$W114=\"\"),OR(AI$7=$V114,AH114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W114,$W114=\"\"),OR(AJ$7=$V114,AI114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W114,$W114=\"\"),OR(AK$7=$V114,AJ114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W114,$W114=\"\"),OR(AL$7=$V114,AK114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W114,$W114=\"\"),OR(AM$7=$V114,AL114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W114,$W114=\"\"),OR(AN$7=$V114,AM114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W114,$W114=\"\"),OR(AO$7=$V114,AN114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W114,$W114=\"\"),OR(AP$7=$V114,AO114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W114,$W114=\"\"),OR(AQ$7=$V114,AP114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W114,$W114=\"\"),OR(AR$7=$V114,AQ114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W114,$W114=\"\"),OR(AS$7=$V114,AR114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W114,$W114=\"\"),OR(AT$7=$V114,AS114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W114,$W114=\"\"),OR(AU$7=$V114,AT114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W114,$W114=\"\"),OR(AV$7=$V114,AU114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W114,$W114=\"\"),OR(AW$7=$V114,AV114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W114,$W114=\"\"),OR(AX$7=$V114,AW114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W114,$W114=\"\"),OR(AY$7=$V114,AX114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W114,$W114=\"\"),OR(AZ$7=$V114,AY114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W114,$W114=\"\"),OR(BA$7=$V114,AZ114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W114,$W114=\"\"),OR(BB$7=$V114,BA114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W114,$W114=\"\"),OR(BC$7=$V114,BB114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W114,$W114=\"\"),OR(BD$7=$V114,BC114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W114,$W114=\"\"),OR(BE$7=$V114,BD114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W114,$W114=\"\"),OR(BF$7=$V114,BE114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W114,$W114=\"\"),OR(BG$7=$V114,BF114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W114,$W114=\"\"),OR(BH$7=$V114,BG114<>\" \")),$S114*$J114*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[108,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A115,1)),\"\",INDEX(Database[Project Name],A115,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A115,1)),\"\",INDEX(Database[Watershed],$A115,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A115,1)),\"\",INDEX(Database[BMP Type],$A115,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A115,1)),\"\",INDEX(Database[BMP Sub-type],$A115,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A115,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A115,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A115,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A115,1))","v":""},{"$f":"IF(H115=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G115,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H115=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G115,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H115=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G115,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A115,1)),\"\",INDEX(Database[BMP Size],$A115,1))","v":""},{"$f":"IF(B115=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G115,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A115,1)),\"\",INDEX(Database[Service Level],$A115,1))","v":""},{"$f":"IF(B115=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G115,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B115=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G115,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A115,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A115,1))","v":""},{"$f":"IF(B115=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G115,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A115,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A115,1))","v":""},"",{"$f":"IF(B115=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G115,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A115,1)),\"\",INDEX(Database[Comments (text)],$A115,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A115,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A115,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A115,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A115,1))","v":""},{"$f":"IF($X$7=$V115,$S$8*J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W115,$W115=\"\"),OR(Y$7=$V115,X115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W115,$W115=\"\"),OR(Z$7=$V115,Y115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W115,$W115=\"\"),OR(AA$7=$V115,Z115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W115,$W115=\"\"),OR(AB$7=$V115,AA115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W115,$W115=\"\"),OR(AC$7=$V115,AB115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W115,$W115=\"\"),OR(AD$7=$V115,AC115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W115,$W115=\"\"),OR(AE$7=$V115,AD115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W115,$W115=\"\"),OR(AF$7=$V115,AE115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W115,$W115=\"\"),OR(AG$7=$V115,AF115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W115,$W115=\"\"),OR(AH$7=$V115,AG115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W115,$W115=\"\"),OR(AI$7=$V115,AH115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W115,$W115=\"\"),OR(AJ$7=$V115,AI115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W115,$W115=\"\"),OR(AK$7=$V115,AJ115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W115,$W115=\"\"),OR(AL$7=$V115,AK115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W115,$W115=\"\"),OR(AM$7=$V115,AL115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W115,$W115=\"\"),OR(AN$7=$V115,AM115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W115,$W115=\"\"),OR(AO$7=$V115,AN115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W115,$W115=\"\"),OR(AP$7=$V115,AO115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W115,$W115=\"\"),OR(AQ$7=$V115,AP115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W115,$W115=\"\"),OR(AR$7=$V115,AQ115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W115,$W115=\"\"),OR(AS$7=$V115,AR115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W115,$W115=\"\"),OR(AT$7=$V115,AS115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W115,$W115=\"\"),OR(AU$7=$V115,AT115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W115,$W115=\"\"),OR(AV$7=$V115,AU115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W115,$W115=\"\"),OR(AW$7=$V115,AV115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W115,$W115=\"\"),OR(AX$7=$V115,AW115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W115,$W115=\"\"),OR(AY$7=$V115,AX115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W115,$W115=\"\"),OR(AZ$7=$V115,AY115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W115,$W115=\"\"),OR(BA$7=$V115,AZ115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W115,$W115=\"\"),OR(BB$7=$V115,BA115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W115,$W115=\"\"),OR(BC$7=$V115,BB115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W115,$W115=\"\"),OR(BD$7=$V115,BC115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W115,$W115=\"\"),OR(BE$7=$V115,BD115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W115,$W115=\"\"),OR(BF$7=$V115,BE115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W115,$W115=\"\"),OR(BG$7=$V115,BF115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W115,$W115=\"\"),OR(BH$7=$V115,BG115<>\" \")),$S115*$J115*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[109,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A116,1)),\"\",INDEX(Database[Project Name],A116,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A116,1)),\"\",INDEX(Database[Watershed],$A116,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A116,1)),\"\",INDEX(Database[BMP Type],$A116,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A116,1)),\"\",INDEX(Database[BMP Sub-type],$A116,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A116,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A116,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A116,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A116,1))","v":""},{"$f":"IF(H116=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G116,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H116=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G116,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H116=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G116,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A116,1)),\"\",INDEX(Database[BMP Size],$A116,1))","v":""},{"$f":"IF(B116=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G116,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A116,1)),\"\",INDEX(Database[Service Level],$A116,1))","v":""},{"$f":"IF(B116=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G116,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B116=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G116,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A116,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A116,1))","v":""},{"$f":"IF(B116=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G116,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A116,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A116,1))","v":""},"",{"$f":"IF(B116=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G116,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A116,1)),\"\",INDEX(Database[Comments (text)],$A116,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A116,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A116,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A116,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A116,1))","v":""},{"$f":"IF($X$7=$V116,$S$8*J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W116,$W116=\"\"),OR(Y$7=$V116,X116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W116,$W116=\"\"),OR(Z$7=$V116,Y116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W116,$W116=\"\"),OR(AA$7=$V116,Z116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W116,$W116=\"\"),OR(AB$7=$V116,AA116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W116,$W116=\"\"),OR(AC$7=$V116,AB116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W116,$W116=\"\"),OR(AD$7=$V116,AC116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W116,$W116=\"\"),OR(AE$7=$V116,AD116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W116,$W116=\"\"),OR(AF$7=$V116,AE116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W116,$W116=\"\"),OR(AG$7=$V116,AF116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W116,$W116=\"\"),OR(AH$7=$V116,AG116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W116,$W116=\"\"),OR(AI$7=$V116,AH116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W116,$W116=\"\"),OR(AJ$7=$V116,AI116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W116,$W116=\"\"),OR(AK$7=$V116,AJ116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W116,$W116=\"\"),OR(AL$7=$V116,AK116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W116,$W116=\"\"),OR(AM$7=$V116,AL116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W116,$W116=\"\"),OR(AN$7=$V116,AM116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W116,$W116=\"\"),OR(AO$7=$V116,AN116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W116,$W116=\"\"),OR(AP$7=$V116,AO116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W116,$W116=\"\"),OR(AQ$7=$V116,AP116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W116,$W116=\"\"),OR(AR$7=$V116,AQ116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W116,$W116=\"\"),OR(AS$7=$V116,AR116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W116,$W116=\"\"),OR(AT$7=$V116,AS116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W116,$W116=\"\"),OR(AU$7=$V116,AT116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W116,$W116=\"\"),OR(AV$7=$V116,AU116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W116,$W116=\"\"),OR(AW$7=$V116,AV116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W116,$W116=\"\"),OR(AX$7=$V116,AW116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W116,$W116=\"\"),OR(AY$7=$V116,AX116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W116,$W116=\"\"),OR(AZ$7=$V116,AY116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W116,$W116=\"\"),OR(BA$7=$V116,AZ116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W116,$W116=\"\"),OR(BB$7=$V116,BA116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W116,$W116=\"\"),OR(BC$7=$V116,BB116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W116,$W116=\"\"),OR(BD$7=$V116,BC116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W116,$W116=\"\"),OR(BE$7=$V116,BD116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W116,$W116=\"\"),OR(BF$7=$V116,BE116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W116,$W116=\"\"),OR(BG$7=$V116,BF116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W116,$W116=\"\"),OR(BH$7=$V116,BG116<>\" \")),$S116*$J116*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[110,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A117,1)),\"\",INDEX(Database[Project Name],A117,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A117,1)),\"\",INDEX(Database[Watershed],$A117,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A117,1)),\"\",INDEX(Database[BMP Type],$A117,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A117,1)),\"\",INDEX(Database[BMP Sub-type],$A117,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A117,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A117,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A117,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A117,1))","v":""},{"$f":"IF(H117=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G117,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H117=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G117,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H117=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G117,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A117,1)),\"\",INDEX(Database[BMP Size],$A117,1))","v":""},{"$f":"IF(B117=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G117,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A117,1)),\"\",INDEX(Database[Service Level],$A117,1))","v":""},{"$f":"IF(B117=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G117,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B117=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G117,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A117,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A117,1))","v":""},{"$f":"IF(B117=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G117,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A117,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A117,1))","v":""},"",{"$f":"IF(B117=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G117,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A117,1)),\"\",INDEX(Database[Comments (text)],$A117,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A117,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A117,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A117,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A117,1))","v":""},{"$f":"IF($X$7=$V117,$S$8*J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W117,$W117=\"\"),OR(Y$7=$V117,X117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W117,$W117=\"\"),OR(Z$7=$V117,Y117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W117,$W117=\"\"),OR(AA$7=$V117,Z117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W117,$W117=\"\"),OR(AB$7=$V117,AA117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W117,$W117=\"\"),OR(AC$7=$V117,AB117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W117,$W117=\"\"),OR(AD$7=$V117,AC117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W117,$W117=\"\"),OR(AE$7=$V117,AD117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W117,$W117=\"\"),OR(AF$7=$V117,AE117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W117,$W117=\"\"),OR(AG$7=$V117,AF117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W117,$W117=\"\"),OR(AH$7=$V117,AG117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W117,$W117=\"\"),OR(AI$7=$V117,AH117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W117,$W117=\"\"),OR(AJ$7=$V117,AI117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W117,$W117=\"\"),OR(AK$7=$V117,AJ117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W117,$W117=\"\"),OR(AL$7=$V117,AK117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W117,$W117=\"\"),OR(AM$7=$V117,AL117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W117,$W117=\"\"),OR(AN$7=$V117,AM117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W117,$W117=\"\"),OR(AO$7=$V117,AN117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W117,$W117=\"\"),OR(AP$7=$V117,AO117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W117,$W117=\"\"),OR(AQ$7=$V117,AP117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W117,$W117=\"\"),OR(AR$7=$V117,AQ117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W117,$W117=\"\"),OR(AS$7=$V117,AR117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W117,$W117=\"\"),OR(AT$7=$V117,AS117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W117,$W117=\"\"),OR(AU$7=$V117,AT117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W117,$W117=\"\"),OR(AV$7=$V117,AU117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W117,$W117=\"\"),OR(AW$7=$V117,AV117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W117,$W117=\"\"),OR(AX$7=$V117,AW117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W117,$W117=\"\"),OR(AY$7=$V117,AX117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W117,$W117=\"\"),OR(AZ$7=$V117,AY117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W117,$W117=\"\"),OR(BA$7=$V117,AZ117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W117,$W117=\"\"),OR(BB$7=$V117,BA117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W117,$W117=\"\"),OR(BC$7=$V117,BB117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W117,$W117=\"\"),OR(BD$7=$V117,BC117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W117,$W117=\"\"),OR(BE$7=$V117,BD117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W117,$W117=\"\"),OR(BF$7=$V117,BE117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W117,$W117=\"\"),OR(BG$7=$V117,BF117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W117,$W117=\"\"),OR(BH$7=$V117,BG117<>\" \")),$S117*$J117*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[111,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A118,1)),\"\",INDEX(Database[Project Name],A118,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A118,1)),\"\",INDEX(Database[Watershed],$A118,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A118,1)),\"\",INDEX(Database[BMP Type],$A118,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A118,1)),\"\",INDEX(Database[BMP Sub-type],$A118,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A118,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A118,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A118,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A118,1))","v":""},{"$f":"IF(H118=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G118,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H118=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G118,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H118=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G118,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A118,1)),\"\",INDEX(Database[BMP Size],$A118,1))","v":""},{"$f":"IF(B118=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G118,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A118,1)),\"\",INDEX(Database[Service Level],$A118,1))","v":""},{"$f":"IF(B118=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G118,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B118=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G118,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A118,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A118,1))","v":""},{"$f":"IF(B118=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G118,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A118,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A118,1))","v":""},"",{"$f":"IF(B118=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G118,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A118,1)),\"\",INDEX(Database[Comments (text)],$A118,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A118,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A118,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A118,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A118,1))","v":""},{"$f":"IF($X$7=$V118,$S$8*J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W118,$W118=\"\"),OR(Y$7=$V118,X118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W118,$W118=\"\"),OR(Z$7=$V118,Y118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W118,$W118=\"\"),OR(AA$7=$V118,Z118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W118,$W118=\"\"),OR(AB$7=$V118,AA118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W118,$W118=\"\"),OR(AC$7=$V118,AB118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W118,$W118=\"\"),OR(AD$7=$V118,AC118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W118,$W118=\"\"),OR(AE$7=$V118,AD118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W118,$W118=\"\"),OR(AF$7=$V118,AE118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W118,$W118=\"\"),OR(AG$7=$V118,AF118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W118,$W118=\"\"),OR(AH$7=$V118,AG118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W118,$W118=\"\"),OR(AI$7=$V118,AH118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W118,$W118=\"\"),OR(AJ$7=$V118,AI118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W118,$W118=\"\"),OR(AK$7=$V118,AJ118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W118,$W118=\"\"),OR(AL$7=$V118,AK118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W118,$W118=\"\"),OR(AM$7=$V118,AL118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W118,$W118=\"\"),OR(AN$7=$V118,AM118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W118,$W118=\"\"),OR(AO$7=$V118,AN118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W118,$W118=\"\"),OR(AP$7=$V118,AO118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W118,$W118=\"\"),OR(AQ$7=$V118,AP118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W118,$W118=\"\"),OR(AR$7=$V118,AQ118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W118,$W118=\"\"),OR(AS$7=$V118,AR118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W118,$W118=\"\"),OR(AT$7=$V118,AS118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W118,$W118=\"\"),OR(AU$7=$V118,AT118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W118,$W118=\"\"),OR(AV$7=$V118,AU118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W118,$W118=\"\"),OR(AW$7=$V118,AV118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W118,$W118=\"\"),OR(AX$7=$V118,AW118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W118,$W118=\"\"),OR(AY$7=$V118,AX118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W118,$W118=\"\"),OR(AZ$7=$V118,AY118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W118,$W118=\"\"),OR(BA$7=$V118,AZ118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W118,$W118=\"\"),OR(BB$7=$V118,BA118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W118,$W118=\"\"),OR(BC$7=$V118,BB118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W118,$W118=\"\"),OR(BD$7=$V118,BC118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W118,$W118=\"\"),OR(BE$7=$V118,BD118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W118,$W118=\"\"),OR(BF$7=$V118,BE118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W118,$W118=\"\"),OR(BG$7=$V118,BF118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W118,$W118=\"\"),OR(BH$7=$V118,BG118<>\" \")),$S118*$J118*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[112,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A119,1)),\"\",INDEX(Database[Project Name],A119,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A119,1)),\"\",INDEX(Database[Watershed],$A119,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A119,1)),\"\",INDEX(Database[BMP Type],$A119,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A119,1)),\"\",INDEX(Database[BMP Sub-type],$A119,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A119,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A119,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A119,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A119,1))","v":""},{"$f":"IF(H119=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G119,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H119=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G119,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H119=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G119,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A119,1)),\"\",INDEX(Database[BMP Size],$A119,1))","v":""},{"$f":"IF(B119=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G119,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A119,1)),\"\",INDEX(Database[Service Level],$A119,1))","v":""},{"$f":"IF(B119=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G119,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B119=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G119,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A119,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A119,1))","v":""},{"$f":"IF(B119=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G119,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A119,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A119,1))","v":""},"",{"$f":"IF(B119=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G119,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A119,1)),\"\",INDEX(Database[Comments (text)],$A119,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A119,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A119,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A119,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A119,1))","v":""},{"$f":"IF($X$7=$V119,$S$8*J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W119,$W119=\"\"),OR(Y$7=$V119,X119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W119,$W119=\"\"),OR(Z$7=$V119,Y119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W119,$W119=\"\"),OR(AA$7=$V119,Z119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W119,$W119=\"\"),OR(AB$7=$V119,AA119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W119,$W119=\"\"),OR(AC$7=$V119,AB119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W119,$W119=\"\"),OR(AD$7=$V119,AC119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W119,$W119=\"\"),OR(AE$7=$V119,AD119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W119,$W119=\"\"),OR(AF$7=$V119,AE119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W119,$W119=\"\"),OR(AG$7=$V119,AF119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W119,$W119=\"\"),OR(AH$7=$V119,AG119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W119,$W119=\"\"),OR(AI$7=$V119,AH119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W119,$W119=\"\"),OR(AJ$7=$V119,AI119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W119,$W119=\"\"),OR(AK$7=$V119,AJ119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W119,$W119=\"\"),OR(AL$7=$V119,AK119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W119,$W119=\"\"),OR(AM$7=$V119,AL119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W119,$W119=\"\"),OR(AN$7=$V119,AM119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W119,$W119=\"\"),OR(AO$7=$V119,AN119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W119,$W119=\"\"),OR(AP$7=$V119,AO119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W119,$W119=\"\"),OR(AQ$7=$V119,AP119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W119,$W119=\"\"),OR(AR$7=$V119,AQ119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W119,$W119=\"\"),OR(AS$7=$V119,AR119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W119,$W119=\"\"),OR(AT$7=$V119,AS119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W119,$W119=\"\"),OR(AU$7=$V119,AT119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W119,$W119=\"\"),OR(AV$7=$V119,AU119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W119,$W119=\"\"),OR(AW$7=$V119,AV119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W119,$W119=\"\"),OR(AX$7=$V119,AW119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W119,$W119=\"\"),OR(AY$7=$V119,AX119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W119,$W119=\"\"),OR(AZ$7=$V119,AY119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W119,$W119=\"\"),OR(BA$7=$V119,AZ119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W119,$W119=\"\"),OR(BB$7=$V119,BA119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W119,$W119=\"\"),OR(BC$7=$V119,BB119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W119,$W119=\"\"),OR(BD$7=$V119,BC119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W119,$W119=\"\"),OR(BE$7=$V119,BD119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W119,$W119=\"\"),OR(BF$7=$V119,BE119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W119,$W119=\"\"),OR(BG$7=$V119,BF119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W119,$W119=\"\"),OR(BH$7=$V119,BG119<>\" \")),$S119*$J119*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[113,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A120,1)),\"\",INDEX(Database[Project Name],A120,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A120,1)),\"\",INDEX(Database[Watershed],$A120,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A120,1)),\"\",INDEX(Database[BMP Type],$A120,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A120,1)),\"\",INDEX(Database[BMP Sub-type],$A120,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A120,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A120,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A120,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A120,1))","v":""},{"$f":"IF(H120=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G120,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H120=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G120,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H120=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G120,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A120,1)),\"\",INDEX(Database[BMP Size],$A120,1))","v":""},{"$f":"IF(B120=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G120,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A120,1)),\"\",INDEX(Database[Service Level],$A120,1))","v":""},{"$f":"IF(B120=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G120,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B120=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G120,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A120,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A120,1))","v":""},{"$f":"IF(B120=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G120,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A120,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A120,1))","v":""},"",{"$f":"IF(B120=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G120,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A120,1)),\"\",INDEX(Database[Comments (text)],$A120,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A120,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A120,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A120,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A120,1))","v":""},{"$f":"IF($X$7=$V120,$S$8*J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W120,$W120=\"\"),OR(Y$7=$V120,X120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W120,$W120=\"\"),OR(Z$7=$V120,Y120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W120,$W120=\"\"),OR(AA$7=$V120,Z120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W120,$W120=\"\"),OR(AB$7=$V120,AA120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W120,$W120=\"\"),OR(AC$7=$V120,AB120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W120,$W120=\"\"),OR(AD$7=$V120,AC120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W120,$W120=\"\"),OR(AE$7=$V120,AD120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W120,$W120=\"\"),OR(AF$7=$V120,AE120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W120,$W120=\"\"),OR(AG$7=$V120,AF120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W120,$W120=\"\"),OR(AH$7=$V120,AG120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W120,$W120=\"\"),OR(AI$7=$V120,AH120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W120,$W120=\"\"),OR(AJ$7=$V120,AI120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W120,$W120=\"\"),OR(AK$7=$V120,AJ120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W120,$W120=\"\"),OR(AL$7=$V120,AK120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W120,$W120=\"\"),OR(AM$7=$V120,AL120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W120,$W120=\"\"),OR(AN$7=$V120,AM120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W120,$W120=\"\"),OR(AO$7=$V120,AN120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W120,$W120=\"\"),OR(AP$7=$V120,AO120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W120,$W120=\"\"),OR(AQ$7=$V120,AP120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W120,$W120=\"\"),OR(AR$7=$V120,AQ120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W120,$W120=\"\"),OR(AS$7=$V120,AR120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W120,$W120=\"\"),OR(AT$7=$V120,AS120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W120,$W120=\"\"),OR(AU$7=$V120,AT120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W120,$W120=\"\"),OR(AV$7=$V120,AU120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W120,$W120=\"\"),OR(AW$7=$V120,AV120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W120,$W120=\"\"),OR(AX$7=$V120,AW120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W120,$W120=\"\"),OR(AY$7=$V120,AX120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W120,$W120=\"\"),OR(AZ$7=$V120,AY120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W120,$W120=\"\"),OR(BA$7=$V120,AZ120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W120,$W120=\"\"),OR(BB$7=$V120,BA120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W120,$W120=\"\"),OR(BC$7=$V120,BB120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W120,$W120=\"\"),OR(BD$7=$V120,BC120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W120,$W120=\"\"),OR(BE$7=$V120,BD120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W120,$W120=\"\"),OR(BF$7=$V120,BE120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W120,$W120=\"\"),OR(BG$7=$V120,BF120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W120,$W120=\"\"),OR(BH$7=$V120,BG120<>\" \")),$S120*$J120*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[114,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A121,1)),\"\",INDEX(Database[Project Name],A121,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A121,1)),\"\",INDEX(Database[Watershed],$A121,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A121,1)),\"\",INDEX(Database[BMP Type],$A121,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A121,1)),\"\",INDEX(Database[BMP Sub-type],$A121,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A121,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A121,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A121,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A121,1))","v":""},{"$f":"IF(H121=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G121,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H121=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G121,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H121=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G121,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A121,1)),\"\",INDEX(Database[BMP Size],$A121,1))","v":""},{"$f":"IF(B121=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G121,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A121,1)),\"\",INDEX(Database[Service Level],$A121,1))","v":""},{"$f":"IF(B121=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G121,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B121=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G121,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A121,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A121,1))","v":""},{"$f":"IF(B121=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G121,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A121,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A121,1))","v":""},"",{"$f":"IF(B121=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G121,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A121,1)),\"\",INDEX(Database[Comments (text)],$A121,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A121,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A121,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A121,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A121,1))","v":""},{"$f":"IF($X$7=$V121,$S$8*J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W121,$W121=\"\"),OR(Y$7=$V121,X121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W121,$W121=\"\"),OR(Z$7=$V121,Y121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W121,$W121=\"\"),OR(AA$7=$V121,Z121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W121,$W121=\"\"),OR(AB$7=$V121,AA121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W121,$W121=\"\"),OR(AC$7=$V121,AB121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W121,$W121=\"\"),OR(AD$7=$V121,AC121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W121,$W121=\"\"),OR(AE$7=$V121,AD121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W121,$W121=\"\"),OR(AF$7=$V121,AE121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W121,$W121=\"\"),OR(AG$7=$V121,AF121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W121,$W121=\"\"),OR(AH$7=$V121,AG121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W121,$W121=\"\"),OR(AI$7=$V121,AH121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W121,$W121=\"\"),OR(AJ$7=$V121,AI121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W121,$W121=\"\"),OR(AK$7=$V121,AJ121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W121,$W121=\"\"),OR(AL$7=$V121,AK121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W121,$W121=\"\"),OR(AM$7=$V121,AL121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W121,$W121=\"\"),OR(AN$7=$V121,AM121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W121,$W121=\"\"),OR(AO$7=$V121,AN121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W121,$W121=\"\"),OR(AP$7=$V121,AO121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W121,$W121=\"\"),OR(AQ$7=$V121,AP121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W121,$W121=\"\"),OR(AR$7=$V121,AQ121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W121,$W121=\"\"),OR(AS$7=$V121,AR121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W121,$W121=\"\"),OR(AT$7=$V121,AS121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W121,$W121=\"\"),OR(AU$7=$V121,AT121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W121,$W121=\"\"),OR(AV$7=$V121,AU121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W121,$W121=\"\"),OR(AW$7=$V121,AV121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W121,$W121=\"\"),OR(AX$7=$V121,AW121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W121,$W121=\"\"),OR(AY$7=$V121,AX121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W121,$W121=\"\"),OR(AZ$7=$V121,AY121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W121,$W121=\"\"),OR(BA$7=$V121,AZ121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W121,$W121=\"\"),OR(BB$7=$V121,BA121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W121,$W121=\"\"),OR(BC$7=$V121,BB121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W121,$W121=\"\"),OR(BD$7=$V121,BC121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W121,$W121=\"\"),OR(BE$7=$V121,BD121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W121,$W121=\"\"),OR(BF$7=$V121,BE121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W121,$W121=\"\"),OR(BG$7=$V121,BF121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W121,$W121=\"\"),OR(BH$7=$V121,BG121<>\" \")),$S121*$J121*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[115,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A122,1)),\"\",INDEX(Database[Project Name],A122,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A122,1)),\"\",INDEX(Database[Watershed],$A122,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A122,1)),\"\",INDEX(Database[BMP Type],$A122,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A122,1)),\"\",INDEX(Database[BMP Sub-type],$A122,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A122,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A122,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A122,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A122,1))","v":""},{"$f":"IF(H122=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G122,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H122=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G122,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H122=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G122,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A122,1)),\"\",INDEX(Database[BMP Size],$A122,1))","v":""},{"$f":"IF(B122=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G122,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A122,1)),\"\",INDEX(Database[Service Level],$A122,1))","v":""},{"$f":"IF(B122=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G122,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B122=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G122,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A122,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A122,1))","v":""},{"$f":"IF(B122=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G122,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A122,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A122,1))","v":""},"",{"$f":"IF(B122=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G122,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A122,1)),\"\",INDEX(Database[Comments (text)],$A122,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A122,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A122,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A122,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A122,1))","v":""},{"$f":"IF($X$7=$V122,$S$8*J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W122,$W122=\"\"),OR(Y$7=$V122,X122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W122,$W122=\"\"),OR(Z$7=$V122,Y122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W122,$W122=\"\"),OR(AA$7=$V122,Z122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W122,$W122=\"\"),OR(AB$7=$V122,AA122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W122,$W122=\"\"),OR(AC$7=$V122,AB122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W122,$W122=\"\"),OR(AD$7=$V122,AC122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W122,$W122=\"\"),OR(AE$7=$V122,AD122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W122,$W122=\"\"),OR(AF$7=$V122,AE122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W122,$W122=\"\"),OR(AG$7=$V122,AF122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W122,$W122=\"\"),OR(AH$7=$V122,AG122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W122,$W122=\"\"),OR(AI$7=$V122,AH122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W122,$W122=\"\"),OR(AJ$7=$V122,AI122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W122,$W122=\"\"),OR(AK$7=$V122,AJ122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W122,$W122=\"\"),OR(AL$7=$V122,AK122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W122,$W122=\"\"),OR(AM$7=$V122,AL122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W122,$W122=\"\"),OR(AN$7=$V122,AM122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W122,$W122=\"\"),OR(AO$7=$V122,AN122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W122,$W122=\"\"),OR(AP$7=$V122,AO122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W122,$W122=\"\"),OR(AQ$7=$V122,AP122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W122,$W122=\"\"),OR(AR$7=$V122,AQ122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W122,$W122=\"\"),OR(AS$7=$V122,AR122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W122,$W122=\"\"),OR(AT$7=$V122,AS122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W122,$W122=\"\"),OR(AU$7=$V122,AT122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W122,$W122=\"\"),OR(AV$7=$V122,AU122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W122,$W122=\"\"),OR(AW$7=$V122,AV122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W122,$W122=\"\"),OR(AX$7=$V122,AW122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W122,$W122=\"\"),OR(AY$7=$V122,AX122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W122,$W122=\"\"),OR(AZ$7=$V122,AY122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W122,$W122=\"\"),OR(BA$7=$V122,AZ122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W122,$W122=\"\"),OR(BB$7=$V122,BA122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W122,$W122=\"\"),OR(BC$7=$V122,BB122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W122,$W122=\"\"),OR(BD$7=$V122,BC122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W122,$W122=\"\"),OR(BE$7=$V122,BD122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W122,$W122=\"\"),OR(BF$7=$V122,BE122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W122,$W122=\"\"),OR(BG$7=$V122,BF122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W122,$W122=\"\"),OR(BH$7=$V122,BG122<>\" \")),$S122*$J122*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[116,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A123,1)),\"\",INDEX(Database[Project Name],A123,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A123,1)),\"\",INDEX(Database[Watershed],$A123,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A123,1)),\"\",INDEX(Database[BMP Type],$A123,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A123,1)),\"\",INDEX(Database[BMP Sub-type],$A123,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A123,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A123,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A123,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A123,1))","v":""},{"$f":"IF(H123=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G123,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H123=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G123,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H123=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G123,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A123,1)),\"\",INDEX(Database[BMP Size],$A123,1))","v":""},{"$f":"IF(B123=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G123,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A123,1)),\"\",INDEX(Database[Service Level],$A123,1))","v":""},{"$f":"IF(B123=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G123,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B123=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G123,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A123,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A123,1))","v":""},{"$f":"IF(B123=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G123,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A123,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A123,1))","v":""},"",{"$f":"IF(B123=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G123,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A123,1)),\"\",INDEX(Database[Comments (text)],$A123,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A123,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A123,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A123,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A123,1))","v":""},{"$f":"IF($X$7=$V123,$S$8*J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W123,$W123=\"\"),OR(Y$7=$V123,X123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W123,$W123=\"\"),OR(Z$7=$V123,Y123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W123,$W123=\"\"),OR(AA$7=$V123,Z123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W123,$W123=\"\"),OR(AB$7=$V123,AA123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W123,$W123=\"\"),OR(AC$7=$V123,AB123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W123,$W123=\"\"),OR(AD$7=$V123,AC123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W123,$W123=\"\"),OR(AE$7=$V123,AD123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W123,$W123=\"\"),OR(AF$7=$V123,AE123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W123,$W123=\"\"),OR(AG$7=$V123,AF123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W123,$W123=\"\"),OR(AH$7=$V123,AG123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W123,$W123=\"\"),OR(AI$7=$V123,AH123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W123,$W123=\"\"),OR(AJ$7=$V123,AI123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W123,$W123=\"\"),OR(AK$7=$V123,AJ123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W123,$W123=\"\"),OR(AL$7=$V123,AK123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W123,$W123=\"\"),OR(AM$7=$V123,AL123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W123,$W123=\"\"),OR(AN$7=$V123,AM123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W123,$W123=\"\"),OR(AO$7=$V123,AN123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W123,$W123=\"\"),OR(AP$7=$V123,AO123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W123,$W123=\"\"),OR(AQ$7=$V123,AP123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W123,$W123=\"\"),OR(AR$7=$V123,AQ123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W123,$W123=\"\"),OR(AS$7=$V123,AR123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W123,$W123=\"\"),OR(AT$7=$V123,AS123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W123,$W123=\"\"),OR(AU$7=$V123,AT123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W123,$W123=\"\"),OR(AV$7=$V123,AU123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W123,$W123=\"\"),OR(AW$7=$V123,AV123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W123,$W123=\"\"),OR(AX$7=$V123,AW123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W123,$W123=\"\"),OR(AY$7=$V123,AX123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W123,$W123=\"\"),OR(AZ$7=$V123,AY123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W123,$W123=\"\"),OR(BA$7=$V123,AZ123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W123,$W123=\"\"),OR(BB$7=$V123,BA123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W123,$W123=\"\"),OR(BC$7=$V123,BB123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W123,$W123=\"\"),OR(BD$7=$V123,BC123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W123,$W123=\"\"),OR(BE$7=$V123,BD123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W123,$W123=\"\"),OR(BF$7=$V123,BE123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W123,$W123=\"\"),OR(BG$7=$V123,BF123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W123,$W123=\"\"),OR(BH$7=$V123,BG123<>\" \")),$S123*$J123*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[117,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A124,1)),\"\",INDEX(Database[Project Name],A124,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A124,1)),\"\",INDEX(Database[Watershed],$A124,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A124,1)),\"\",INDEX(Database[BMP Type],$A124,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A124,1)),\"\",INDEX(Database[BMP Sub-type],$A124,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A124,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A124,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A124,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A124,1))","v":""},{"$f":"IF(H124=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G124,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H124=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G124,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H124=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G124,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A124,1)),\"\",INDEX(Database[BMP Size],$A124,1))","v":""},{"$f":"IF(B124=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G124,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A124,1)),\"\",INDEX(Database[Service Level],$A124,1))","v":""},{"$f":"IF(B124=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G124,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B124=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G124,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A124,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A124,1))","v":""},{"$f":"IF(B124=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G124,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A124,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A124,1))","v":""},"",{"$f":"IF(B124=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G124,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A124,1)),\"\",INDEX(Database[Comments (text)],$A124,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A124,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A124,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A124,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A124,1))","v":""},{"$f":"IF($X$7=$V124,$S$8*J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W124,$W124=\"\"),OR(Y$7=$V124,X124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W124,$W124=\"\"),OR(Z$7=$V124,Y124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W124,$W124=\"\"),OR(AA$7=$V124,Z124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W124,$W124=\"\"),OR(AB$7=$V124,AA124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W124,$W124=\"\"),OR(AC$7=$V124,AB124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W124,$W124=\"\"),OR(AD$7=$V124,AC124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W124,$W124=\"\"),OR(AE$7=$V124,AD124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W124,$W124=\"\"),OR(AF$7=$V124,AE124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W124,$W124=\"\"),OR(AG$7=$V124,AF124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W124,$W124=\"\"),OR(AH$7=$V124,AG124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W124,$W124=\"\"),OR(AI$7=$V124,AH124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W124,$W124=\"\"),OR(AJ$7=$V124,AI124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W124,$W124=\"\"),OR(AK$7=$V124,AJ124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W124,$W124=\"\"),OR(AL$7=$V124,AK124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W124,$W124=\"\"),OR(AM$7=$V124,AL124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W124,$W124=\"\"),OR(AN$7=$V124,AM124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W124,$W124=\"\"),OR(AO$7=$V124,AN124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W124,$W124=\"\"),OR(AP$7=$V124,AO124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W124,$W124=\"\"),OR(AQ$7=$V124,AP124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W124,$W124=\"\"),OR(AR$7=$V124,AQ124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W124,$W124=\"\"),OR(AS$7=$V124,AR124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W124,$W124=\"\"),OR(AT$7=$V124,AS124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W124,$W124=\"\"),OR(AU$7=$V124,AT124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W124,$W124=\"\"),OR(AV$7=$V124,AU124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W124,$W124=\"\"),OR(AW$7=$V124,AV124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W124,$W124=\"\"),OR(AX$7=$V124,AW124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W124,$W124=\"\"),OR(AY$7=$V124,AX124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W124,$W124=\"\"),OR(AZ$7=$V124,AY124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W124,$W124=\"\"),OR(BA$7=$V124,AZ124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W124,$W124=\"\"),OR(BB$7=$V124,BA124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W124,$W124=\"\"),OR(BC$7=$V124,BB124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W124,$W124=\"\"),OR(BD$7=$V124,BC124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W124,$W124=\"\"),OR(BE$7=$V124,BD124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W124,$W124=\"\"),OR(BF$7=$V124,BE124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W124,$W124=\"\"),OR(BG$7=$V124,BF124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W124,$W124=\"\"),OR(BH$7=$V124,BG124<>\" \")),$S124*$J124*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[118,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A125,1)),\"\",INDEX(Database[Project Name],A125,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A125,1)),\"\",INDEX(Database[Watershed],$A125,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A125,1)),\"\",INDEX(Database[BMP Type],$A125,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A125,1)),\"\",INDEX(Database[BMP Sub-type],$A125,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A125,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A125,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A125,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A125,1))","v":""},{"$f":"IF(H125=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G125,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H125=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G125,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H125=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G125,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A125,1)),\"\",INDEX(Database[BMP Size],$A125,1))","v":""},{"$f":"IF(B125=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G125,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A125,1)),\"\",INDEX(Database[Service Level],$A125,1))","v":""},{"$f":"IF(B125=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G125,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B125=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G125,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A125,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A125,1))","v":""},{"$f":"IF(B125=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G125,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A125,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A125,1))","v":""},"",{"$f":"IF(B125=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G125,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A125,1)),\"\",INDEX(Database[Comments (text)],$A125,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A125,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A125,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A125,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A125,1))","v":""},{"$f":"IF($X$7=$V125,$S$8*J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W125,$W125=\"\"),OR(Y$7=$V125,X125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W125,$W125=\"\"),OR(Z$7=$V125,Y125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W125,$W125=\"\"),OR(AA$7=$V125,Z125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W125,$W125=\"\"),OR(AB$7=$V125,AA125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W125,$W125=\"\"),OR(AC$7=$V125,AB125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W125,$W125=\"\"),OR(AD$7=$V125,AC125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W125,$W125=\"\"),OR(AE$7=$V125,AD125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W125,$W125=\"\"),OR(AF$7=$V125,AE125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W125,$W125=\"\"),OR(AG$7=$V125,AF125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W125,$W125=\"\"),OR(AH$7=$V125,AG125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W125,$W125=\"\"),OR(AI$7=$V125,AH125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W125,$W125=\"\"),OR(AJ$7=$V125,AI125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W125,$W125=\"\"),OR(AK$7=$V125,AJ125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W125,$W125=\"\"),OR(AL$7=$V125,AK125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W125,$W125=\"\"),OR(AM$7=$V125,AL125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W125,$W125=\"\"),OR(AN$7=$V125,AM125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W125,$W125=\"\"),OR(AO$7=$V125,AN125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W125,$W125=\"\"),OR(AP$7=$V125,AO125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W125,$W125=\"\"),OR(AQ$7=$V125,AP125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W125,$W125=\"\"),OR(AR$7=$V125,AQ125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W125,$W125=\"\"),OR(AS$7=$V125,AR125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W125,$W125=\"\"),OR(AT$7=$V125,AS125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W125,$W125=\"\"),OR(AU$7=$V125,AT125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W125,$W125=\"\"),OR(AV$7=$V125,AU125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W125,$W125=\"\"),OR(AW$7=$V125,AV125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W125,$W125=\"\"),OR(AX$7=$V125,AW125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W125,$W125=\"\"),OR(AY$7=$V125,AX125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W125,$W125=\"\"),OR(AZ$7=$V125,AY125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W125,$W125=\"\"),OR(BA$7=$V125,AZ125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W125,$W125=\"\"),OR(BB$7=$V125,BA125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W125,$W125=\"\"),OR(BC$7=$V125,BB125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W125,$W125=\"\"),OR(BD$7=$V125,BC125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W125,$W125=\"\"),OR(BE$7=$V125,BD125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W125,$W125=\"\"),OR(BF$7=$V125,BE125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W125,$W125=\"\"),OR(BG$7=$V125,BF125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W125,$W125=\"\"),OR(BH$7=$V125,BG125<>\" \")),$S125*$J125*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[119,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A126,1)),\"\",INDEX(Database[Project Name],A126,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A126,1)),\"\",INDEX(Database[Watershed],$A126,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A126,1)),\"\",INDEX(Database[BMP Type],$A126,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A126,1)),\"\",INDEX(Database[BMP Sub-type],$A126,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A126,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A126,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A126,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A126,1))","v":""},{"$f":"IF(H126=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G126,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H126=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G126,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H126=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G126,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A126,1)),\"\",INDEX(Database[BMP Size],$A126,1))","v":""},{"$f":"IF(B126=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G126,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A126,1)),\"\",INDEX(Database[Service Level],$A126,1))","v":""},{"$f":"IF(B126=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G126,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B126=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G126,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A126,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A126,1))","v":""},{"$f":"IF(B126=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G126,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A126,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A126,1))","v":""},"",{"$f":"IF(B126=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G126,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A126,1)),\"\",INDEX(Database[Comments (text)],$A126,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A126,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A126,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A126,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A126,1))","v":""},{"$f":"IF($X$7=$V126,$S$8*J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W126,$W126=\"\"),OR(Y$7=$V126,X126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W126,$W126=\"\"),OR(Z$7=$V126,Y126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W126,$W126=\"\"),OR(AA$7=$V126,Z126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W126,$W126=\"\"),OR(AB$7=$V126,AA126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W126,$W126=\"\"),OR(AC$7=$V126,AB126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W126,$W126=\"\"),OR(AD$7=$V126,AC126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W126,$W126=\"\"),OR(AE$7=$V126,AD126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W126,$W126=\"\"),OR(AF$7=$V126,AE126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W126,$W126=\"\"),OR(AG$7=$V126,AF126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W126,$W126=\"\"),OR(AH$7=$V126,AG126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W126,$W126=\"\"),OR(AI$7=$V126,AH126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W126,$W126=\"\"),OR(AJ$7=$V126,AI126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W126,$W126=\"\"),OR(AK$7=$V126,AJ126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W126,$W126=\"\"),OR(AL$7=$V126,AK126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W126,$W126=\"\"),OR(AM$7=$V126,AL126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W126,$W126=\"\"),OR(AN$7=$V126,AM126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W126,$W126=\"\"),OR(AO$7=$V126,AN126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W126,$W126=\"\"),OR(AP$7=$V126,AO126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W126,$W126=\"\"),OR(AQ$7=$V126,AP126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W126,$W126=\"\"),OR(AR$7=$V126,AQ126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W126,$W126=\"\"),OR(AS$7=$V126,AR126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W126,$W126=\"\"),OR(AT$7=$V126,AS126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W126,$W126=\"\"),OR(AU$7=$V126,AT126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W126,$W126=\"\"),OR(AV$7=$V126,AU126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W126,$W126=\"\"),OR(AW$7=$V126,AV126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W126,$W126=\"\"),OR(AX$7=$V126,AW126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W126,$W126=\"\"),OR(AY$7=$V126,AX126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W126,$W126=\"\"),OR(AZ$7=$V126,AY126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W126,$W126=\"\"),OR(BA$7=$V126,AZ126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W126,$W126=\"\"),OR(BB$7=$V126,BA126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W126,$W126=\"\"),OR(BC$7=$V126,BB126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W126,$W126=\"\"),OR(BD$7=$V126,BC126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W126,$W126=\"\"),OR(BE$7=$V126,BD126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W126,$W126=\"\"),OR(BF$7=$V126,BE126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W126,$W126=\"\"),OR(BG$7=$V126,BF126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W126,$W126=\"\"),OR(BH$7=$V126,BG126<>\" \")),$S126*$J126*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[120,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A127,1)),\"\",INDEX(Database[Project Name],A127,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A127,1)),\"\",INDEX(Database[Watershed],$A127,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A127,1)),\"\",INDEX(Database[BMP Type],$A127,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A127,1)),\"\",INDEX(Database[BMP Sub-type],$A127,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A127,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A127,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A127,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A127,1))","v":""},{"$f":"IF(H127=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G127,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H127=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G127,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H127=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G127,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A127,1)),\"\",INDEX(Database[BMP Size],$A127,1))","v":""},{"$f":"IF(B127=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G127,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A127,1)),\"\",INDEX(Database[Service Level],$A127,1))","v":""},{"$f":"IF(B127=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G127,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B127=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G127,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A127,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A127,1))","v":""},{"$f":"IF(B127=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G127,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A127,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A127,1))","v":""},"",{"$f":"IF(B127=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G127,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A127,1)),\"\",INDEX(Database[Comments (text)],$A127,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A127,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A127,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A127,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A127,1))","v":""},{"$f":"IF($X$7=$V127,$S$8*J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W127,$W127=\"\"),OR(Y$7=$V127,X127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W127,$W127=\"\"),OR(Z$7=$V127,Y127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W127,$W127=\"\"),OR(AA$7=$V127,Z127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W127,$W127=\"\"),OR(AB$7=$V127,AA127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W127,$W127=\"\"),OR(AC$7=$V127,AB127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W127,$W127=\"\"),OR(AD$7=$V127,AC127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W127,$W127=\"\"),OR(AE$7=$V127,AD127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W127,$W127=\"\"),OR(AF$7=$V127,AE127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W127,$W127=\"\"),OR(AG$7=$V127,AF127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W127,$W127=\"\"),OR(AH$7=$V127,AG127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W127,$W127=\"\"),OR(AI$7=$V127,AH127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W127,$W127=\"\"),OR(AJ$7=$V127,AI127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W127,$W127=\"\"),OR(AK$7=$V127,AJ127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W127,$W127=\"\"),OR(AL$7=$V127,AK127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W127,$W127=\"\"),OR(AM$7=$V127,AL127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W127,$W127=\"\"),OR(AN$7=$V127,AM127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W127,$W127=\"\"),OR(AO$7=$V127,AN127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W127,$W127=\"\"),OR(AP$7=$V127,AO127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W127,$W127=\"\"),OR(AQ$7=$V127,AP127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W127,$W127=\"\"),OR(AR$7=$V127,AQ127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W127,$W127=\"\"),OR(AS$7=$V127,AR127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W127,$W127=\"\"),OR(AT$7=$V127,AS127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W127,$W127=\"\"),OR(AU$7=$V127,AT127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W127,$W127=\"\"),OR(AV$7=$V127,AU127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W127,$W127=\"\"),OR(AW$7=$V127,AV127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W127,$W127=\"\"),OR(AX$7=$V127,AW127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W127,$W127=\"\"),OR(AY$7=$V127,AX127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W127,$W127=\"\"),OR(AZ$7=$V127,AY127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W127,$W127=\"\"),OR(BA$7=$V127,AZ127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W127,$W127=\"\"),OR(BB$7=$V127,BA127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W127,$W127=\"\"),OR(BC$7=$V127,BB127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W127,$W127=\"\"),OR(BD$7=$V127,BC127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W127,$W127=\"\"),OR(BE$7=$V127,BD127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W127,$W127=\"\"),OR(BF$7=$V127,BE127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W127,$W127=\"\"),OR(BG$7=$V127,BF127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W127,$W127=\"\"),OR(BH$7=$V127,BG127<>\" \")),$S127*$J127*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[121,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A128,1)),\"\",INDEX(Database[Project Name],A128,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A128,1)),\"\",INDEX(Database[Watershed],$A128,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A128,1)),\"\",INDEX(Database[BMP Type],$A128,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A128,1)),\"\",INDEX(Database[BMP Sub-type],$A128,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A128,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A128,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A128,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A128,1))","v":""},{"$f":"IF(H128=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G128,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H128=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G128,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H128=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G128,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A128,1)),\"\",INDEX(Database[BMP Size],$A128,1))","v":""},{"$f":"IF(B128=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G128,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A128,1)),\"\",INDEX(Database[Service Level],$A128,1))","v":""},{"$f":"IF(B128=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G128,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B128=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G128,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A128,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A128,1))","v":""},{"$f":"IF(B128=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G128,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A128,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A128,1))","v":""},"",{"$f":"IF(B128=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G128,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A128,1)),\"\",INDEX(Database[Comments (text)],$A128,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A128,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A128,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A128,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A128,1))","v":""},{"$f":"IF($X$7=$V128,$S$8*J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W128,$W128=\"\"),OR(Y$7=$V128,X128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W128,$W128=\"\"),OR(Z$7=$V128,Y128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W128,$W128=\"\"),OR(AA$7=$V128,Z128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W128,$W128=\"\"),OR(AB$7=$V128,AA128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W128,$W128=\"\"),OR(AC$7=$V128,AB128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W128,$W128=\"\"),OR(AD$7=$V128,AC128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W128,$W128=\"\"),OR(AE$7=$V128,AD128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W128,$W128=\"\"),OR(AF$7=$V128,AE128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W128,$W128=\"\"),OR(AG$7=$V128,AF128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W128,$W128=\"\"),OR(AH$7=$V128,AG128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W128,$W128=\"\"),OR(AI$7=$V128,AH128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W128,$W128=\"\"),OR(AJ$7=$V128,AI128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W128,$W128=\"\"),OR(AK$7=$V128,AJ128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W128,$W128=\"\"),OR(AL$7=$V128,AK128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W128,$W128=\"\"),OR(AM$7=$V128,AL128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W128,$W128=\"\"),OR(AN$7=$V128,AM128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W128,$W128=\"\"),OR(AO$7=$V128,AN128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W128,$W128=\"\"),OR(AP$7=$V128,AO128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W128,$W128=\"\"),OR(AQ$7=$V128,AP128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W128,$W128=\"\"),OR(AR$7=$V128,AQ128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W128,$W128=\"\"),OR(AS$7=$V128,AR128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W128,$W128=\"\"),OR(AT$7=$V128,AS128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W128,$W128=\"\"),OR(AU$7=$V128,AT128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W128,$W128=\"\"),OR(AV$7=$V128,AU128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W128,$W128=\"\"),OR(AW$7=$V128,AV128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W128,$W128=\"\"),OR(AX$7=$V128,AW128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W128,$W128=\"\"),OR(AY$7=$V128,AX128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W128,$W128=\"\"),OR(AZ$7=$V128,AY128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W128,$W128=\"\"),OR(BA$7=$V128,AZ128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W128,$W128=\"\"),OR(BB$7=$V128,BA128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W128,$W128=\"\"),OR(BC$7=$V128,BB128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W128,$W128=\"\"),OR(BD$7=$V128,BC128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W128,$W128=\"\"),OR(BE$7=$V128,BD128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W128,$W128=\"\"),OR(BF$7=$V128,BE128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W128,$W128=\"\"),OR(BG$7=$V128,BF128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W128,$W128=\"\"),OR(BH$7=$V128,BG128<>\" \")),$S128*$J128*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[122,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A129,1)),\"\",INDEX(Database[Project Name],A129,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A129,1)),\"\",INDEX(Database[Watershed],$A129,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A129,1)),\"\",INDEX(Database[BMP Type],$A129,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A129,1)),\"\",INDEX(Database[BMP Sub-type],$A129,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A129,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A129,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A129,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A129,1))","v":""},{"$f":"IF(H129=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G129,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H129=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G129,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H129=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G129,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A129,1)),\"\",INDEX(Database[BMP Size],$A129,1))","v":""},{"$f":"IF(B129=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G129,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A129,1)),\"\",INDEX(Database[Service Level],$A129,1))","v":""},{"$f":"IF(B129=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G129,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B129=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G129,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A129,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A129,1))","v":""},{"$f":"IF(B129=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G129,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A129,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A129,1))","v":""},"",{"$f":"IF(B129=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G129,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A129,1)),\"\",INDEX(Database[Comments (text)],$A129,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A129,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A129,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A129,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A129,1))","v":""},{"$f":"IF($X$7=$V129,$S$8*J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W129,$W129=\"\"),OR(Y$7=$V129,X129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W129,$W129=\"\"),OR(Z$7=$V129,Y129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W129,$W129=\"\"),OR(AA$7=$V129,Z129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W129,$W129=\"\"),OR(AB$7=$V129,AA129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W129,$W129=\"\"),OR(AC$7=$V129,AB129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W129,$W129=\"\"),OR(AD$7=$V129,AC129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W129,$W129=\"\"),OR(AE$7=$V129,AD129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W129,$W129=\"\"),OR(AF$7=$V129,AE129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W129,$W129=\"\"),OR(AG$7=$V129,AF129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W129,$W129=\"\"),OR(AH$7=$V129,AG129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W129,$W129=\"\"),OR(AI$7=$V129,AH129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W129,$W129=\"\"),OR(AJ$7=$V129,AI129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W129,$W129=\"\"),OR(AK$7=$V129,AJ129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W129,$W129=\"\"),OR(AL$7=$V129,AK129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W129,$W129=\"\"),OR(AM$7=$V129,AL129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W129,$W129=\"\"),OR(AN$7=$V129,AM129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W129,$W129=\"\"),OR(AO$7=$V129,AN129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W129,$W129=\"\"),OR(AP$7=$V129,AO129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W129,$W129=\"\"),OR(AQ$7=$V129,AP129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W129,$W129=\"\"),OR(AR$7=$V129,AQ129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W129,$W129=\"\"),OR(AS$7=$V129,AR129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W129,$W129=\"\"),OR(AT$7=$V129,AS129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W129,$W129=\"\"),OR(AU$7=$V129,AT129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W129,$W129=\"\"),OR(AV$7=$V129,AU129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W129,$W129=\"\"),OR(AW$7=$V129,AV129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W129,$W129=\"\"),OR(AX$7=$V129,AW129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W129,$W129=\"\"),OR(AY$7=$V129,AX129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W129,$W129=\"\"),OR(AZ$7=$V129,AY129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W129,$W129=\"\"),OR(BA$7=$V129,AZ129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W129,$W129=\"\"),OR(BB$7=$V129,BA129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W129,$W129=\"\"),OR(BC$7=$V129,BB129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W129,$W129=\"\"),OR(BD$7=$V129,BC129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W129,$W129=\"\"),OR(BE$7=$V129,BD129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W129,$W129=\"\"),OR(BF$7=$V129,BE129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W129,$W129=\"\"),OR(BG$7=$V129,BF129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W129,$W129=\"\"),OR(BH$7=$V129,BG129<>\" \")),$S129*$J129*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[123,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A130,1)),\"\",INDEX(Database[Project Name],A130,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A130,1)),\"\",INDEX(Database[Watershed],$A130,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A130,1)),\"\",INDEX(Database[BMP Type],$A130,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A130,1)),\"\",INDEX(Database[BMP Sub-type],$A130,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A130,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A130,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A130,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A130,1))","v":""},{"$f":"IF(H130=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G130,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H130=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G130,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H130=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G130,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A130,1)),\"\",INDEX(Database[BMP Size],$A130,1))","v":""},{"$f":"IF(B130=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G130,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A130,1)),\"\",INDEX(Database[Service Level],$A130,1))","v":""},{"$f":"IF(B130=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G130,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B130=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G130,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A130,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A130,1))","v":""},{"$f":"IF(B130=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G130,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A130,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A130,1))","v":""},"",{"$f":"IF(B130=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G130,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A130,1)),\"\",INDEX(Database[Comments (text)],$A130,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A130,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A130,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A130,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A130,1))","v":""},{"$f":"IF($X$7=$V130,$S$8*J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W130,$W130=\"\"),OR(Y$7=$V130,X130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W130,$W130=\"\"),OR(Z$7=$V130,Y130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W130,$W130=\"\"),OR(AA$7=$V130,Z130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W130,$W130=\"\"),OR(AB$7=$V130,AA130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W130,$W130=\"\"),OR(AC$7=$V130,AB130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W130,$W130=\"\"),OR(AD$7=$V130,AC130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W130,$W130=\"\"),OR(AE$7=$V130,AD130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W130,$W130=\"\"),OR(AF$7=$V130,AE130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W130,$W130=\"\"),OR(AG$7=$V130,AF130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W130,$W130=\"\"),OR(AH$7=$V130,AG130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W130,$W130=\"\"),OR(AI$7=$V130,AH130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W130,$W130=\"\"),OR(AJ$7=$V130,AI130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W130,$W130=\"\"),OR(AK$7=$V130,AJ130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W130,$W130=\"\"),OR(AL$7=$V130,AK130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W130,$W130=\"\"),OR(AM$7=$V130,AL130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W130,$W130=\"\"),OR(AN$7=$V130,AM130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W130,$W130=\"\"),OR(AO$7=$V130,AN130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W130,$W130=\"\"),OR(AP$7=$V130,AO130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W130,$W130=\"\"),OR(AQ$7=$V130,AP130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W130,$W130=\"\"),OR(AR$7=$V130,AQ130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W130,$W130=\"\"),OR(AS$7=$V130,AR130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W130,$W130=\"\"),OR(AT$7=$V130,AS130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W130,$W130=\"\"),OR(AU$7=$V130,AT130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W130,$W130=\"\"),OR(AV$7=$V130,AU130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W130,$W130=\"\"),OR(AW$7=$V130,AV130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W130,$W130=\"\"),OR(AX$7=$V130,AW130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W130,$W130=\"\"),OR(AY$7=$V130,AX130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W130,$W130=\"\"),OR(AZ$7=$V130,AY130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W130,$W130=\"\"),OR(BA$7=$V130,AZ130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W130,$W130=\"\"),OR(BB$7=$V130,BA130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W130,$W130=\"\"),OR(BC$7=$V130,BB130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W130,$W130=\"\"),OR(BD$7=$V130,BC130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W130,$W130=\"\"),OR(BE$7=$V130,BD130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W130,$W130=\"\"),OR(BF$7=$V130,BE130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W130,$W130=\"\"),OR(BG$7=$V130,BF130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W130,$W130=\"\"),OR(BH$7=$V130,BG130<>\" \")),$S130*$J130*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[124,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A131,1)),\"\",INDEX(Database[Project Name],A131,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A131,1)),\"\",INDEX(Database[Watershed],$A131,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A131,1)),\"\",INDEX(Database[BMP Type],$A131,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A131,1)),\"\",INDEX(Database[BMP Sub-type],$A131,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A131,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A131,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A131,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A131,1))","v":""},{"$f":"IF(H131=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G131,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H131=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G131,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H131=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G131,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A131,1)),\"\",INDEX(Database[BMP Size],$A131,1))","v":""},{"$f":"IF(B131=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G131,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A131,1)),\"\",INDEX(Database[Service Level],$A131,1))","v":""},{"$f":"IF(B131=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G131,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B131=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G131,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A131,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A131,1))","v":""},{"$f":"IF(B131=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G131,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A131,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A131,1))","v":""},"",{"$f":"IF(B131=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G131,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A131,1)),\"\",INDEX(Database[Comments (text)],$A131,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A131,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A131,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A131,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A131,1))","v":""},{"$f":"IF($X$7=$V131,$S$8*J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W131,$W131=\"\"),OR(Y$7=$V131,X131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W131,$W131=\"\"),OR(Z$7=$V131,Y131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W131,$W131=\"\"),OR(AA$7=$V131,Z131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W131,$W131=\"\"),OR(AB$7=$V131,AA131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W131,$W131=\"\"),OR(AC$7=$V131,AB131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W131,$W131=\"\"),OR(AD$7=$V131,AC131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W131,$W131=\"\"),OR(AE$7=$V131,AD131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W131,$W131=\"\"),OR(AF$7=$V131,AE131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W131,$W131=\"\"),OR(AG$7=$V131,AF131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W131,$W131=\"\"),OR(AH$7=$V131,AG131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W131,$W131=\"\"),OR(AI$7=$V131,AH131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W131,$W131=\"\"),OR(AJ$7=$V131,AI131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W131,$W131=\"\"),OR(AK$7=$V131,AJ131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W131,$W131=\"\"),OR(AL$7=$V131,AK131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W131,$W131=\"\"),OR(AM$7=$V131,AL131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W131,$W131=\"\"),OR(AN$7=$V131,AM131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W131,$W131=\"\"),OR(AO$7=$V131,AN131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W131,$W131=\"\"),OR(AP$7=$V131,AO131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W131,$W131=\"\"),OR(AQ$7=$V131,AP131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W131,$W131=\"\"),OR(AR$7=$V131,AQ131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W131,$W131=\"\"),OR(AS$7=$V131,AR131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W131,$W131=\"\"),OR(AT$7=$V131,AS131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W131,$W131=\"\"),OR(AU$7=$V131,AT131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W131,$W131=\"\"),OR(AV$7=$V131,AU131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W131,$W131=\"\"),OR(AW$7=$V131,AV131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W131,$W131=\"\"),OR(AX$7=$V131,AW131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W131,$W131=\"\"),OR(AY$7=$V131,AX131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W131,$W131=\"\"),OR(AZ$7=$V131,AY131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W131,$W131=\"\"),OR(BA$7=$V131,AZ131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W131,$W131=\"\"),OR(BB$7=$V131,BA131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W131,$W131=\"\"),OR(BC$7=$V131,BB131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W131,$W131=\"\"),OR(BD$7=$V131,BC131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W131,$W131=\"\"),OR(BE$7=$V131,BD131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W131,$W131=\"\"),OR(BF$7=$V131,BE131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W131,$W131=\"\"),OR(BG$7=$V131,BF131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W131,$W131=\"\"),OR(BH$7=$V131,BG131<>\" \")),$S131*$J131*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[125,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A132,1)),\"\",INDEX(Database[Project Name],A132,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A132,1)),\"\",INDEX(Database[Watershed],$A132,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A132,1)),\"\",INDEX(Database[BMP Type],$A132,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A132,1)),\"\",INDEX(Database[BMP Sub-type],$A132,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A132,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A132,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A132,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A132,1))","v":""},{"$f":"IF(H132=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G132,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H132=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G132,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H132=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G132,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A132,1)),\"\",INDEX(Database[BMP Size],$A132,1))","v":""},{"$f":"IF(B132=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G132,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A132,1)),\"\",INDEX(Database[Service Level],$A132,1))","v":""},{"$f":"IF(B132=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G132,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B132=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G132,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A132,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A132,1))","v":""},{"$f":"IF(B132=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G132,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A132,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A132,1))","v":""},"",{"$f":"IF(B132=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G132,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A132,1)),\"\",INDEX(Database[Comments (text)],$A132,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A132,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A132,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A132,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A132,1))","v":""},{"$f":"IF($X$7=$V132,$S$8*J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W132,$W132=\"\"),OR(Y$7=$V132,X132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W132,$W132=\"\"),OR(Z$7=$V132,Y132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W132,$W132=\"\"),OR(AA$7=$V132,Z132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W132,$W132=\"\"),OR(AB$7=$V132,AA132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W132,$W132=\"\"),OR(AC$7=$V132,AB132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W132,$W132=\"\"),OR(AD$7=$V132,AC132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W132,$W132=\"\"),OR(AE$7=$V132,AD132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W132,$W132=\"\"),OR(AF$7=$V132,AE132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W132,$W132=\"\"),OR(AG$7=$V132,AF132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W132,$W132=\"\"),OR(AH$7=$V132,AG132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W132,$W132=\"\"),OR(AI$7=$V132,AH132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W132,$W132=\"\"),OR(AJ$7=$V132,AI132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W132,$W132=\"\"),OR(AK$7=$V132,AJ132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W132,$W132=\"\"),OR(AL$7=$V132,AK132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W132,$W132=\"\"),OR(AM$7=$V132,AL132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W132,$W132=\"\"),OR(AN$7=$V132,AM132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W132,$W132=\"\"),OR(AO$7=$V132,AN132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W132,$W132=\"\"),OR(AP$7=$V132,AO132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W132,$W132=\"\"),OR(AQ$7=$V132,AP132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W132,$W132=\"\"),OR(AR$7=$V132,AQ132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W132,$W132=\"\"),OR(AS$7=$V132,AR132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W132,$W132=\"\"),OR(AT$7=$V132,AS132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W132,$W132=\"\"),OR(AU$7=$V132,AT132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W132,$W132=\"\"),OR(AV$7=$V132,AU132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W132,$W132=\"\"),OR(AW$7=$V132,AV132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W132,$W132=\"\"),OR(AX$7=$V132,AW132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W132,$W132=\"\"),OR(AY$7=$V132,AX132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W132,$W132=\"\"),OR(AZ$7=$V132,AY132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W132,$W132=\"\"),OR(BA$7=$V132,AZ132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W132,$W132=\"\"),OR(BB$7=$V132,BA132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W132,$W132=\"\"),OR(BC$7=$V132,BB132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W132,$W132=\"\"),OR(BD$7=$V132,BC132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W132,$W132=\"\"),OR(BE$7=$V132,BD132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W132,$W132=\"\"),OR(BF$7=$V132,BE132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W132,$W132=\"\"),OR(BG$7=$V132,BF132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W132,$W132=\"\"),OR(BH$7=$V132,BG132<>\" \")),$S132*$J132*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[126,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A133,1)),\"\",INDEX(Database[Project Name],A133,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A133,1)),\"\",INDEX(Database[Watershed],$A133,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A133,1)),\"\",INDEX(Database[BMP Type],$A133,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A133,1)),\"\",INDEX(Database[BMP Sub-type],$A133,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A133,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A133,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A133,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A133,1))","v":""},{"$f":"IF(H133=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G133,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H133=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G133,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H133=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G133,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A133,1)),\"\",INDEX(Database[BMP Size],$A133,1))","v":""},{"$f":"IF(B133=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G133,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A133,1)),\"\",INDEX(Database[Service Level],$A133,1))","v":""},{"$f":"IF(B133=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G133,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B133=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G133,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A133,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A133,1))","v":""},{"$f":"IF(B133=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G133,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A133,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A133,1))","v":""},"",{"$f":"IF(B133=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G133,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A133,1)),\"\",INDEX(Database[Comments (text)],$A133,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A133,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A133,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A133,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A133,1))","v":""},{"$f":"IF($X$7=$V133,$S$8*J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W133,$W133=\"\"),OR(Y$7=$V133,X133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W133,$W133=\"\"),OR(Z$7=$V133,Y133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W133,$W133=\"\"),OR(AA$7=$V133,Z133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W133,$W133=\"\"),OR(AB$7=$V133,AA133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W133,$W133=\"\"),OR(AC$7=$V133,AB133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W133,$W133=\"\"),OR(AD$7=$V133,AC133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W133,$W133=\"\"),OR(AE$7=$V133,AD133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W133,$W133=\"\"),OR(AF$7=$V133,AE133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W133,$W133=\"\"),OR(AG$7=$V133,AF133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W133,$W133=\"\"),OR(AH$7=$V133,AG133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W133,$W133=\"\"),OR(AI$7=$V133,AH133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W133,$W133=\"\"),OR(AJ$7=$V133,AI133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W133,$W133=\"\"),OR(AK$7=$V133,AJ133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W133,$W133=\"\"),OR(AL$7=$V133,AK133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W133,$W133=\"\"),OR(AM$7=$V133,AL133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W133,$W133=\"\"),OR(AN$7=$V133,AM133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W133,$W133=\"\"),OR(AO$7=$V133,AN133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W133,$W133=\"\"),OR(AP$7=$V133,AO133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W133,$W133=\"\"),OR(AQ$7=$V133,AP133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W133,$W133=\"\"),OR(AR$7=$V133,AQ133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W133,$W133=\"\"),OR(AS$7=$V133,AR133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W133,$W133=\"\"),OR(AT$7=$V133,AS133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W133,$W133=\"\"),OR(AU$7=$V133,AT133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W133,$W133=\"\"),OR(AV$7=$V133,AU133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W133,$W133=\"\"),OR(AW$7=$V133,AV133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W133,$W133=\"\"),OR(AX$7=$V133,AW133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W133,$W133=\"\"),OR(AY$7=$V133,AX133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W133,$W133=\"\"),OR(AZ$7=$V133,AY133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W133,$W133=\"\"),OR(BA$7=$V133,AZ133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W133,$W133=\"\"),OR(BB$7=$V133,BA133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W133,$W133=\"\"),OR(BC$7=$V133,BB133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W133,$W133=\"\"),OR(BD$7=$V133,BC133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W133,$W133=\"\"),OR(BE$7=$V133,BD133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W133,$W133=\"\"),OR(BF$7=$V133,BE133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W133,$W133=\"\"),OR(BG$7=$V133,BF133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W133,$W133=\"\"),OR(BH$7=$V133,BG133<>\" \")),$S133*$J133*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[127,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A134,1)),\"\",INDEX(Database[Project Name],A134,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A134,1)),\"\",INDEX(Database[Watershed],$A134,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A134,1)),\"\",INDEX(Database[BMP Type],$A134,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A134,1)),\"\",INDEX(Database[BMP Sub-type],$A134,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A134,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A134,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A134,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A134,1))","v":""},{"$f":"IF(H134=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G134,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H134=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G134,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H134=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G134,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A134,1)),\"\",INDEX(Database[BMP Size],$A134,1))","v":""},{"$f":"IF(B134=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G134,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A134,1)),\"\",INDEX(Database[Service Level],$A134,1))","v":""},{"$f":"IF(B134=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G134,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B134=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G134,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A134,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A134,1))","v":""},{"$f":"IF(B134=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G134,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A134,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A134,1))","v":""},"",{"$f":"IF(B134=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G134,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A134,1)),\"\",INDEX(Database[Comments (text)],$A134,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A134,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A134,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A134,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A134,1))","v":""},{"$f":"IF($X$7=$V134,$S$8*J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W134,$W134=\"\"),OR(Y$7=$V134,X134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W134,$W134=\"\"),OR(Z$7=$V134,Y134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W134,$W134=\"\"),OR(AA$7=$V134,Z134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W134,$W134=\"\"),OR(AB$7=$V134,AA134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W134,$W134=\"\"),OR(AC$7=$V134,AB134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W134,$W134=\"\"),OR(AD$7=$V134,AC134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W134,$W134=\"\"),OR(AE$7=$V134,AD134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W134,$W134=\"\"),OR(AF$7=$V134,AE134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W134,$W134=\"\"),OR(AG$7=$V134,AF134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W134,$W134=\"\"),OR(AH$7=$V134,AG134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W134,$W134=\"\"),OR(AI$7=$V134,AH134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W134,$W134=\"\"),OR(AJ$7=$V134,AI134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W134,$W134=\"\"),OR(AK$7=$V134,AJ134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W134,$W134=\"\"),OR(AL$7=$V134,AK134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W134,$W134=\"\"),OR(AM$7=$V134,AL134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W134,$W134=\"\"),OR(AN$7=$V134,AM134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W134,$W134=\"\"),OR(AO$7=$V134,AN134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W134,$W134=\"\"),OR(AP$7=$V134,AO134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W134,$W134=\"\"),OR(AQ$7=$V134,AP134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W134,$W134=\"\"),OR(AR$7=$V134,AQ134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W134,$W134=\"\"),OR(AS$7=$V134,AR134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W134,$W134=\"\"),OR(AT$7=$V134,AS134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W134,$W134=\"\"),OR(AU$7=$V134,AT134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W134,$W134=\"\"),OR(AV$7=$V134,AU134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W134,$W134=\"\"),OR(AW$7=$V134,AV134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W134,$W134=\"\"),OR(AX$7=$V134,AW134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W134,$W134=\"\"),OR(AY$7=$V134,AX134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W134,$W134=\"\"),OR(AZ$7=$V134,AY134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W134,$W134=\"\"),OR(BA$7=$V134,AZ134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W134,$W134=\"\"),OR(BB$7=$V134,BA134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W134,$W134=\"\"),OR(BC$7=$V134,BB134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W134,$W134=\"\"),OR(BD$7=$V134,BC134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W134,$W134=\"\"),OR(BE$7=$V134,BD134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W134,$W134=\"\"),OR(BF$7=$V134,BE134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W134,$W134=\"\"),OR(BG$7=$V134,BF134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W134,$W134=\"\"),OR(BH$7=$V134,BG134<>\" \")),$S134*$J134*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[128,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A135,1)),\"\",INDEX(Database[Project Name],A135,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A135,1)),\"\",INDEX(Database[Watershed],$A135,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A135,1)),\"\",INDEX(Database[BMP Type],$A135,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A135,1)),\"\",INDEX(Database[BMP Sub-type],$A135,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A135,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A135,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A135,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A135,1))","v":""},{"$f":"IF(H135=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G135,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H135=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G135,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H135=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G135,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A135,1)),\"\",INDEX(Database[BMP Size],$A135,1))","v":""},{"$f":"IF(B135=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G135,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A135,1)),\"\",INDEX(Database[Service Level],$A135,1))","v":""},{"$f":"IF(B135=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G135,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B135=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G135,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A135,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A135,1))","v":""},{"$f":"IF(B135=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G135,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A135,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A135,1))","v":""},"",{"$f":"IF(B135=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G135,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A135,1)),\"\",INDEX(Database[Comments (text)],$A135,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A135,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A135,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A135,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A135,1))","v":""},{"$f":"IF($X$7=$V135,$S$8*J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W135,$W135=\"\"),OR(Y$7=$V135,X135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W135,$W135=\"\"),OR(Z$7=$V135,Y135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W135,$W135=\"\"),OR(AA$7=$V135,Z135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W135,$W135=\"\"),OR(AB$7=$V135,AA135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W135,$W135=\"\"),OR(AC$7=$V135,AB135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W135,$W135=\"\"),OR(AD$7=$V135,AC135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W135,$W135=\"\"),OR(AE$7=$V135,AD135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W135,$W135=\"\"),OR(AF$7=$V135,AE135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W135,$W135=\"\"),OR(AG$7=$V135,AF135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W135,$W135=\"\"),OR(AH$7=$V135,AG135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W135,$W135=\"\"),OR(AI$7=$V135,AH135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W135,$W135=\"\"),OR(AJ$7=$V135,AI135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W135,$W135=\"\"),OR(AK$7=$V135,AJ135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W135,$W135=\"\"),OR(AL$7=$V135,AK135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W135,$W135=\"\"),OR(AM$7=$V135,AL135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W135,$W135=\"\"),OR(AN$7=$V135,AM135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W135,$W135=\"\"),OR(AO$7=$V135,AN135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W135,$W135=\"\"),OR(AP$7=$V135,AO135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W135,$W135=\"\"),OR(AQ$7=$V135,AP135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W135,$W135=\"\"),OR(AR$7=$V135,AQ135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W135,$W135=\"\"),OR(AS$7=$V135,AR135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W135,$W135=\"\"),OR(AT$7=$V135,AS135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W135,$W135=\"\"),OR(AU$7=$V135,AT135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W135,$W135=\"\"),OR(AV$7=$V135,AU135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W135,$W135=\"\"),OR(AW$7=$V135,AV135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W135,$W135=\"\"),OR(AX$7=$V135,AW135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W135,$W135=\"\"),OR(AY$7=$V135,AX135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W135,$W135=\"\"),OR(AZ$7=$V135,AY135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W135,$W135=\"\"),OR(BA$7=$V135,AZ135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W135,$W135=\"\"),OR(BB$7=$V135,BA135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W135,$W135=\"\"),OR(BC$7=$V135,BB135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W135,$W135=\"\"),OR(BD$7=$V135,BC135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W135,$W135=\"\"),OR(BE$7=$V135,BD135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W135,$W135=\"\"),OR(BF$7=$V135,BE135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W135,$W135=\"\"),OR(BG$7=$V135,BF135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W135,$W135=\"\"),OR(BH$7=$V135,BG135<>\" \")),$S135*$J135*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[129,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A136,1)),\"\",INDEX(Database[Project Name],A136,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A136,1)),\"\",INDEX(Database[Watershed],$A136,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A136,1)),\"\",INDEX(Database[BMP Type],$A136,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A136,1)),\"\",INDEX(Database[BMP Sub-type],$A136,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A136,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A136,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A136,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A136,1))","v":""},{"$f":"IF(H136=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G136,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H136=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G136,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H136=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G136,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A136,1)),\"\",INDEX(Database[BMP Size],$A136,1))","v":""},{"$f":"IF(B136=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G136,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A136,1)),\"\",INDEX(Database[Service Level],$A136,1))","v":""},{"$f":"IF(B136=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G136,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B136=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G136,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A136,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A136,1))","v":""},{"$f":"IF(B136=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G136,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"K136","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A136,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A136,1))","v":""},{"$f":"IF(ISNUMBER(P136*R136*O136*I136),P136*R136*O136*I136,\"\")","v":""},{"$f":"IF(B136=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G136,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A136,1)),\"\",INDEX(Database[Comments (text)],$A136,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A136,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A136,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A136,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A136,1))","v":""},{"$f":"IF($X$7=$V136,$S$8*J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W136,$W136=\"\"),OR(Y$7=$V136,X136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W136,$W136=\"\"),OR(Z$7=$V136,Y136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W136,$W136=\"\"),OR(AA$7=$V136,Z136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W136,$W136=\"\"),OR(AB$7=$V136,AA136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W136,$W136=\"\"),OR(AC$7=$V136,AB136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W136,$W136=\"\"),OR(AD$7=$V136,AC136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W136,$W136=\"\"),OR(AE$7=$V136,AD136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W136,$W136=\"\"),OR(AF$7=$V136,AE136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W136,$W136=\"\"),OR(AG$7=$V136,AF136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W136,$W136=\"\"),OR(AH$7=$V136,AG136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W136,$W136=\"\"),OR(AI$7=$V136,AH136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W136,$W136=\"\"),OR(AJ$7=$V136,AI136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W136,$W136=\"\"),OR(AK$7=$V136,AJ136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W136,$W136=\"\"),OR(AL$7=$V136,AK136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W136,$W136=\"\"),OR(AM$7=$V136,AL136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W136,$W136=\"\"),OR(AN$7=$V136,AM136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W136,$W136=\"\"),OR(AO$7=$V136,AN136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W136,$W136=\"\"),OR(AP$7=$V136,AO136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W136,$W136=\"\"),OR(AQ$7=$V136,AP136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W136,$W136=\"\"),OR(AR$7=$V136,AQ136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W136,$W136=\"\"),OR(AS$7=$V136,AR136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W136,$W136=\"\"),OR(AT$7=$V136,AS136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W136,$W136=\"\"),OR(AU$7=$V136,AT136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W136,$W136=\"\"),OR(AV$7=$V136,AU136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W136,$W136=\"\"),OR(AW$7=$V136,AV136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W136,$W136=\"\"),OR(AX$7=$V136,AW136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W136,$W136=\"\"),OR(AY$7=$V136,AX136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W136,$W136=\"\"),OR(AZ$7=$V136,AY136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W136,$W136=\"\"),OR(BA$7=$V136,AZ136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W136,$W136=\"\"),OR(BB$7=$V136,BA136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W136,$W136=\"\"),OR(BC$7=$V136,BB136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W136,$W136=\"\"),OR(BD$7=$V136,BC136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W136,$W136=\"\"),OR(BE$7=$V136,BD136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W136,$W136=\"\"),OR(BF$7=$V136,BE136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W136,$W136=\"\"),OR(BG$7=$V136,BF136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W136,$W136=\"\"),OR(BH$7=$V136,BG136<>\" \")),$S136*$J136*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "},{"$f":"IF($X$7=$V136,$J136*$T$8,\" \")","v":" "},{"$f":"IF(OR(Y$7=$V136,X136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(Z$7=$V136,Y136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AA$7=$V136,Z136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AB$7=$V136,AA136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AC$7=$V136,AB136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AD$7=$V136,AC136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AE$7=$V136,AD136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AF$7=$V136,AE136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AG$7=$V136,AF136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AH$7=$V136,AG136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AI$7=$V136,AH136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AJ$7=$V136,AI136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AK$7=$V136,AJ136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AL$7=$V136,AK136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AM$7=$V136,AL136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AN$7=$V136,AM136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AO$7=$V136,AN136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AP$7=$V136,AO136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AQ$7=$V136,AP136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AR$7=$V136,AQ136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AS$7=$V136,AR136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AT$7=$V136,AS136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AU$7=$V136,AT136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AV$7=$V136,AU136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AW$7=$V136,AV136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AX$7=$V136,AW136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AY$7=$V136,AX136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(AZ$7=$V136,AY136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(BA$7=$V136,AZ136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(BB$7=$V136,BA136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(BC$7=$V136,BB136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(BD$7=$V136,BC136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(BE$7=$V136,BD136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(BF$7=$V136,BE136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(BG$7=$V136,BF136<>\" \"),$J136*$T136,\" \")","v":" "},{"$f":"IF(OR(BH$7=$V136,BG136<>\" \"),$J136*$T136,\" \")","v":" "}]
[130,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A137,1)),\"\",INDEX(Database[Project Name],A137,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A137,1)),\"\",INDEX(Database[Watershed],$A137,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A137,1)),\"\",INDEX(Database[BMP Type],$A137,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A137,1)),\"\",INDEX(Database[BMP Sub-type],$A137,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A137,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A137,1))","v":""},{"$f":"IF(LEN(D137)>0,D137&\" - \"&E137&\" - \"&F137&\" - \"&L137,\"\")","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A137,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A137,1))","v":""},{"$f":"IF(H137=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G137,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H137=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G137,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H137=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G137,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A137,1)),\"\",INDEX(Database[BMP Size],$A137,1))","v":""},{"$f":"IF(B137=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G137,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A137,1)),\"\",INDEX(Database[Service Level],$A137,1))","v":""},{"$f":"IF(B137=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G137,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B137=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G137,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A137,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A137,1))","v":""},{"$f":"IF(B137=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G137,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A137,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A137,1))","v":""},"",{"$f":"IF(B137=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G137,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A137,1)),\"\",INDEX(Database[Comments (text)],$A137,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A137,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A137,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A137,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A137,1))","v":""},{"$f":"IF($X$7=$V137,$S$8*J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W137,$W137=\"\"),OR(Y$7=$V137,X137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W137,$W137=\"\"),OR(Z$7=$V137,Y137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W137,$W137=\"\"),OR(AA$7=$V137,Z137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W137,$W137=\"\"),OR(AB$7=$V137,AA137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W137,$W137=\"\"),OR(AC$7=$V137,AB137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W137,$W137=\"\"),OR(AD$7=$V137,AC137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W137,$W137=\"\"),OR(AE$7=$V137,AD137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W137,$W137=\"\"),OR(AF$7=$V137,AE137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W137,$W137=\"\"),OR(AG$7=$V137,AF137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W137,$W137=\"\"),OR(AH$7=$V137,AG137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W137,$W137=\"\"),OR(AI$7=$V137,AH137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W137,$W137=\"\"),OR(AJ$7=$V137,AI137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W137,$W137=\"\"),OR(AK$7=$V137,AJ137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W137,$W137=\"\"),OR(AL$7=$V137,AK137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W137,$W137=\"\"),OR(AM$7=$V137,AL137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W137,$W137=\"\"),OR(AN$7=$V137,AM137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W137,$W137=\"\"),OR(AO$7=$V137,AN137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W137,$W137=\"\"),OR(AP$7=$V137,AO137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W137,$W137=\"\"),OR(AQ$7=$V137,AP137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W137,$W137=\"\"),OR(AR$7=$V137,AQ137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W137,$W137=\"\"),OR(AS$7=$V137,AR137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W137,$W137=\"\"),OR(AT$7=$V137,AS137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W137,$W137=\"\"),OR(AU$7=$V137,AT137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W137,$W137=\"\"),OR(AV$7=$V137,AU137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W137,$W137=\"\"),OR(AW$7=$V137,AV137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W137,$W137=\"\"),OR(AX$7=$V137,AW137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W137,$W137=\"\"),OR(AY$7=$V137,AX137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W137,$W137=\"\"),OR(AZ$7=$V137,AY137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W137,$W137=\"\"),OR(BA$7=$V137,AZ137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W137,$W137=\"\"),OR(BB$7=$V137,BA137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W137,$W137=\"\"),OR(BC$7=$V137,BB137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W137,$W137=\"\"),OR(BD$7=$V137,BC137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W137,$W137=\"\"),OR(BE$7=$V137,BD137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W137,$W137=\"\"),OR(BF$7=$V137,BE137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W137,$W137=\"\"),OR(BG$7=$V137,BF137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W137,$W137=\"\"),OR(BH$7=$V137,BG137<>\" \")),$S137*$J137*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[131,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A138,1)),\"\",INDEX(Database[Project Name],A138,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A138,1)),\"\",INDEX(Database[Watershed],$A138,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A138,1)),\"\",INDEX(Database[BMP Type],$A138,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A138,1)),\"\",INDEX(Database[BMP Sub-type],$A138,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A138,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A138,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A138,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A138,1))","v":""},{"$f":"IF(H138=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G138,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H138=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G138,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H138=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G138,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A138,1)),\"\",INDEX(Database[BMP Size],$A138,1))","v":""},{"$f":"IF(B138=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G138,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A138,1)),\"\",INDEX(Database[Service Level],$A138,1))","v":""},{"$f":"IF(B138=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G138,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B138=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G138,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A138,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A138,1))","v":""},{"$f":"IF(B138=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G138,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A138,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A138,1))","v":""},"",{"$f":"IF(B138=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G138,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A138,1)),\"\",INDEX(Database[Comments (text)],$A138,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A138,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A138,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A138,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A138,1))","v":""},{"$f":"IF($X$7=$V138,$S$8*J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W138,$W138=\"\"),OR(Y$7=$V138,X138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W138,$W138=\"\"),OR(Z$7=$V138,Y138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W138,$W138=\"\"),OR(AA$7=$V138,Z138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W138,$W138=\"\"),OR(AB$7=$V138,AA138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W138,$W138=\"\"),OR(AC$7=$V138,AB138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W138,$W138=\"\"),OR(AD$7=$V138,AC138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W138,$W138=\"\"),OR(AE$7=$V138,AD138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W138,$W138=\"\"),OR(AF$7=$V138,AE138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W138,$W138=\"\"),OR(AG$7=$V138,AF138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W138,$W138=\"\"),OR(AH$7=$V138,AG138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W138,$W138=\"\"),OR(AI$7=$V138,AH138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W138,$W138=\"\"),OR(AJ$7=$V138,AI138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W138,$W138=\"\"),OR(AK$7=$V138,AJ138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W138,$W138=\"\"),OR(AL$7=$V138,AK138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W138,$W138=\"\"),OR(AM$7=$V138,AL138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W138,$W138=\"\"),OR(AN$7=$V138,AM138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W138,$W138=\"\"),OR(AO$7=$V138,AN138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W138,$W138=\"\"),OR(AP$7=$V138,AO138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W138,$W138=\"\"),OR(AQ$7=$V138,AP138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W138,$W138=\"\"),OR(AR$7=$V138,AQ138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W138,$W138=\"\"),OR(AS$7=$V138,AR138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W138,$W138=\"\"),OR(AT$7=$V138,AS138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W138,$W138=\"\"),OR(AU$7=$V138,AT138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W138,$W138=\"\"),OR(AV$7=$V138,AU138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W138,$W138=\"\"),OR(AW$7=$V138,AV138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W138,$W138=\"\"),OR(AX$7=$V138,AW138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W138,$W138=\"\"),OR(AY$7=$V138,AX138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W138,$W138=\"\"),OR(AZ$7=$V138,AY138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W138,$W138=\"\"),OR(BA$7=$V138,AZ138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W138,$W138=\"\"),OR(BB$7=$V138,BA138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W138,$W138=\"\"),OR(BC$7=$V138,BB138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W138,$W138=\"\"),OR(BD$7=$V138,BC138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W138,$W138=\"\"),OR(BE$7=$V138,BD138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W138,$W138=\"\"),OR(BF$7=$V138,BE138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W138,$W138=\"\"),OR(BG$7=$V138,BF138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W138,$W138=\"\"),OR(BH$7=$V138,BG138<>\" \")),$S138*$J138*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[132,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A139,1)),\"\",INDEX(Database[Project Name],A139,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A139,1)),\"\",INDEX(Database[Watershed],$A139,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A139,1)),\"\",INDEX(Database[BMP Type],$A139,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A139,1)),\"\",INDEX(Database[BMP Sub-type],$A139,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A139,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A139,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A139,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A139,1))","v":""},{"$f":"IF(H139=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G139,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H139=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G139,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H139=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G139,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A139,1)),\"\",INDEX(Database[BMP Size],$A139,1))","v":""},{"$f":"IF(B139=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G139,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A139,1)),\"\",INDEX(Database[Service Level],$A139,1))","v":""},{"$f":"IF(B139=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G139,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B139=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G139,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A139,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A139,1))","v":""},{"$f":"IF(B139=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G139,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A139,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A139,1))","v":""},"",{"$f":"IF(B139=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G139,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A139,1)),\"\",INDEX(Database[Comments (text)],$A139,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A139,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A139,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A139,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A139,1))","v":""},{"$f":"IF($X$7=$V139,$S$8*J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W139,$W139=\"\"),OR(Y$7=$V139,X139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W139,$W139=\"\"),OR(Z$7=$V139,Y139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W139,$W139=\"\"),OR(AA$7=$V139,Z139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W139,$W139=\"\"),OR(AB$7=$V139,AA139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W139,$W139=\"\"),OR(AC$7=$V139,AB139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W139,$W139=\"\"),OR(AD$7=$V139,AC139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W139,$W139=\"\"),OR(AE$7=$V139,AD139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W139,$W139=\"\"),OR(AF$7=$V139,AE139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W139,$W139=\"\"),OR(AG$7=$V139,AF139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W139,$W139=\"\"),OR(AH$7=$V139,AG139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W139,$W139=\"\"),OR(AI$7=$V139,AH139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W139,$W139=\"\"),OR(AJ$7=$V139,AI139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W139,$W139=\"\"),OR(AK$7=$V139,AJ139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W139,$W139=\"\"),OR(AL$7=$V139,AK139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W139,$W139=\"\"),OR(AM$7=$V139,AL139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W139,$W139=\"\"),OR(AN$7=$V139,AM139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W139,$W139=\"\"),OR(AO$7=$V139,AN139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W139,$W139=\"\"),OR(AP$7=$V139,AO139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W139,$W139=\"\"),OR(AQ$7=$V139,AP139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W139,$W139=\"\"),OR(AR$7=$V139,AQ139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W139,$W139=\"\"),OR(AS$7=$V139,AR139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W139,$W139=\"\"),OR(AT$7=$V139,AS139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W139,$W139=\"\"),OR(AU$7=$V139,AT139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W139,$W139=\"\"),OR(AV$7=$V139,AU139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W139,$W139=\"\"),OR(AW$7=$V139,AV139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W139,$W139=\"\"),OR(AX$7=$V139,AW139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W139,$W139=\"\"),OR(AY$7=$V139,AX139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W139,$W139=\"\"),OR(AZ$7=$V139,AY139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W139,$W139=\"\"),OR(BA$7=$V139,AZ139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W139,$W139=\"\"),OR(BB$7=$V139,BA139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W139,$W139=\"\"),OR(BC$7=$V139,BB139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W139,$W139=\"\"),OR(BD$7=$V139,BC139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W139,$W139=\"\"),OR(BE$7=$V139,BD139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W139,$W139=\"\"),OR(BF$7=$V139,BE139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W139,$W139=\"\"),OR(BG$7=$V139,BF139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W139,$W139=\"\"),OR(BH$7=$V139,BG139<>\" \")),$S139*$J139*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[133,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A140,1)),\"\",INDEX(Database[Project Name],A140,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A140,1)),\"\",INDEX(Database[Watershed],$A140,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A140,1)),\"\",INDEX(Database[BMP Type],$A140,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A140,1)),\"\",INDEX(Database[BMP Sub-type],$A140,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A140,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A140,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A140,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A140,1))","v":""},{"$f":"IF(H140=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G140,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H140=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G140,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H140=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G140,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A140,1)),\"\",INDEX(Database[BMP Size],$A140,1))","v":""},{"$f":"IF(B140=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G140,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A140,1)),\"\",INDEX(Database[Service Level],$A140,1))","v":""},{"$f":"IF(B140=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G140,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B140=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G140,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A140,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A140,1))","v":""},{"$f":"IF(B140=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G140,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A140,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A140,1))","v":""},"",{"$f":"IF(B140=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G140,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A140,1)),\"\",INDEX(Database[Comments (text)],$A140,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A140,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A140,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A140,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A140,1))","v":""},{"$f":"IF($X$7=$V140,$S$8*J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W140,$W140=\"\"),OR(Y$7=$V140,X140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W140,$W140=\"\"),OR(Z$7=$V140,Y140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W140,$W140=\"\"),OR(AA$7=$V140,Z140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W140,$W140=\"\"),OR(AB$7=$V140,AA140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W140,$W140=\"\"),OR(AC$7=$V140,AB140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W140,$W140=\"\"),OR(AD$7=$V140,AC140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W140,$W140=\"\"),OR(AE$7=$V140,AD140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W140,$W140=\"\"),OR(AF$7=$V140,AE140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W140,$W140=\"\"),OR(AG$7=$V140,AF140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W140,$W140=\"\"),OR(AH$7=$V140,AG140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W140,$W140=\"\"),OR(AI$7=$V140,AH140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W140,$W140=\"\"),OR(AJ$7=$V140,AI140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W140,$W140=\"\"),OR(AK$7=$V140,AJ140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W140,$W140=\"\"),OR(AL$7=$V140,AK140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W140,$W140=\"\"),OR(AM$7=$V140,AL140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W140,$W140=\"\"),OR(AN$7=$V140,AM140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W140,$W140=\"\"),OR(AO$7=$V140,AN140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W140,$W140=\"\"),OR(AP$7=$V140,AO140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W140,$W140=\"\"),OR(AQ$7=$V140,AP140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W140,$W140=\"\"),OR(AR$7=$V140,AQ140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W140,$W140=\"\"),OR(AS$7=$V140,AR140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W140,$W140=\"\"),OR(AT$7=$V140,AS140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W140,$W140=\"\"),OR(AU$7=$V140,AT140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W140,$W140=\"\"),OR(AV$7=$V140,AU140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W140,$W140=\"\"),OR(AW$7=$V140,AV140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W140,$W140=\"\"),OR(AX$7=$V140,AW140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W140,$W140=\"\"),OR(AY$7=$V140,AX140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W140,$W140=\"\"),OR(AZ$7=$V140,AY140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W140,$W140=\"\"),OR(BA$7=$V140,AZ140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W140,$W140=\"\"),OR(BB$7=$V140,BA140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W140,$W140=\"\"),OR(BC$7=$V140,BB140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W140,$W140=\"\"),OR(BD$7=$V140,BC140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W140,$W140=\"\"),OR(BE$7=$V140,BD140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W140,$W140=\"\"),OR(BF$7=$V140,BE140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W140,$W140=\"\"),OR(BG$7=$V140,BF140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W140,$W140=\"\"),OR(BH$7=$V140,BG140<>\" \")),$S140*$J140*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[134,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A141,1)),\"\",INDEX(Database[Project Name],A141,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A141,1)),\"\",INDEX(Database[Watershed],$A141,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A141,1)),\"\",INDEX(Database[BMP Type],$A141,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A141,1)),\"\",INDEX(Database[BMP Sub-type],$A141,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A141,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A141,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A141,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A141,1))","v":""},{"$f":"IF(H141=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G141,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H141=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G141,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H141=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G141,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A141,1)),\"\",INDEX(Database[BMP Size],$A141,1))","v":""},{"$f":"IF(B141=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G141,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A141,1)),\"\",INDEX(Database[Service Level],$A141,1))","v":""},{"$f":"IF(B141=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G141,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B141=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G141,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A141,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A141,1))","v":""},{"$f":"IF(B141=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G141,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A141,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A141,1))","v":""},"",{"$f":"IF(B141=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G141,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A141,1)),\"\",INDEX(Database[Comments (text)],$A141,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A141,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A141,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A141,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A141,1))","v":""},{"$f":"IF($X$7=$V141,$S$8*J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W141,$W141=\"\"),OR(Y$7=$V141,X141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W141,$W141=\"\"),OR(Z$7=$V141,Y141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W141,$W141=\"\"),OR(AA$7=$V141,Z141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W141,$W141=\"\"),OR(AB$7=$V141,AA141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W141,$W141=\"\"),OR(AC$7=$V141,AB141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W141,$W141=\"\"),OR(AD$7=$V141,AC141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W141,$W141=\"\"),OR(AE$7=$V141,AD141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W141,$W141=\"\"),OR(AF$7=$V141,AE141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W141,$W141=\"\"),OR(AG$7=$V141,AF141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W141,$W141=\"\"),OR(AH$7=$V141,AG141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W141,$W141=\"\"),OR(AI$7=$V141,AH141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W141,$W141=\"\"),OR(AJ$7=$V141,AI141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W141,$W141=\"\"),OR(AK$7=$V141,AJ141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W141,$W141=\"\"),OR(AL$7=$V141,AK141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W141,$W141=\"\"),OR(AM$7=$V141,AL141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W141,$W141=\"\"),OR(AN$7=$V141,AM141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W141,$W141=\"\"),OR(AO$7=$V141,AN141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W141,$W141=\"\"),OR(AP$7=$V141,AO141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W141,$W141=\"\"),OR(AQ$7=$V141,AP141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W141,$W141=\"\"),OR(AR$7=$V141,AQ141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W141,$W141=\"\"),OR(AS$7=$V141,AR141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W141,$W141=\"\"),OR(AT$7=$V141,AS141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W141,$W141=\"\"),OR(AU$7=$V141,AT141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W141,$W141=\"\"),OR(AV$7=$V141,AU141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W141,$W141=\"\"),OR(AW$7=$V141,AV141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W141,$W141=\"\"),OR(AX$7=$V141,AW141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W141,$W141=\"\"),OR(AY$7=$V141,AX141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W141,$W141=\"\"),OR(AZ$7=$V141,AY141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W141,$W141=\"\"),OR(BA$7=$V141,AZ141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W141,$W141=\"\"),OR(BB$7=$V141,BA141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W141,$W141=\"\"),OR(BC$7=$V141,BB141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W141,$W141=\"\"),OR(BD$7=$V141,BC141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W141,$W141=\"\"),OR(BE$7=$V141,BD141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W141,$W141=\"\"),OR(BF$7=$V141,BE141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W141,$W141=\"\"),OR(BG$7=$V141,BF141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W141,$W141=\"\"),OR(BH$7=$V141,BG141<>\" \")),$S141*$J141*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[135,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A142,1)),\"\",INDEX(Database[Project Name],A142,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A142,1)),\"\",INDEX(Database[Watershed],$A142,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A142,1)),\"\",INDEX(Database[BMP Type],$A142,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A142,1)),\"\",INDEX(Database[BMP Sub-type],$A142,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A142,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A142,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A142,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A142,1))","v":""},{"$f":"IF(H142=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G142,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H142=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G142,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H142=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G142,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A142,1)),\"\",INDEX(Database[BMP Size],$A142,1))","v":""},{"$f":"IF(B142=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G142,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A142,1)),\"\",INDEX(Database[Service Level],$A142,1))","v":""},{"$f":"IF(B142=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G142,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B142=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G142,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A142,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A142,1))","v":""},{"$f":"IF(B142=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G142,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A142,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A142,1))","v":""},"",{"$f":"IF(B142=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G142,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A142,1)),\"\",INDEX(Database[Comments (text)],$A142,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A142,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A142,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A142,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A142,1))","v":""},{"$f":"IF($X$7=$V142,$S$8*J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W142,$W142=\"\"),OR(Y$7=$V142,X142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W142,$W142=\"\"),OR(Z$7=$V142,Y142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W142,$W142=\"\"),OR(AA$7=$V142,Z142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W142,$W142=\"\"),OR(AB$7=$V142,AA142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W142,$W142=\"\"),OR(AC$7=$V142,AB142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W142,$W142=\"\"),OR(AD$7=$V142,AC142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W142,$W142=\"\"),OR(AE$7=$V142,AD142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W142,$W142=\"\"),OR(AF$7=$V142,AE142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W142,$W142=\"\"),OR(AG$7=$V142,AF142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W142,$W142=\"\"),OR(AH$7=$V142,AG142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W142,$W142=\"\"),OR(AI$7=$V142,AH142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W142,$W142=\"\"),OR(AJ$7=$V142,AI142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W142,$W142=\"\"),OR(AK$7=$V142,AJ142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W142,$W142=\"\"),OR(AL$7=$V142,AK142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W142,$W142=\"\"),OR(AM$7=$V142,AL142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W142,$W142=\"\"),OR(AN$7=$V142,AM142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W142,$W142=\"\"),OR(AO$7=$V142,AN142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W142,$W142=\"\"),OR(AP$7=$V142,AO142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W142,$W142=\"\"),OR(AQ$7=$V142,AP142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W142,$W142=\"\"),OR(AR$7=$V142,AQ142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W142,$W142=\"\"),OR(AS$7=$V142,AR142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W142,$W142=\"\"),OR(AT$7=$V142,AS142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W142,$W142=\"\"),OR(AU$7=$V142,AT142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W142,$W142=\"\"),OR(AV$7=$V142,AU142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W142,$W142=\"\"),OR(AW$7=$V142,AV142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W142,$W142=\"\"),OR(AX$7=$V142,AW142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W142,$W142=\"\"),OR(AY$7=$V142,AX142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W142,$W142=\"\"),OR(AZ$7=$V142,AY142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W142,$W142=\"\"),OR(BA$7=$V142,AZ142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W142,$W142=\"\"),OR(BB$7=$V142,BA142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W142,$W142=\"\"),OR(BC$7=$V142,BB142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W142,$W142=\"\"),OR(BD$7=$V142,BC142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W142,$W142=\"\"),OR(BE$7=$V142,BD142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W142,$W142=\"\"),OR(BF$7=$V142,BE142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W142,$W142=\"\"),OR(BG$7=$V142,BF142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W142,$W142=\"\"),OR(BH$7=$V142,BG142<>\" \")),$S142*$J142*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[136,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A143,1)),\"\",INDEX(Database[Project Name],A143,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A143,1)),\"\",INDEX(Database[Watershed],$A143,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A143,1)),\"\",INDEX(Database[BMP Type],$A143,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A143,1)),\"\",INDEX(Database[BMP Sub-type],$A143,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A143,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A143,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A143,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A143,1))","v":""},{"$f":"IF(H143=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G143,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H143=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G143,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H143=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G143,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A143,1)),\"\",INDEX(Database[BMP Size],$A143,1))","v":""},{"$f":"IF(B143=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G143,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A143,1)),\"\",INDEX(Database[Service Level],$A143,1))","v":""},{"$f":"IF(B143=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G143,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B143=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G143,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A143,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A143,1))","v":""},{"$f":"IF(B143=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G143,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A143,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A143,1))","v":""},"",{"$f":"IF(B143=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G143,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A143,1)),\"\",INDEX(Database[Comments (text)],$A143,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A143,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A143,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A143,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A143,1))","v":""},{"$f":"IF($X$7=$V143,$S$8*J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W143,$W143=\"\"),OR(Y$7=$V143,X143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W143,$W143=\"\"),OR(Z$7=$V143,Y143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W143,$W143=\"\"),OR(AA$7=$V143,Z143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W143,$W143=\"\"),OR(AB$7=$V143,AA143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W143,$W143=\"\"),OR(AC$7=$V143,AB143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W143,$W143=\"\"),OR(AD$7=$V143,AC143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W143,$W143=\"\"),OR(AE$7=$V143,AD143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W143,$W143=\"\"),OR(AF$7=$V143,AE143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W143,$W143=\"\"),OR(AG$7=$V143,AF143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W143,$W143=\"\"),OR(AH$7=$V143,AG143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W143,$W143=\"\"),OR(AI$7=$V143,AH143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W143,$W143=\"\"),OR(AJ$7=$V143,AI143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W143,$W143=\"\"),OR(AK$7=$V143,AJ143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W143,$W143=\"\"),OR(AL$7=$V143,AK143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W143,$W143=\"\"),OR(AM$7=$V143,AL143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W143,$W143=\"\"),OR(AN$7=$V143,AM143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W143,$W143=\"\"),OR(AO$7=$V143,AN143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W143,$W143=\"\"),OR(AP$7=$V143,AO143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W143,$W143=\"\"),OR(AQ$7=$V143,AP143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W143,$W143=\"\"),OR(AR$7=$V143,AQ143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W143,$W143=\"\"),OR(AS$7=$V143,AR143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W143,$W143=\"\"),OR(AT$7=$V143,AS143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W143,$W143=\"\"),OR(AU$7=$V143,AT143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W143,$W143=\"\"),OR(AV$7=$V143,AU143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W143,$W143=\"\"),OR(AW$7=$V143,AV143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W143,$W143=\"\"),OR(AX$7=$V143,AW143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W143,$W143=\"\"),OR(AY$7=$V143,AX143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W143,$W143=\"\"),OR(AZ$7=$V143,AY143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W143,$W143=\"\"),OR(BA$7=$V143,AZ143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W143,$W143=\"\"),OR(BB$7=$V143,BA143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W143,$W143=\"\"),OR(BC$7=$V143,BB143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W143,$W143=\"\"),OR(BD$7=$V143,BC143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W143,$W143=\"\"),OR(BE$7=$V143,BD143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W143,$W143=\"\"),OR(BF$7=$V143,BE143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W143,$W143=\"\"),OR(BG$7=$V143,BF143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W143,$W143=\"\"),OR(BH$7=$V143,BG143<>\" \")),$S143*$J143*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[137,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A144,1)),\"\",INDEX(Database[Project Name],A144,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A144,1)),\"\",INDEX(Database[Watershed],$A144,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A144,1)),\"\",INDEX(Database[BMP Type],$A144,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A144,1)),\"\",INDEX(Database[BMP Sub-type],$A144,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A144,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A144,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A144,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A144,1))","v":""},{"$f":"IF(H144=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G144,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H144=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G144,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H144=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G144,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A144,1)),\"\",INDEX(Database[BMP Size],$A144,1))","v":""},{"$f":"IF(B144=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G144,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A144,1)),\"\",INDEX(Database[Service Level],$A144,1))","v":""},{"$f":"IF(B144=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G144,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B144=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G144,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A144,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A144,1))","v":""},{"$f":"IF(B144=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G144,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A144,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A144,1))","v":""},"",{"$f":"IF(B144=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G144,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A144,1)),\"\",INDEX(Database[Comments (text)],$A144,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A144,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A144,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A144,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A144,1))","v":""},{"$f":"IF($X$7=$V144,$S$8*J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W144,$W144=\"\"),OR(Y$7=$V144,X144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W144,$W144=\"\"),OR(Z$7=$V144,Y144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W144,$W144=\"\"),OR(AA$7=$V144,Z144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W144,$W144=\"\"),OR(AB$7=$V144,AA144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W144,$W144=\"\"),OR(AC$7=$V144,AB144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W144,$W144=\"\"),OR(AD$7=$V144,AC144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W144,$W144=\"\"),OR(AE$7=$V144,AD144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W144,$W144=\"\"),OR(AF$7=$V144,AE144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W144,$W144=\"\"),OR(AG$7=$V144,AF144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W144,$W144=\"\"),OR(AH$7=$V144,AG144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W144,$W144=\"\"),OR(AI$7=$V144,AH144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W144,$W144=\"\"),OR(AJ$7=$V144,AI144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W144,$W144=\"\"),OR(AK$7=$V144,AJ144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W144,$W144=\"\"),OR(AL$7=$V144,AK144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W144,$W144=\"\"),OR(AM$7=$V144,AL144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W144,$W144=\"\"),OR(AN$7=$V144,AM144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W144,$W144=\"\"),OR(AO$7=$V144,AN144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W144,$W144=\"\"),OR(AP$7=$V144,AO144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W144,$W144=\"\"),OR(AQ$7=$V144,AP144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W144,$W144=\"\"),OR(AR$7=$V144,AQ144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W144,$W144=\"\"),OR(AS$7=$V144,AR144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W144,$W144=\"\"),OR(AT$7=$V144,AS144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W144,$W144=\"\"),OR(AU$7=$V144,AT144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W144,$W144=\"\"),OR(AV$7=$V144,AU144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W144,$W144=\"\"),OR(AW$7=$V144,AV144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W144,$W144=\"\"),OR(AX$7=$V144,AW144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W144,$W144=\"\"),OR(AY$7=$V144,AX144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W144,$W144=\"\"),OR(AZ$7=$V144,AY144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W144,$W144=\"\"),OR(BA$7=$V144,AZ144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W144,$W144=\"\"),OR(BB$7=$V144,BA144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W144,$W144=\"\"),OR(BC$7=$V144,BB144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W144,$W144=\"\"),OR(BD$7=$V144,BC144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W144,$W144=\"\"),OR(BE$7=$V144,BD144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W144,$W144=\"\"),OR(BF$7=$V144,BE144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W144,$W144=\"\"),OR(BG$7=$V144,BF144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W144,$W144=\"\"),OR(BH$7=$V144,BG144<>\" \")),$S144*$J144*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[138,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A145,1)),\"\",INDEX(Database[Project Name],A145,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A145,1)),\"\",INDEX(Database[Watershed],$A145,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A145,1)),\"\",INDEX(Database[BMP Type],$A145,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A145,1)),\"\",INDEX(Database[BMP Sub-type],$A145,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A145,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A145,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A145,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A145,1))","v":""},{"$f":"IF(H145=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G145,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H145=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G145,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H145=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G145,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A145,1)),\"\",INDEX(Database[BMP Size],$A145,1))","v":""},{"$f":"IF(B145=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G145,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A145,1)),\"\",INDEX(Database[Service Level],$A145,1))","v":""},{"$f":"IF(B145=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G145,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B145=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G145,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A145,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A145,1))","v":""},{"$f":"IF(B145=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G145,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A145,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A145,1))","v":""},"",{"$f":"IF(B145=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G145,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A145,1)),\"\",INDEX(Database[Comments (text)],$A145,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A145,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A145,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A145,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A145,1))","v":""},{"$f":"IF($X$7=$V145,$S$8*J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W145,$W145=\"\"),OR(Y$7=$V145,X145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W145,$W145=\"\"),OR(Z$7=$V145,Y145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W145,$W145=\"\"),OR(AA$7=$V145,Z145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W145,$W145=\"\"),OR(AB$7=$V145,AA145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W145,$W145=\"\"),OR(AC$7=$V145,AB145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W145,$W145=\"\"),OR(AD$7=$V145,AC145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W145,$W145=\"\"),OR(AE$7=$V145,AD145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W145,$W145=\"\"),OR(AF$7=$V145,AE145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W145,$W145=\"\"),OR(AG$7=$V145,AF145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W145,$W145=\"\"),OR(AH$7=$V145,AG145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W145,$W145=\"\"),OR(AI$7=$V145,AH145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W145,$W145=\"\"),OR(AJ$7=$V145,AI145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W145,$W145=\"\"),OR(AK$7=$V145,AJ145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W145,$W145=\"\"),OR(AL$7=$V145,AK145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W145,$W145=\"\"),OR(AM$7=$V145,AL145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W145,$W145=\"\"),OR(AN$7=$V145,AM145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W145,$W145=\"\"),OR(AO$7=$V145,AN145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W145,$W145=\"\"),OR(AP$7=$V145,AO145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W145,$W145=\"\"),OR(AQ$7=$V145,AP145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W145,$W145=\"\"),OR(AR$7=$V145,AQ145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W145,$W145=\"\"),OR(AS$7=$V145,AR145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W145,$W145=\"\"),OR(AT$7=$V145,AS145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W145,$W145=\"\"),OR(AU$7=$V145,AT145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W145,$W145=\"\"),OR(AV$7=$V145,AU145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W145,$W145=\"\"),OR(AW$7=$V145,AV145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W145,$W145=\"\"),OR(AX$7=$V145,AW145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W145,$W145=\"\"),OR(AY$7=$V145,AX145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W145,$W145=\"\"),OR(AZ$7=$V145,AY145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W145,$W145=\"\"),OR(BA$7=$V145,AZ145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W145,$W145=\"\"),OR(BB$7=$V145,BA145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W145,$W145=\"\"),OR(BC$7=$V145,BB145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W145,$W145=\"\"),OR(BD$7=$V145,BC145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W145,$W145=\"\"),OR(BE$7=$V145,BD145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W145,$W145=\"\"),OR(BF$7=$V145,BE145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W145,$W145=\"\"),OR(BG$7=$V145,BF145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W145,$W145=\"\"),OR(BH$7=$V145,BG145<>\" \")),$S145*$J145*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[139,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A146,1)),\"\",INDEX(Database[Project Name],A146,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A146,1)),\"\",INDEX(Database[Watershed],$A146,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A146,1)),\"\",INDEX(Database[BMP Type],$A146,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A146,1)),\"\",INDEX(Database[BMP Sub-type],$A146,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A146,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A146,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A146,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A146,1))","v":""},{"$f":"IF(H146=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G146,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H146=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G146,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H146=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G146,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A146,1)),\"\",INDEX(Database[BMP Size],$A146,1))","v":""},{"$f":"IF(B146=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G146,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A146,1)),\"\",INDEX(Database[Service Level],$A146,1))","v":""},{"$f":"IF(B146=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G146,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B146=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G146,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A146,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A146,1))","v":""},{"$f":"IF(B146=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G146,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A146,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A146,1))","v":""},"",{"$f":"IF(B146=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G146,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A146,1)),\"\",INDEX(Database[Comments (text)],$A146,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A146,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A146,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A146,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A146,1))","v":""},{"$f":"IF($X$7=$V146,$S$8*J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W146,$W146=\"\"),OR(Y$7=$V146,X146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W146,$W146=\"\"),OR(Z$7=$V146,Y146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W146,$W146=\"\"),OR(AA$7=$V146,Z146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W146,$W146=\"\"),OR(AB$7=$V146,AA146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W146,$W146=\"\"),OR(AC$7=$V146,AB146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W146,$W146=\"\"),OR(AD$7=$V146,AC146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W146,$W146=\"\"),OR(AE$7=$V146,AD146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W146,$W146=\"\"),OR(AF$7=$V146,AE146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W146,$W146=\"\"),OR(AG$7=$V146,AF146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W146,$W146=\"\"),OR(AH$7=$V146,AG146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W146,$W146=\"\"),OR(AI$7=$V146,AH146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W146,$W146=\"\"),OR(AJ$7=$V146,AI146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W146,$W146=\"\"),OR(AK$7=$V146,AJ146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W146,$W146=\"\"),OR(AL$7=$V146,AK146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W146,$W146=\"\"),OR(AM$7=$V146,AL146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W146,$W146=\"\"),OR(AN$7=$V146,AM146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W146,$W146=\"\"),OR(AO$7=$V146,AN146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W146,$W146=\"\"),OR(AP$7=$V146,AO146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W146,$W146=\"\"),OR(AQ$7=$V146,AP146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W146,$W146=\"\"),OR(AR$7=$V146,AQ146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W146,$W146=\"\"),OR(AS$7=$V146,AR146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W146,$W146=\"\"),OR(AT$7=$V146,AS146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W146,$W146=\"\"),OR(AU$7=$V146,AT146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W146,$W146=\"\"),OR(AV$7=$V146,AU146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W146,$W146=\"\"),OR(AW$7=$V146,AV146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W146,$W146=\"\"),OR(AX$7=$V146,AW146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W146,$W146=\"\"),OR(AY$7=$V146,AX146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W146,$W146=\"\"),OR(AZ$7=$V146,AY146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W146,$W146=\"\"),OR(BA$7=$V146,AZ146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W146,$W146=\"\"),OR(BB$7=$V146,BA146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W146,$W146=\"\"),OR(BC$7=$V146,BB146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W146,$W146=\"\"),OR(BD$7=$V146,BC146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W146,$W146=\"\"),OR(BE$7=$V146,BD146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W146,$W146=\"\"),OR(BF$7=$V146,BE146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W146,$W146=\"\"),OR(BG$7=$V146,BF146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W146,$W146=\"\"),OR(BH$7=$V146,BG146<>\" \")),$S146*$J146*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[140,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A147,1)),\"\",INDEX(Database[Project Name],A147,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A147,1)),\"\",INDEX(Database[Watershed],$A147,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A147,1)),\"\",INDEX(Database[BMP Type],$A147,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A147,1)),\"\",INDEX(Database[BMP Sub-type],$A147,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A147,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A147,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A147,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A147,1))","v":""},{"$f":"IF(H147=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G147,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H147=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G147,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H147=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G147,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A147,1)),\"\",INDEX(Database[BMP Size],$A147,1))","v":""},{"$f":"IF(B147=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G147,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A147,1)),\"\",INDEX(Database[Service Level],$A147,1))","v":""},{"$f":"IF(B147=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G147,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B147=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G147,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A147,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A147,1))","v":""},{"$f":"IF(B147=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G147,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A147,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A147,1))","v":""},"",{"$f":"IF(B147=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G147,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A147,1)),\"\",INDEX(Database[Comments (text)],$A147,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A147,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A147,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A147,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A147,1))","v":""},{"$f":"IF($X$7=$V147,$S$8*J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W147,$W147=\"\"),OR(Y$7=$V147,X147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W147,$W147=\"\"),OR(Z$7=$V147,Y147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W147,$W147=\"\"),OR(AA$7=$V147,Z147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W147,$W147=\"\"),OR(AB$7=$V147,AA147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W147,$W147=\"\"),OR(AC$7=$V147,AB147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W147,$W147=\"\"),OR(AD$7=$V147,AC147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W147,$W147=\"\"),OR(AE$7=$V147,AD147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W147,$W147=\"\"),OR(AF$7=$V147,AE147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W147,$W147=\"\"),OR(AG$7=$V147,AF147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W147,$W147=\"\"),OR(AH$7=$V147,AG147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W147,$W147=\"\"),OR(AI$7=$V147,AH147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W147,$W147=\"\"),OR(AJ$7=$V147,AI147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W147,$W147=\"\"),OR(AK$7=$V147,AJ147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W147,$W147=\"\"),OR(AL$7=$V147,AK147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W147,$W147=\"\"),OR(AM$7=$V147,AL147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W147,$W147=\"\"),OR(AN$7=$V147,AM147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W147,$W147=\"\"),OR(AO$7=$V147,AN147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W147,$W147=\"\"),OR(AP$7=$V147,AO147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W147,$W147=\"\"),OR(AQ$7=$V147,AP147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W147,$W147=\"\"),OR(AR$7=$V147,AQ147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W147,$W147=\"\"),OR(AS$7=$V147,AR147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W147,$W147=\"\"),OR(AT$7=$V147,AS147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W147,$W147=\"\"),OR(AU$7=$V147,AT147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W147,$W147=\"\"),OR(AV$7=$V147,AU147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W147,$W147=\"\"),OR(AW$7=$V147,AV147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W147,$W147=\"\"),OR(AX$7=$V147,AW147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W147,$W147=\"\"),OR(AY$7=$V147,AX147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W147,$W147=\"\"),OR(AZ$7=$V147,AY147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W147,$W147=\"\"),OR(BA$7=$V147,AZ147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W147,$W147=\"\"),OR(BB$7=$V147,BA147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W147,$W147=\"\"),OR(BC$7=$V147,BB147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W147,$W147=\"\"),OR(BD$7=$V147,BC147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W147,$W147=\"\"),OR(BE$7=$V147,BD147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W147,$W147=\"\"),OR(BF$7=$V147,BE147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W147,$W147=\"\"),OR(BG$7=$V147,BF147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W147,$W147=\"\"),OR(BH$7=$V147,BG147<>\" \")),$S147*$J147*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[141,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A148,1)),\"\",INDEX(Database[Project Name],A148,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A148,1)),\"\",INDEX(Database[Watershed],$A148,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A148,1)),\"\",INDEX(Database[BMP Type],$A148,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A148,1)),\"\",INDEX(Database[BMP Sub-type],$A148,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A148,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A148,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A148,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A148,1))","v":""},{"$f":"IF(H148=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G148,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H148=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G148,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H148=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G148,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A148,1)),\"\",INDEX(Database[BMP Size],$A148,1))","v":""},{"$f":"IF(B148=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G148,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A148,1)),\"\",INDEX(Database[Service Level],$A148,1))","v":""},{"$f":"IF(B148=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G148,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B148=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G148,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A148,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A148,1))","v":""},{"$f":"IF(B148=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G148,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A148,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A148,1))","v":""},"",{"$f":"IF(B148=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G148,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A148,1)),\"\",INDEX(Database[Comments (text)],$A148,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A148,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A148,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A148,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A148,1))","v":""},{"$f":"IF($X$7=$V148,$S$8*J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W148,$W148=\"\"),OR(Y$7=$V148,X148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W148,$W148=\"\"),OR(Z$7=$V148,Y148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W148,$W148=\"\"),OR(AA$7=$V148,Z148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W148,$W148=\"\"),OR(AB$7=$V148,AA148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W148,$W148=\"\"),OR(AC$7=$V148,AB148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W148,$W148=\"\"),OR(AD$7=$V148,AC148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W148,$W148=\"\"),OR(AE$7=$V148,AD148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W148,$W148=\"\"),OR(AF$7=$V148,AE148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W148,$W148=\"\"),OR(AG$7=$V148,AF148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W148,$W148=\"\"),OR(AH$7=$V148,AG148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W148,$W148=\"\"),OR(AI$7=$V148,AH148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W148,$W148=\"\"),OR(AJ$7=$V148,AI148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W148,$W148=\"\"),OR(AK$7=$V148,AJ148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W148,$W148=\"\"),OR(AL$7=$V148,AK148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W148,$W148=\"\"),OR(AM$7=$V148,AL148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W148,$W148=\"\"),OR(AN$7=$V148,AM148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W148,$W148=\"\"),OR(AO$7=$V148,AN148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W148,$W148=\"\"),OR(AP$7=$V148,AO148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W148,$W148=\"\"),OR(AQ$7=$V148,AP148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W148,$W148=\"\"),OR(AR$7=$V148,AQ148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W148,$W148=\"\"),OR(AS$7=$V148,AR148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W148,$W148=\"\"),OR(AT$7=$V148,AS148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W148,$W148=\"\"),OR(AU$7=$V148,AT148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W148,$W148=\"\"),OR(AV$7=$V148,AU148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W148,$W148=\"\"),OR(AW$7=$V148,AV148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W148,$W148=\"\"),OR(AX$7=$V148,AW148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W148,$W148=\"\"),OR(AY$7=$V148,AX148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W148,$W148=\"\"),OR(AZ$7=$V148,AY148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W148,$W148=\"\"),OR(BA$7=$V148,AZ148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W148,$W148=\"\"),OR(BB$7=$V148,BA148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W148,$W148=\"\"),OR(BC$7=$V148,BB148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W148,$W148=\"\"),OR(BD$7=$V148,BC148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W148,$W148=\"\"),OR(BE$7=$V148,BD148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W148,$W148=\"\"),OR(BF$7=$V148,BE148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W148,$W148=\"\"),OR(BG$7=$V148,BF148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W148,$W148=\"\"),OR(BH$7=$V148,BG148<>\" \")),$S148*$J148*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[142,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A149,1)),\"\",INDEX(Database[Project Name],A149,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A149,1)),\"\",INDEX(Database[Watershed],$A149,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A149,1)),\"\",INDEX(Database[BMP Type],$A149,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A149,1)),\"\",INDEX(Database[BMP Sub-type],$A149,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A149,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A149,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A149,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A149,1))","v":""},{"$f":"IF(H149=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G149,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H149=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G149,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H149=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G149,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A149,1)),\"\",INDEX(Database[BMP Size],$A149,1))","v":""},{"$f":"IF(B149=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G149,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A149,1)),\"\",INDEX(Database[Service Level],$A149,1))","v":""},{"$f":"IF(B149=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G149,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B149=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G149,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A149,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A149,1))","v":""},{"$f":"IF(B149=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G149,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A149,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A149,1))","v":""},"",{"$f":"IF(B149=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G149,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A149,1)),\"\",INDEX(Database[Comments (text)],$A149,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A149,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A149,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A149,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A149,1))","v":""},{"$f":"IF($X$7=$V149,$S$8*J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W149,$W149=\"\"),OR(Y$7=$V149,X149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W149,$W149=\"\"),OR(Z$7=$V149,Y149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W149,$W149=\"\"),OR(AA$7=$V149,Z149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W149,$W149=\"\"),OR(AB$7=$V149,AA149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W149,$W149=\"\"),OR(AC$7=$V149,AB149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W149,$W149=\"\"),OR(AD$7=$V149,AC149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W149,$W149=\"\"),OR(AE$7=$V149,AD149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W149,$W149=\"\"),OR(AF$7=$V149,AE149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W149,$W149=\"\"),OR(AG$7=$V149,AF149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W149,$W149=\"\"),OR(AH$7=$V149,AG149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W149,$W149=\"\"),OR(AI$7=$V149,AH149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W149,$W149=\"\"),OR(AJ$7=$V149,AI149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W149,$W149=\"\"),OR(AK$7=$V149,AJ149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W149,$W149=\"\"),OR(AL$7=$V149,AK149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W149,$W149=\"\"),OR(AM$7=$V149,AL149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W149,$W149=\"\"),OR(AN$7=$V149,AM149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W149,$W149=\"\"),OR(AO$7=$V149,AN149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W149,$W149=\"\"),OR(AP$7=$V149,AO149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W149,$W149=\"\"),OR(AQ$7=$V149,AP149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W149,$W149=\"\"),OR(AR$7=$V149,AQ149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W149,$W149=\"\"),OR(AS$7=$V149,AR149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W149,$W149=\"\"),OR(AT$7=$V149,AS149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W149,$W149=\"\"),OR(AU$7=$V149,AT149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W149,$W149=\"\"),OR(AV$7=$V149,AU149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W149,$W149=\"\"),OR(AW$7=$V149,AV149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W149,$W149=\"\"),OR(AX$7=$V149,AW149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W149,$W149=\"\"),OR(AY$7=$V149,AX149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W149,$W149=\"\"),OR(AZ$7=$V149,AY149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W149,$W149=\"\"),OR(BA$7=$V149,AZ149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W149,$W149=\"\"),OR(BB$7=$V149,BA149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W149,$W149=\"\"),OR(BC$7=$V149,BB149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W149,$W149=\"\"),OR(BD$7=$V149,BC149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W149,$W149=\"\"),OR(BE$7=$V149,BD149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W149,$W149=\"\"),OR(BF$7=$V149,BE149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W149,$W149=\"\"),OR(BG$7=$V149,BF149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W149,$W149=\"\"),OR(BH$7=$V149,BG149<>\" \")),$S149*$J149*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[143,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A150,1)),\"\",INDEX(Database[Project Name],A150,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A150,1)),\"\",INDEX(Database[Watershed],$A150,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A150,1)),\"\",INDEX(Database[BMP Type],$A150,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A150,1)),\"\",INDEX(Database[BMP Sub-type],$A150,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A150,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A150,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A150,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A150,1))","v":""},{"$f":"IF(H150=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G150,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H150=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G150,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H150=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G150,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A150,1)),\"\",INDEX(Database[BMP Size],$A150,1))","v":""},{"$f":"IF(B150=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G150,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A150,1)),\"\",INDEX(Database[Service Level],$A150,1))","v":""},{"$f":"IF(B150=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G150,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B150=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G150,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A150,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A150,1))","v":""},{"$f":"IF(B150=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G150,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A150,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A150,1))","v":""},"",{"$f":"IF(B150=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G150,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A150,1)),\"\",INDEX(Database[Comments (text)],$A150,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A150,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A150,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A150,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A150,1))","v":""},{"$f":"IF($X$7=$V150,$S$8*J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W150,$W150=\"\"),OR(Y$7=$V150,X150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W150,$W150=\"\"),OR(Z$7=$V150,Y150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W150,$W150=\"\"),OR(AA$7=$V150,Z150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W150,$W150=\"\"),OR(AB$7=$V150,AA150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W150,$W150=\"\"),OR(AC$7=$V150,AB150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W150,$W150=\"\"),OR(AD$7=$V150,AC150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W150,$W150=\"\"),OR(AE$7=$V150,AD150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W150,$W150=\"\"),OR(AF$7=$V150,AE150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W150,$W150=\"\"),OR(AG$7=$V150,AF150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W150,$W150=\"\"),OR(AH$7=$V150,AG150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W150,$W150=\"\"),OR(AI$7=$V150,AH150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W150,$W150=\"\"),OR(AJ$7=$V150,AI150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W150,$W150=\"\"),OR(AK$7=$V150,AJ150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W150,$W150=\"\"),OR(AL$7=$V150,AK150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W150,$W150=\"\"),OR(AM$7=$V150,AL150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W150,$W150=\"\"),OR(AN$7=$V150,AM150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W150,$W150=\"\"),OR(AO$7=$V150,AN150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W150,$W150=\"\"),OR(AP$7=$V150,AO150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W150,$W150=\"\"),OR(AQ$7=$V150,AP150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W150,$W150=\"\"),OR(AR$7=$V150,AQ150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W150,$W150=\"\"),OR(AS$7=$V150,AR150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W150,$W150=\"\"),OR(AT$7=$V150,AS150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W150,$W150=\"\"),OR(AU$7=$V150,AT150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W150,$W150=\"\"),OR(AV$7=$V150,AU150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W150,$W150=\"\"),OR(AW$7=$V150,AV150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W150,$W150=\"\"),OR(AX$7=$V150,AW150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W150,$W150=\"\"),OR(AY$7=$V150,AX150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W150,$W150=\"\"),OR(AZ$7=$V150,AY150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W150,$W150=\"\"),OR(BA$7=$V150,AZ150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W150,$W150=\"\"),OR(BB$7=$V150,BA150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W150,$W150=\"\"),OR(BC$7=$V150,BB150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W150,$W150=\"\"),OR(BD$7=$V150,BC150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W150,$W150=\"\"),OR(BE$7=$V150,BD150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W150,$W150=\"\"),OR(BF$7=$V150,BE150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W150,$W150=\"\"),OR(BG$7=$V150,BF150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W150,$W150=\"\"),OR(BH$7=$V150,BG150<>\" \")),$S150*$J150*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[144,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A151,1)),\"\",INDEX(Database[Project Name],A151,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A151,1)),\"\",INDEX(Database[Watershed],$A151,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A151,1)),\"\",INDEX(Database[BMP Type],$A151,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A151,1)),\"\",INDEX(Database[BMP Sub-type],$A151,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A151,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A151,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A151,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A151,1))","v":""},{"$f":"IF(H151=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G151,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H151=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G151,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H151=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G151,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A151,1)),\"\",INDEX(Database[BMP Size],$A151,1))","v":""},{"$f":"IF(B151=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G151,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A151,1)),\"\",INDEX(Database[Service Level],$A151,1))","v":""},{"$f":"IF(B151=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G151,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B151=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G151,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A151,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A151,1))","v":""},{"$f":"IF(B151=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G151,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A151,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A151,1))","v":""},"",{"$f":"IF(B151=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G151,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A151,1)),\"\",INDEX(Database[Comments (text)],$A151,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A151,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A151,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A151,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A151,1))","v":""},{"$f":"IF($X$7=$V151,$S$8*J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W151,$W151=\"\"),OR(Y$7=$V151,X151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W151,$W151=\"\"),OR(Z$7=$V151,Y151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W151,$W151=\"\"),OR(AA$7=$V151,Z151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W151,$W151=\"\"),OR(AB$7=$V151,AA151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W151,$W151=\"\"),OR(AC$7=$V151,AB151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W151,$W151=\"\"),OR(AD$7=$V151,AC151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W151,$W151=\"\"),OR(AE$7=$V151,AD151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W151,$W151=\"\"),OR(AF$7=$V151,AE151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W151,$W151=\"\"),OR(AG$7=$V151,AF151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W151,$W151=\"\"),OR(AH$7=$V151,AG151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W151,$W151=\"\"),OR(AI$7=$V151,AH151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W151,$W151=\"\"),OR(AJ$7=$V151,AI151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W151,$W151=\"\"),OR(AK$7=$V151,AJ151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W151,$W151=\"\"),OR(AL$7=$V151,AK151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W151,$W151=\"\"),OR(AM$7=$V151,AL151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W151,$W151=\"\"),OR(AN$7=$V151,AM151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W151,$W151=\"\"),OR(AO$7=$V151,AN151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W151,$W151=\"\"),OR(AP$7=$V151,AO151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W151,$W151=\"\"),OR(AQ$7=$V151,AP151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W151,$W151=\"\"),OR(AR$7=$V151,AQ151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W151,$W151=\"\"),OR(AS$7=$V151,AR151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W151,$W151=\"\"),OR(AT$7=$V151,AS151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W151,$W151=\"\"),OR(AU$7=$V151,AT151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W151,$W151=\"\"),OR(AV$7=$V151,AU151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W151,$W151=\"\"),OR(AW$7=$V151,AV151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W151,$W151=\"\"),OR(AX$7=$V151,AW151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W151,$W151=\"\"),OR(AY$7=$V151,AX151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W151,$W151=\"\"),OR(AZ$7=$V151,AY151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W151,$W151=\"\"),OR(BA$7=$V151,AZ151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W151,$W151=\"\"),OR(BB$7=$V151,BA151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W151,$W151=\"\"),OR(BC$7=$V151,BB151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W151,$W151=\"\"),OR(BD$7=$V151,BC151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W151,$W151=\"\"),OR(BE$7=$V151,BD151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W151,$W151=\"\"),OR(BF$7=$V151,BE151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W151,$W151=\"\"),OR(BG$7=$V151,BF151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W151,$W151=\"\"),OR(BH$7=$V151,BG151<>\" \")),$S151*$J151*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[145,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A152,1)),\"\",INDEX(Database[Project Name],A152,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A152,1)),\"\",INDEX(Database[Watershed],$A152,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A152,1)),\"\",INDEX(Database[BMP Type],$A152,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A152,1)),\"\",INDEX(Database[BMP Sub-type],$A152,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A152,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A152,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A152,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A152,1))","v":""},{"$f":"IF(H152=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G152,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H152=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G152,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H152=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G152,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A152,1)),\"\",INDEX(Database[BMP Size],$A152,1))","v":""},{"$f":"IF(B152=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G152,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A152,1)),\"\",INDEX(Database[Service Level],$A152,1))","v":""},{"$f":"IF(B152=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G152,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B152=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G152,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A152,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A152,1))","v":""},{"$f":"IF(B152=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G152,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A152,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A152,1))","v":""},"",{"$f":"IF(B152=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G152,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A152,1)),\"\",INDEX(Database[Comments (text)],$A152,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A152,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A152,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A152,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A152,1))","v":""},{"$f":"IF($X$7=$V152,$S$8*J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W152,$W152=\"\"),OR(Y$7=$V152,X152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W152,$W152=\"\"),OR(Z$7=$V152,Y152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W152,$W152=\"\"),OR(AA$7=$V152,Z152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W152,$W152=\"\"),OR(AB$7=$V152,AA152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W152,$W152=\"\"),OR(AC$7=$V152,AB152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W152,$W152=\"\"),OR(AD$7=$V152,AC152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W152,$W152=\"\"),OR(AE$7=$V152,AD152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W152,$W152=\"\"),OR(AF$7=$V152,AE152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W152,$W152=\"\"),OR(AG$7=$V152,AF152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W152,$W152=\"\"),OR(AH$7=$V152,AG152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W152,$W152=\"\"),OR(AI$7=$V152,AH152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W152,$W152=\"\"),OR(AJ$7=$V152,AI152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W152,$W152=\"\"),OR(AK$7=$V152,AJ152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W152,$W152=\"\"),OR(AL$7=$V152,AK152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W152,$W152=\"\"),OR(AM$7=$V152,AL152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W152,$W152=\"\"),OR(AN$7=$V152,AM152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W152,$W152=\"\"),OR(AO$7=$V152,AN152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W152,$W152=\"\"),OR(AP$7=$V152,AO152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W152,$W152=\"\"),OR(AQ$7=$V152,AP152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W152,$W152=\"\"),OR(AR$7=$V152,AQ152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W152,$W152=\"\"),OR(AS$7=$V152,AR152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W152,$W152=\"\"),OR(AT$7=$V152,AS152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W152,$W152=\"\"),OR(AU$7=$V152,AT152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W152,$W152=\"\"),OR(AV$7=$V152,AU152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W152,$W152=\"\"),OR(AW$7=$V152,AV152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W152,$W152=\"\"),OR(AX$7=$V152,AW152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W152,$W152=\"\"),OR(AY$7=$V152,AX152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W152,$W152=\"\"),OR(AZ$7=$V152,AY152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W152,$W152=\"\"),OR(BA$7=$V152,AZ152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W152,$W152=\"\"),OR(BB$7=$V152,BA152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W152,$W152=\"\"),OR(BC$7=$V152,BB152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W152,$W152=\"\"),OR(BD$7=$V152,BC152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W152,$W152=\"\"),OR(BE$7=$V152,BD152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W152,$W152=\"\"),OR(BF$7=$V152,BE152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W152,$W152=\"\"),OR(BG$7=$V152,BF152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W152,$W152=\"\"),OR(BH$7=$V152,BG152<>\" \")),$S152*$J152*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[146,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A153,1)),\"\",INDEX(Database[Project Name],A153,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A153,1)),\"\",INDEX(Database[Watershed],$A153,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A153,1)),\"\",INDEX(Database[BMP Type],$A153,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A153,1)),\"\",INDEX(Database[BMP Sub-type],$A153,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A153,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A153,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A153,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A153,1))","v":""},{"$f":"IF(H153=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G153,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H153=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G153,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H153=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G153,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A153,1)),\"\",INDEX(Database[BMP Size],$A153,1))","v":""},{"$f":"IF(B153=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G153,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A153,1)),\"\",INDEX(Database[Service Level],$A153,1))","v":""},{"$f":"IF(B153=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G153,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B153=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G153,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A153,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A153,1))","v":""},{"$f":"IF(B153=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G153,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A153,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A153,1))","v":""},"",{"$f":"IF(B153=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G153,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A153,1)),\"\",INDEX(Database[Comments (text)],$A153,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A153,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A153,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A153,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A153,1))","v":""},{"$f":"IF($X$7=$V153,$S$8*J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W153,$W153=\"\"),OR(Y$7=$V153,X153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W153,$W153=\"\"),OR(Z$7=$V153,Y153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W153,$W153=\"\"),OR(AA$7=$V153,Z153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W153,$W153=\"\"),OR(AB$7=$V153,AA153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W153,$W153=\"\"),OR(AC$7=$V153,AB153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W153,$W153=\"\"),OR(AD$7=$V153,AC153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W153,$W153=\"\"),OR(AE$7=$V153,AD153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W153,$W153=\"\"),OR(AF$7=$V153,AE153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W153,$W153=\"\"),OR(AG$7=$V153,AF153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W153,$W153=\"\"),OR(AH$7=$V153,AG153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W153,$W153=\"\"),OR(AI$7=$V153,AH153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W153,$W153=\"\"),OR(AJ$7=$V153,AI153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W153,$W153=\"\"),OR(AK$7=$V153,AJ153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W153,$W153=\"\"),OR(AL$7=$V153,AK153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W153,$W153=\"\"),OR(AM$7=$V153,AL153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W153,$W153=\"\"),OR(AN$7=$V153,AM153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W153,$W153=\"\"),OR(AO$7=$V153,AN153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W153,$W153=\"\"),OR(AP$7=$V153,AO153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W153,$W153=\"\"),OR(AQ$7=$V153,AP153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W153,$W153=\"\"),OR(AR$7=$V153,AQ153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W153,$W153=\"\"),OR(AS$7=$V153,AR153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W153,$W153=\"\"),OR(AT$7=$V153,AS153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W153,$W153=\"\"),OR(AU$7=$V153,AT153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W153,$W153=\"\"),OR(AV$7=$V153,AU153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W153,$W153=\"\"),OR(AW$7=$V153,AV153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W153,$W153=\"\"),OR(AX$7=$V153,AW153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W153,$W153=\"\"),OR(AY$7=$V153,AX153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W153,$W153=\"\"),OR(AZ$7=$V153,AY153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W153,$W153=\"\"),OR(BA$7=$V153,AZ153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W153,$W153=\"\"),OR(BB$7=$V153,BA153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W153,$W153=\"\"),OR(BC$7=$V153,BB153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W153,$W153=\"\"),OR(BD$7=$V153,BC153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W153,$W153=\"\"),OR(BE$7=$V153,BD153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W153,$W153=\"\"),OR(BF$7=$V153,BE153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W153,$W153=\"\"),OR(BG$7=$V153,BF153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W153,$W153=\"\"),OR(BH$7=$V153,BG153<>\" \")),$S153*$J153*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[147,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A154,1)),\"\",INDEX(Database[Project Name],A154,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A154,1)),\"\",INDEX(Database[Watershed],$A154,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A154,1)),\"\",INDEX(Database[BMP Type],$A154,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A154,1)),\"\",INDEX(Database[BMP Sub-type],$A154,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A154,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A154,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A154,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A154,1))","v":""},{"$f":"IF(H154=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G154,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H154=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G154,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H154=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G154,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A154,1)),\"\",INDEX(Database[BMP Size],$A154,1))","v":""},{"$f":"IF(B154=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G154,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A154,1)),\"\",INDEX(Database[Service Level],$A154,1))","v":""},{"$f":"IF(B154=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G154,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B154=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G154,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A154,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A154,1))","v":""},{"$f":"IF(B154=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G154,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A154,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A154,1))","v":""},"",{"$f":"IF(B154=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G154,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A154,1)),\"\",INDEX(Database[Comments (text)],$A154,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A154,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A154,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A154,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A154,1))","v":""},{"$f":"IF($X$7=$V154,$S$8*J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W154,$W154=\"\"),OR(Y$7=$V154,X154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W154,$W154=\"\"),OR(Z$7=$V154,Y154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W154,$W154=\"\"),OR(AA$7=$V154,Z154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W154,$W154=\"\"),OR(AB$7=$V154,AA154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W154,$W154=\"\"),OR(AC$7=$V154,AB154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W154,$W154=\"\"),OR(AD$7=$V154,AC154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W154,$W154=\"\"),OR(AE$7=$V154,AD154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W154,$W154=\"\"),OR(AF$7=$V154,AE154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W154,$W154=\"\"),OR(AG$7=$V154,AF154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W154,$W154=\"\"),OR(AH$7=$V154,AG154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W154,$W154=\"\"),OR(AI$7=$V154,AH154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W154,$W154=\"\"),OR(AJ$7=$V154,AI154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W154,$W154=\"\"),OR(AK$7=$V154,AJ154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W154,$W154=\"\"),OR(AL$7=$V154,AK154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W154,$W154=\"\"),OR(AM$7=$V154,AL154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W154,$W154=\"\"),OR(AN$7=$V154,AM154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W154,$W154=\"\"),OR(AO$7=$V154,AN154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W154,$W154=\"\"),OR(AP$7=$V154,AO154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W154,$W154=\"\"),OR(AQ$7=$V154,AP154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W154,$W154=\"\"),OR(AR$7=$V154,AQ154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W154,$W154=\"\"),OR(AS$7=$V154,AR154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W154,$W154=\"\"),OR(AT$7=$V154,AS154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W154,$W154=\"\"),OR(AU$7=$V154,AT154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W154,$W154=\"\"),OR(AV$7=$V154,AU154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W154,$W154=\"\"),OR(AW$7=$V154,AV154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W154,$W154=\"\"),OR(AX$7=$V154,AW154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W154,$W154=\"\"),OR(AY$7=$V154,AX154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W154,$W154=\"\"),OR(AZ$7=$V154,AY154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W154,$W154=\"\"),OR(BA$7=$V154,AZ154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W154,$W154=\"\"),OR(BB$7=$V154,BA154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W154,$W154=\"\"),OR(BC$7=$V154,BB154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W154,$W154=\"\"),OR(BD$7=$V154,BC154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W154,$W154=\"\"),OR(BE$7=$V154,BD154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W154,$W154=\"\"),OR(BF$7=$V154,BE154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W154,$W154=\"\"),OR(BG$7=$V154,BF154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W154,$W154=\"\"),OR(BH$7=$V154,BG154<>\" \")),$S154*$J154*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[148,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A155,1)),\"\",INDEX(Database[Project Name],A155,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A155,1)),\"\",INDEX(Database[Watershed],$A155,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A155,1)),\"\",INDEX(Database[BMP Type],$A155,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A155,1)),\"\",INDEX(Database[BMP Sub-type],$A155,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A155,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A155,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A155,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A155,1))","v":""},{"$f":"IF(H155=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G155,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H155=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G155,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H155=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G155,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A155,1)),\"\",INDEX(Database[BMP Size],$A155,1))","v":""},{"$f":"IF(B155=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G155,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A155,1)),\"\",INDEX(Database[Service Level],$A155,1))","v":""},{"$f":"IF(B155=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G155,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B155=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G155,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A155,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A155,1))","v":""},{"$f":"IF(B155=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G155,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A155,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A155,1))","v":""},"",{"$f":"IF(B155=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G155,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A155,1)),\"\",INDEX(Database[Comments (text)],$A155,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A155,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A155,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A155,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A155,1))","v":""},{"$f":"IF($X$7=$V155,$S$8*J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W155,$W155=\"\"),OR(Y$7=$V155,X155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W155,$W155=\"\"),OR(Z$7=$V155,Y155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W155,$W155=\"\"),OR(AA$7=$V155,Z155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W155,$W155=\"\"),OR(AB$7=$V155,AA155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W155,$W155=\"\"),OR(AC$7=$V155,AB155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W155,$W155=\"\"),OR(AD$7=$V155,AC155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W155,$W155=\"\"),OR(AE$7=$V155,AD155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W155,$W155=\"\"),OR(AF$7=$V155,AE155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W155,$W155=\"\"),OR(AG$7=$V155,AF155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W155,$W155=\"\"),OR(AH$7=$V155,AG155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W155,$W155=\"\"),OR(AI$7=$V155,AH155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W155,$W155=\"\"),OR(AJ$7=$V155,AI155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W155,$W155=\"\"),OR(AK$7=$V155,AJ155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W155,$W155=\"\"),OR(AL$7=$V155,AK155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W155,$W155=\"\"),OR(AM$7=$V155,AL155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W155,$W155=\"\"),OR(AN$7=$V155,AM155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W155,$W155=\"\"),OR(AO$7=$V155,AN155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W155,$W155=\"\"),OR(AP$7=$V155,AO155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W155,$W155=\"\"),OR(AQ$7=$V155,AP155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W155,$W155=\"\"),OR(AR$7=$V155,AQ155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W155,$W155=\"\"),OR(AS$7=$V155,AR155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W155,$W155=\"\"),OR(AT$7=$V155,AS155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W155,$W155=\"\"),OR(AU$7=$V155,AT155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W155,$W155=\"\"),OR(AV$7=$V155,AU155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W155,$W155=\"\"),OR(AW$7=$V155,AV155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W155,$W155=\"\"),OR(AX$7=$V155,AW155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W155,$W155=\"\"),OR(AY$7=$V155,AX155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W155,$W155=\"\"),OR(AZ$7=$V155,AY155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W155,$W155=\"\"),OR(BA$7=$V155,AZ155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W155,$W155=\"\"),OR(BB$7=$V155,BA155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W155,$W155=\"\"),OR(BC$7=$V155,BB155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W155,$W155=\"\"),OR(BD$7=$V155,BC155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W155,$W155=\"\"),OR(BE$7=$V155,BD155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W155,$W155=\"\"),OR(BF$7=$V155,BE155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W155,$W155=\"\"),OR(BG$7=$V155,BF155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W155,$W155=\"\"),OR(BH$7=$V155,BG155<>\" \")),$S155*$J155*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[149,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A156,1)),\"\",INDEX(Database[Project Name],A156,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A156,1)),\"\",INDEX(Database[Watershed],$A156,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A156,1)),\"\",INDEX(Database[BMP Type],$A156,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A156,1)),\"\",INDEX(Database[BMP Sub-type],$A156,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A156,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A156,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A156,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A156,1))","v":""},{"$f":"IF(H156=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G156,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H156=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G156,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H156=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G156,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A156,1)),\"\",INDEX(Database[BMP Size],$A156,1))","v":""},{"$f":"IF(B156=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G156,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A156,1)),\"\",INDEX(Database[Service Level],$A156,1))","v":""},{"$f":"IF(B156=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G156,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B156=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G156,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A156,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A156,1))","v":""},{"$f":"IF(B156=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G156,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A156,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A156,1))","v":""},"",{"$f":"IF(B156=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G156,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A156,1)),\"\",INDEX(Database[Comments (text)],$A156,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A156,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A156,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A156,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A156,1))","v":""},{"$f":"IF($X$7=$V156,$S$8*J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W156,$W156=\"\"),OR(Y$7=$V156,X156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W156,$W156=\"\"),OR(Z$7=$V156,Y156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W156,$W156=\"\"),OR(AA$7=$V156,Z156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W156,$W156=\"\"),OR(AB$7=$V156,AA156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W156,$W156=\"\"),OR(AC$7=$V156,AB156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W156,$W156=\"\"),OR(AD$7=$V156,AC156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W156,$W156=\"\"),OR(AE$7=$V156,AD156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W156,$W156=\"\"),OR(AF$7=$V156,AE156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W156,$W156=\"\"),OR(AG$7=$V156,AF156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W156,$W156=\"\"),OR(AH$7=$V156,AG156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W156,$W156=\"\"),OR(AI$7=$V156,AH156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W156,$W156=\"\"),OR(AJ$7=$V156,AI156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W156,$W156=\"\"),OR(AK$7=$V156,AJ156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W156,$W156=\"\"),OR(AL$7=$V156,AK156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W156,$W156=\"\"),OR(AM$7=$V156,AL156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W156,$W156=\"\"),OR(AN$7=$V156,AM156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W156,$W156=\"\"),OR(AO$7=$V156,AN156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W156,$W156=\"\"),OR(AP$7=$V156,AO156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W156,$W156=\"\"),OR(AQ$7=$V156,AP156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W156,$W156=\"\"),OR(AR$7=$V156,AQ156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W156,$W156=\"\"),OR(AS$7=$V156,AR156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W156,$W156=\"\"),OR(AT$7=$V156,AS156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W156,$W156=\"\"),OR(AU$7=$V156,AT156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W156,$W156=\"\"),OR(AV$7=$V156,AU156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W156,$W156=\"\"),OR(AW$7=$V156,AV156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W156,$W156=\"\"),OR(AX$7=$V156,AW156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W156,$W156=\"\"),OR(AY$7=$V156,AX156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W156,$W156=\"\"),OR(AZ$7=$V156,AY156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W156,$W156=\"\"),OR(BA$7=$V156,AZ156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W156,$W156=\"\"),OR(BB$7=$V156,BA156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W156,$W156=\"\"),OR(BC$7=$V156,BB156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W156,$W156=\"\"),OR(BD$7=$V156,BC156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W156,$W156=\"\"),OR(BE$7=$V156,BD156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W156,$W156=\"\"),OR(BF$7=$V156,BE156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W156,$W156=\"\"),OR(BG$7=$V156,BF156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W156,$W156=\"\"),OR(BH$7=$V156,BG156<>\" \")),$S156*$J156*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[150,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A157,1)),\"\",INDEX(Database[Project Name],A157,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A157,1)),\"\",INDEX(Database[Watershed],$A157,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A157,1)),\"\",INDEX(Database[BMP Type],$A157,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A157,1)),\"\",INDEX(Database[BMP Sub-type],$A157,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A157,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A157,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A157,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A157,1))","v":""},{"$f":"IF(H157=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G157,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H157=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G157,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H157=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G157,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A157,1)),\"\",INDEX(Database[BMP Size],$A157,1))","v":""},{"$f":"IF(B157=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G157,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A157,1)),\"\",INDEX(Database[Service Level],$A157,1))","v":""},{"$f":"IF(B157=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G157,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B157=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G157,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A157,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A157,1))","v":""},{"$f":"IF(B157=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G157,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A157,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A157,1))","v":""},"",{"$f":"IF(B157=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G157,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A157,1)),\"\",INDEX(Database[Comments (text)],$A157,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A157,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A157,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A157,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A157,1))","v":""},{"$f":"IF($X$7=$V157,$S$8*J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W157,$W157=\"\"),OR(Y$7=$V157,X157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W157,$W157=\"\"),OR(Z$7=$V157,Y157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W157,$W157=\"\"),OR(AA$7=$V157,Z157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W157,$W157=\"\"),OR(AB$7=$V157,AA157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W157,$W157=\"\"),OR(AC$7=$V157,AB157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W157,$W157=\"\"),OR(AD$7=$V157,AC157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W157,$W157=\"\"),OR(AE$7=$V157,AD157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W157,$W157=\"\"),OR(AF$7=$V157,AE157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W157,$W157=\"\"),OR(AG$7=$V157,AF157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W157,$W157=\"\"),OR(AH$7=$V157,AG157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W157,$W157=\"\"),OR(AI$7=$V157,AH157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W157,$W157=\"\"),OR(AJ$7=$V157,AI157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W157,$W157=\"\"),OR(AK$7=$V157,AJ157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W157,$W157=\"\"),OR(AL$7=$V157,AK157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W157,$W157=\"\"),OR(AM$7=$V157,AL157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W157,$W157=\"\"),OR(AN$7=$V157,AM157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W157,$W157=\"\"),OR(AO$7=$V157,AN157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W157,$W157=\"\"),OR(AP$7=$V157,AO157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W157,$W157=\"\"),OR(AQ$7=$V157,AP157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W157,$W157=\"\"),OR(AR$7=$V157,AQ157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W157,$W157=\"\"),OR(AS$7=$V157,AR157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W157,$W157=\"\"),OR(AT$7=$V157,AS157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W157,$W157=\"\"),OR(AU$7=$V157,AT157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W157,$W157=\"\"),OR(AV$7=$V157,AU157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W157,$W157=\"\"),OR(AW$7=$V157,AV157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W157,$W157=\"\"),OR(AX$7=$V157,AW157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W157,$W157=\"\"),OR(AY$7=$V157,AX157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W157,$W157=\"\"),OR(AZ$7=$V157,AY157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W157,$W157=\"\"),OR(BA$7=$V157,AZ157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W157,$W157=\"\"),OR(BB$7=$V157,BA157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W157,$W157=\"\"),OR(BC$7=$V157,BB157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W157,$W157=\"\"),OR(BD$7=$V157,BC157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W157,$W157=\"\"),OR(BE$7=$V157,BD157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W157,$W157=\"\"),OR(BF$7=$V157,BE157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W157,$W157=\"\"),OR(BG$7=$V157,BF157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W157,$W157=\"\"),OR(BH$7=$V157,BG157<>\" \")),$S157*$J157*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[151,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A158,1)),\"\",INDEX(Database[Project Name],A158,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A158,1)),\"\",INDEX(Database[Watershed],$A158,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A158,1)),\"\",INDEX(Database[BMP Type],$A158,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A158,1)),\"\",INDEX(Database[BMP Sub-type],$A158,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A158,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A158,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A158,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A158,1))","v":""},{"$f":"IF(H158=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G158,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H158=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G158,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H158=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G158,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A158,1)),\"\",INDEX(Database[BMP Size],$A158,1))","v":""},{"$f":"IF(B158=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G158,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A158,1)),\"\",INDEX(Database[Service Level],$A158,1))","v":""},{"$f":"IF(B158=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G158,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B158=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G158,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A158,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A158,1))","v":""},{"$f":"IF(B158=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G158,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A158,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A158,1))","v":""},"",{"$f":"IF(B158=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G158,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A158,1)),\"\",INDEX(Database[Comments (text)],$A158,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A158,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A158,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A158,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A158,1))","v":""},{"$f":"IF($X$7=$V158,$S$8*J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W158,$W158=\"\"),OR(Y$7=$V158,X158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W158,$W158=\"\"),OR(Z$7=$V158,Y158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W158,$W158=\"\"),OR(AA$7=$V158,Z158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W158,$W158=\"\"),OR(AB$7=$V158,AA158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W158,$W158=\"\"),OR(AC$7=$V158,AB158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W158,$W158=\"\"),OR(AD$7=$V158,AC158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W158,$W158=\"\"),OR(AE$7=$V158,AD158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W158,$W158=\"\"),OR(AF$7=$V158,AE158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W158,$W158=\"\"),OR(AG$7=$V158,AF158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W158,$W158=\"\"),OR(AH$7=$V158,AG158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W158,$W158=\"\"),OR(AI$7=$V158,AH158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W158,$W158=\"\"),OR(AJ$7=$V158,AI158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W158,$W158=\"\"),OR(AK$7=$V158,AJ158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W158,$W158=\"\"),OR(AL$7=$V158,AK158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W158,$W158=\"\"),OR(AM$7=$V158,AL158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W158,$W158=\"\"),OR(AN$7=$V158,AM158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W158,$W158=\"\"),OR(AO$7=$V158,AN158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W158,$W158=\"\"),OR(AP$7=$V158,AO158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W158,$W158=\"\"),OR(AQ$7=$V158,AP158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W158,$W158=\"\"),OR(AR$7=$V158,AQ158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W158,$W158=\"\"),OR(AS$7=$V158,AR158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W158,$W158=\"\"),OR(AT$7=$V158,AS158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W158,$W158=\"\"),OR(AU$7=$V158,AT158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W158,$W158=\"\"),OR(AV$7=$V158,AU158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W158,$W158=\"\"),OR(AW$7=$V158,AV158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W158,$W158=\"\"),OR(AX$7=$V158,AW158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W158,$W158=\"\"),OR(AY$7=$V158,AX158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W158,$W158=\"\"),OR(AZ$7=$V158,AY158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W158,$W158=\"\"),OR(BA$7=$V158,AZ158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W158,$W158=\"\"),OR(BB$7=$V158,BA158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W158,$W158=\"\"),OR(BC$7=$V158,BB158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W158,$W158=\"\"),OR(BD$7=$V158,BC158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W158,$W158=\"\"),OR(BE$7=$V158,BD158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W158,$W158=\"\"),OR(BF$7=$V158,BE158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W158,$W158=\"\"),OR(BG$7=$V158,BF158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W158,$W158=\"\"),OR(BH$7=$V158,BG158<>\" \")),$S158*$J158*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[152,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A159,1)),\"\",INDEX(Database[Project Name],A159,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A159,1)),\"\",INDEX(Database[Watershed],$A159,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A159,1)),\"\",INDEX(Database[BMP Type],$A159,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A159,1)),\"\",INDEX(Database[BMP Sub-type],$A159,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A159,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A159,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A159,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A159,1))","v":""},{"$f":"IF(H159=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G159,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H159=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G159,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H159=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G159,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A159,1)),\"\",INDEX(Database[BMP Size],$A159,1))","v":""},{"$f":"IF(B159=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G159,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A159,1)),\"\",INDEX(Database[Service Level],$A159,1))","v":""},{"$f":"IF(B159=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G159,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B159=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G159,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A159,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A159,1))","v":""},{"$f":"IF(B159=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G159,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A159,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A159,1))","v":""},"",{"$f":"IF(B159=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G159,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A159,1)),\"\",INDEX(Database[Comments (text)],$A159,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A159,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A159,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A159,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A159,1))","v":""},{"$f":"IF($X$7=$V159,$S$8*J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W159,$W159=\"\"),OR(Y$7=$V159,X159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W159,$W159=\"\"),OR(Z$7=$V159,Y159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W159,$W159=\"\"),OR(AA$7=$V159,Z159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W159,$W159=\"\"),OR(AB$7=$V159,AA159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W159,$W159=\"\"),OR(AC$7=$V159,AB159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W159,$W159=\"\"),OR(AD$7=$V159,AC159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W159,$W159=\"\"),OR(AE$7=$V159,AD159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W159,$W159=\"\"),OR(AF$7=$V159,AE159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W159,$W159=\"\"),OR(AG$7=$V159,AF159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W159,$W159=\"\"),OR(AH$7=$V159,AG159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W159,$W159=\"\"),OR(AI$7=$V159,AH159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W159,$W159=\"\"),OR(AJ$7=$V159,AI159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W159,$W159=\"\"),OR(AK$7=$V159,AJ159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W159,$W159=\"\"),OR(AL$7=$V159,AK159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W159,$W159=\"\"),OR(AM$7=$V159,AL159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W159,$W159=\"\"),OR(AN$7=$V159,AM159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W159,$W159=\"\"),OR(AO$7=$V159,AN159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W159,$W159=\"\"),OR(AP$7=$V159,AO159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W159,$W159=\"\"),OR(AQ$7=$V159,AP159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W159,$W159=\"\"),OR(AR$7=$V159,AQ159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W159,$W159=\"\"),OR(AS$7=$V159,AR159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W159,$W159=\"\"),OR(AT$7=$V159,AS159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W159,$W159=\"\"),OR(AU$7=$V159,AT159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W159,$W159=\"\"),OR(AV$7=$V159,AU159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W159,$W159=\"\"),OR(AW$7=$V159,AV159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W159,$W159=\"\"),OR(AX$7=$V159,AW159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W159,$W159=\"\"),OR(AY$7=$V159,AX159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W159,$W159=\"\"),OR(AZ$7=$V159,AY159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W159,$W159=\"\"),OR(BA$7=$V159,AZ159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W159,$W159=\"\"),OR(BB$7=$V159,BA159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W159,$W159=\"\"),OR(BC$7=$V159,BB159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W159,$W159=\"\"),OR(BD$7=$V159,BC159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W159,$W159=\"\"),OR(BE$7=$V159,BD159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W159,$W159=\"\"),OR(BF$7=$V159,BE159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W159,$W159=\"\"),OR(BG$7=$V159,BF159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W159,$W159=\"\"),OR(BH$7=$V159,BG159<>\" \")),$S159*$J159*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[153,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A160,1)),\"\",INDEX(Database[Project Name],A160,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A160,1)),\"\",INDEX(Database[Watershed],$A160,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A160,1)),\"\",INDEX(Database[BMP Type],$A160,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A160,1)),\"\",INDEX(Database[BMP Sub-type],$A160,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A160,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A160,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A160,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A160,1))","v":""},{"$f":"IF(H160=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G160,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H160=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G160,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H160=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G160,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A160,1)),\"\",INDEX(Database[BMP Size],$A160,1))","v":""},{"$f":"IF(B160=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G160,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A160,1)),\"\",INDEX(Database[Service Level],$A160,1))","v":""},{"$f":"IF(B160=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G160,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B160=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G160,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A160,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A160,1))","v":""},{"$f":"IF(B160=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G160,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A160,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A160,1))","v":""},"",{"$f":"IF(B160=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G160,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A160,1)),\"\",INDEX(Database[Comments (text)],$A160,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A160,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A160,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A160,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A160,1))","v":""},{"$f":"IF($X$7=$V160,$S$8*J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W160,$W160=\"\"),OR(Y$7=$V160,X160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W160,$W160=\"\"),OR(Z$7=$V160,Y160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W160,$W160=\"\"),OR(AA$7=$V160,Z160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W160,$W160=\"\"),OR(AB$7=$V160,AA160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W160,$W160=\"\"),OR(AC$7=$V160,AB160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W160,$W160=\"\"),OR(AD$7=$V160,AC160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W160,$W160=\"\"),OR(AE$7=$V160,AD160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W160,$W160=\"\"),OR(AF$7=$V160,AE160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W160,$W160=\"\"),OR(AG$7=$V160,AF160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W160,$W160=\"\"),OR(AH$7=$V160,AG160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W160,$W160=\"\"),OR(AI$7=$V160,AH160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W160,$W160=\"\"),OR(AJ$7=$V160,AI160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W160,$W160=\"\"),OR(AK$7=$V160,AJ160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W160,$W160=\"\"),OR(AL$7=$V160,AK160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W160,$W160=\"\"),OR(AM$7=$V160,AL160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W160,$W160=\"\"),OR(AN$7=$V160,AM160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W160,$W160=\"\"),OR(AO$7=$V160,AN160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W160,$W160=\"\"),OR(AP$7=$V160,AO160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W160,$W160=\"\"),OR(AQ$7=$V160,AP160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W160,$W160=\"\"),OR(AR$7=$V160,AQ160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W160,$W160=\"\"),OR(AS$7=$V160,AR160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W160,$W160=\"\"),OR(AT$7=$V160,AS160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W160,$W160=\"\"),OR(AU$7=$V160,AT160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W160,$W160=\"\"),OR(AV$7=$V160,AU160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W160,$W160=\"\"),OR(AW$7=$V160,AV160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W160,$W160=\"\"),OR(AX$7=$V160,AW160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W160,$W160=\"\"),OR(AY$7=$V160,AX160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W160,$W160=\"\"),OR(AZ$7=$V160,AY160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W160,$W160=\"\"),OR(BA$7=$V160,AZ160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W160,$W160=\"\"),OR(BB$7=$V160,BA160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W160,$W160=\"\"),OR(BC$7=$V160,BB160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W160,$W160=\"\"),OR(BD$7=$V160,BC160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W160,$W160=\"\"),OR(BE$7=$V160,BD160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W160,$W160=\"\"),OR(BF$7=$V160,BE160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W160,$W160=\"\"),OR(BG$7=$V160,BF160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W160,$W160=\"\"),OR(BH$7=$V160,BG160<>\" \")),$S160*$J160*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[154,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A161,1)),\"\",INDEX(Database[Project Name],A161,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A161,1)),\"\",INDEX(Database[Watershed],$A161,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A161,1)),\"\",INDEX(Database[BMP Type],$A161,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A161,1)),\"\",INDEX(Database[BMP Sub-type],$A161,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A161,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A161,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A161,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A161,1))","v":""},{"$f":"IF(H161=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G161,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H161=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G161,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H161=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G161,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A161,1)),\"\",INDEX(Database[BMP Size],$A161,1))","v":""},{"$f":"IF(B161=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G161,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A161,1)),\"\",INDEX(Database[Service Level],$A161,1))","v":""},{"$f":"IF(B161=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G161,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B161=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G161,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A161,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A161,1))","v":""},{"$f":"IF(B161=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G161,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A161,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A161,1))","v":""},"",{"$f":"IF(B161=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G161,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A161,1)),\"\",INDEX(Database[Comments (text)],$A161,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A161,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A161,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A161,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A161,1))","v":""},{"$f":"IF($X$7=$V161,$S$8*J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W161,$W161=\"\"),OR(Y$7=$V161,X161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W161,$W161=\"\"),OR(Z$7=$V161,Y161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W161,$W161=\"\"),OR(AA$7=$V161,Z161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W161,$W161=\"\"),OR(AB$7=$V161,AA161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W161,$W161=\"\"),OR(AC$7=$V161,AB161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W161,$W161=\"\"),OR(AD$7=$V161,AC161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W161,$W161=\"\"),OR(AE$7=$V161,AD161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W161,$W161=\"\"),OR(AF$7=$V161,AE161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W161,$W161=\"\"),OR(AG$7=$V161,AF161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W161,$W161=\"\"),OR(AH$7=$V161,AG161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W161,$W161=\"\"),OR(AI$7=$V161,AH161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W161,$W161=\"\"),OR(AJ$7=$V161,AI161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W161,$W161=\"\"),OR(AK$7=$V161,AJ161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W161,$W161=\"\"),OR(AL$7=$V161,AK161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W161,$W161=\"\"),OR(AM$7=$V161,AL161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W161,$W161=\"\"),OR(AN$7=$V161,AM161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W161,$W161=\"\"),OR(AO$7=$V161,AN161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W161,$W161=\"\"),OR(AP$7=$V161,AO161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W161,$W161=\"\"),OR(AQ$7=$V161,AP161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W161,$W161=\"\"),OR(AR$7=$V161,AQ161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W161,$W161=\"\"),OR(AS$7=$V161,AR161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W161,$W161=\"\"),OR(AT$7=$V161,AS161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W161,$W161=\"\"),OR(AU$7=$V161,AT161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W161,$W161=\"\"),OR(AV$7=$V161,AU161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W161,$W161=\"\"),OR(AW$7=$V161,AV161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W161,$W161=\"\"),OR(AX$7=$V161,AW161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W161,$W161=\"\"),OR(AY$7=$V161,AX161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W161,$W161=\"\"),OR(AZ$7=$V161,AY161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W161,$W161=\"\"),OR(BA$7=$V161,AZ161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W161,$W161=\"\"),OR(BB$7=$V161,BA161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W161,$W161=\"\"),OR(BC$7=$V161,BB161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W161,$W161=\"\"),OR(BD$7=$V161,BC161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W161,$W161=\"\"),OR(BE$7=$V161,BD161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W161,$W161=\"\"),OR(BF$7=$V161,BE161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W161,$W161=\"\"),OR(BG$7=$V161,BF161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W161,$W161=\"\"),OR(BH$7=$V161,BG161<>\" \")),$S161*$J161*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[155,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A162,1)),\"\",INDEX(Database[Project Name],A162,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A162,1)),\"\",INDEX(Database[Watershed],$A162,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A162,1)),\"\",INDEX(Database[BMP Type],$A162,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A162,1)),\"\",INDEX(Database[BMP Sub-type],$A162,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A162,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A162,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A162,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A162,1))","v":""},{"$f":"IF(H162=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G162,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H162=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G162,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H162=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G162,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A162,1)),\"\",INDEX(Database[BMP Size],$A162,1))","v":""},{"$f":"IF(B162=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G162,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A162,1)),\"\",INDEX(Database[Service Level],$A162,1))","v":""},{"$f":"IF(B162=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G162,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B162=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G162,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A162,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A162,1))","v":""},{"$f":"IF(B162=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G162,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A162,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A162,1))","v":""},"",{"$f":"IF(B162=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G162,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A162,1)),\"\",INDEX(Database[Comments (text)],$A162,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A162,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A162,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A162,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A162,1))","v":""},{"$f":"IF($X$7=$V162,$S$8*J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W162,$W162=\"\"),OR(Y$7=$V162,X162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W162,$W162=\"\"),OR(Z$7=$V162,Y162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W162,$W162=\"\"),OR(AA$7=$V162,Z162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W162,$W162=\"\"),OR(AB$7=$V162,AA162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W162,$W162=\"\"),OR(AC$7=$V162,AB162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W162,$W162=\"\"),OR(AD$7=$V162,AC162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W162,$W162=\"\"),OR(AE$7=$V162,AD162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W162,$W162=\"\"),OR(AF$7=$V162,AE162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W162,$W162=\"\"),OR(AG$7=$V162,AF162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W162,$W162=\"\"),OR(AH$7=$V162,AG162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W162,$W162=\"\"),OR(AI$7=$V162,AH162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W162,$W162=\"\"),OR(AJ$7=$V162,AI162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W162,$W162=\"\"),OR(AK$7=$V162,AJ162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W162,$W162=\"\"),OR(AL$7=$V162,AK162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W162,$W162=\"\"),OR(AM$7=$V162,AL162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W162,$W162=\"\"),OR(AN$7=$V162,AM162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W162,$W162=\"\"),OR(AO$7=$V162,AN162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W162,$W162=\"\"),OR(AP$7=$V162,AO162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W162,$W162=\"\"),OR(AQ$7=$V162,AP162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W162,$W162=\"\"),OR(AR$7=$V162,AQ162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W162,$W162=\"\"),OR(AS$7=$V162,AR162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W162,$W162=\"\"),OR(AT$7=$V162,AS162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W162,$W162=\"\"),OR(AU$7=$V162,AT162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W162,$W162=\"\"),OR(AV$7=$V162,AU162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W162,$W162=\"\"),OR(AW$7=$V162,AV162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W162,$W162=\"\"),OR(AX$7=$V162,AW162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W162,$W162=\"\"),OR(AY$7=$V162,AX162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W162,$W162=\"\"),OR(AZ$7=$V162,AY162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W162,$W162=\"\"),OR(BA$7=$V162,AZ162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W162,$W162=\"\"),OR(BB$7=$V162,BA162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W162,$W162=\"\"),OR(BC$7=$V162,BB162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W162,$W162=\"\"),OR(BD$7=$V162,BC162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W162,$W162=\"\"),OR(BE$7=$V162,BD162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W162,$W162=\"\"),OR(BF$7=$V162,BE162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W162,$W162=\"\"),OR(BG$7=$V162,BF162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W162,$W162=\"\"),OR(BH$7=$V162,BG162<>\" \")),$S162*$J162*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[156,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A163,1)),\"\",INDEX(Database[Project Name],A163,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A163,1)),\"\",INDEX(Database[Watershed],$A163,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A163,1)),\"\",INDEX(Database[BMP Type],$A163,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A163,1)),\"\",INDEX(Database[BMP Sub-type],$A163,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A163,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A163,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A163,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A163,1))","v":""},{"$f":"IF(H163=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G163,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H163=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G163,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H163=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G163,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A163,1)),\"\",INDEX(Database[BMP Size],$A163,1))","v":""},{"$f":"IF(B163=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G163,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A163,1)),\"\",INDEX(Database[Service Level],$A163,1))","v":""},{"$f":"IF(B163=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G163,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B163=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G163,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A163,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A163,1))","v":""},{"$f":"IF(B163=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G163,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A163,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A163,1))","v":""},"",{"$f":"IF(B163=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G163,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A163,1)),\"\",INDEX(Database[Comments (text)],$A163,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A163,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A163,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A163,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A163,1))","v":""},{"$f":"IF($X$7=$V163,$S$8*J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W163,$W163=\"\"),OR(Y$7=$V163,X163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W163,$W163=\"\"),OR(Z$7=$V163,Y163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W163,$W163=\"\"),OR(AA$7=$V163,Z163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W163,$W163=\"\"),OR(AB$7=$V163,AA163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W163,$W163=\"\"),OR(AC$7=$V163,AB163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W163,$W163=\"\"),OR(AD$7=$V163,AC163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W163,$W163=\"\"),OR(AE$7=$V163,AD163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W163,$W163=\"\"),OR(AF$7=$V163,AE163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W163,$W163=\"\"),OR(AG$7=$V163,AF163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W163,$W163=\"\"),OR(AH$7=$V163,AG163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W163,$W163=\"\"),OR(AI$7=$V163,AH163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W163,$W163=\"\"),OR(AJ$7=$V163,AI163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W163,$W163=\"\"),OR(AK$7=$V163,AJ163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W163,$W163=\"\"),OR(AL$7=$V163,AK163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W163,$W163=\"\"),OR(AM$7=$V163,AL163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W163,$W163=\"\"),OR(AN$7=$V163,AM163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W163,$W163=\"\"),OR(AO$7=$V163,AN163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W163,$W163=\"\"),OR(AP$7=$V163,AO163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W163,$W163=\"\"),OR(AQ$7=$V163,AP163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W163,$W163=\"\"),OR(AR$7=$V163,AQ163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W163,$W163=\"\"),OR(AS$7=$V163,AR163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W163,$W163=\"\"),OR(AT$7=$V163,AS163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W163,$W163=\"\"),OR(AU$7=$V163,AT163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W163,$W163=\"\"),OR(AV$7=$V163,AU163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W163,$W163=\"\"),OR(AW$7=$V163,AV163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W163,$W163=\"\"),OR(AX$7=$V163,AW163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W163,$W163=\"\"),OR(AY$7=$V163,AX163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W163,$W163=\"\"),OR(AZ$7=$V163,AY163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W163,$W163=\"\"),OR(BA$7=$V163,AZ163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W163,$W163=\"\"),OR(BB$7=$V163,BA163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W163,$W163=\"\"),OR(BC$7=$V163,BB163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W163,$W163=\"\"),OR(BD$7=$V163,BC163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W163,$W163=\"\"),OR(BE$7=$V163,BD163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W163,$W163=\"\"),OR(BF$7=$V163,BE163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W163,$W163=\"\"),OR(BG$7=$V163,BF163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W163,$W163=\"\"),OR(BH$7=$V163,BG163<>\" \")),$S163*$J163*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[157,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A164,1)),\"\",INDEX(Database[Project Name],A164,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A164,1)),\"\",INDEX(Database[Watershed],$A164,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A164,1)),\"\",INDEX(Database[BMP Type],$A164,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A164,1)),\"\",INDEX(Database[BMP Sub-type],$A164,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A164,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A164,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A164,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A164,1))","v":""},{"$f":"IF(H164=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G164,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H164=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G164,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H164=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G164,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A164,1)),\"\",INDEX(Database[BMP Size],$A164,1))","v":""},{"$f":"IF(B164=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G164,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A164,1)),\"\",INDEX(Database[Service Level],$A164,1))","v":""},{"$f":"IF(B164=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G164,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B164=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G164,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A164,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A164,1))","v":""},{"$f":"IF(B164=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G164,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A164,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A164,1))","v":""},"",{"$f":"IF(B164=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G164,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A164,1)),\"\",INDEX(Database[Comments (text)],$A164,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A164,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A164,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A164,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A164,1))","v":""},{"$f":"IF($X$7=$V164,$S$8*J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W164,$W164=\"\"),OR(Y$7=$V164,X164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W164,$W164=\"\"),OR(Z$7=$V164,Y164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W164,$W164=\"\"),OR(AA$7=$V164,Z164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W164,$W164=\"\"),OR(AB$7=$V164,AA164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W164,$W164=\"\"),OR(AC$7=$V164,AB164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W164,$W164=\"\"),OR(AD$7=$V164,AC164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W164,$W164=\"\"),OR(AE$7=$V164,AD164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W164,$W164=\"\"),OR(AF$7=$V164,AE164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W164,$W164=\"\"),OR(AG$7=$V164,AF164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W164,$W164=\"\"),OR(AH$7=$V164,AG164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W164,$W164=\"\"),OR(AI$7=$V164,AH164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W164,$W164=\"\"),OR(AJ$7=$V164,AI164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W164,$W164=\"\"),OR(AK$7=$V164,AJ164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W164,$W164=\"\"),OR(AL$7=$V164,AK164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W164,$W164=\"\"),OR(AM$7=$V164,AL164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W164,$W164=\"\"),OR(AN$7=$V164,AM164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W164,$W164=\"\"),OR(AO$7=$V164,AN164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W164,$W164=\"\"),OR(AP$7=$V164,AO164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W164,$W164=\"\"),OR(AQ$7=$V164,AP164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W164,$W164=\"\"),OR(AR$7=$V164,AQ164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W164,$W164=\"\"),OR(AS$7=$V164,AR164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W164,$W164=\"\"),OR(AT$7=$V164,AS164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W164,$W164=\"\"),OR(AU$7=$V164,AT164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W164,$W164=\"\"),OR(AV$7=$V164,AU164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W164,$W164=\"\"),OR(AW$7=$V164,AV164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W164,$W164=\"\"),OR(AX$7=$V164,AW164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W164,$W164=\"\"),OR(AY$7=$V164,AX164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W164,$W164=\"\"),OR(AZ$7=$V164,AY164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W164,$W164=\"\"),OR(BA$7=$V164,AZ164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W164,$W164=\"\"),OR(BB$7=$V164,BA164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W164,$W164=\"\"),OR(BC$7=$V164,BB164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W164,$W164=\"\"),OR(BD$7=$V164,BC164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W164,$W164=\"\"),OR(BE$7=$V164,BD164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W164,$W164=\"\"),OR(BF$7=$V164,BE164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W164,$W164=\"\"),OR(BG$7=$V164,BF164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W164,$W164=\"\"),OR(BH$7=$V164,BG164<>\" \")),$S164*$J164*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[158,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A165,1)),\"\",INDEX(Database[Project Name],A165,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A165,1)),\"\",INDEX(Database[Watershed],$A165,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A165,1)),\"\",INDEX(Database[BMP Type],$A165,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A165,1)),\"\",INDEX(Database[BMP Sub-type],$A165,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A165,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A165,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A165,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A165,1))","v":""},{"$f":"IF(H165=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G165,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H165=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G165,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H165=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G165,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A165,1)),\"\",INDEX(Database[BMP Size],$A165,1))","v":""},{"$f":"IF(B165=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G165,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A165,1)),\"\",INDEX(Database[Service Level],$A165,1))","v":""},{"$f":"IF(B165=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G165,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B165=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G165,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A165,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A165,1))","v":""},{"$f":"IF(B165=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G165,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A165,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A165,1))","v":""},"",{"$f":"IF(B165=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G165,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A165,1)),\"\",INDEX(Database[Comments (text)],$A165,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A165,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A165,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A165,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A165,1))","v":""},{"$f":"IF($X$7=$V165,$S$8*J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W165,$W165=\"\"),OR(Y$7=$V165,X165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W165,$W165=\"\"),OR(Z$7=$V165,Y165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W165,$W165=\"\"),OR(AA$7=$V165,Z165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W165,$W165=\"\"),OR(AB$7=$V165,AA165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W165,$W165=\"\"),OR(AC$7=$V165,AB165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W165,$W165=\"\"),OR(AD$7=$V165,AC165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W165,$W165=\"\"),OR(AE$7=$V165,AD165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W165,$W165=\"\"),OR(AF$7=$V165,AE165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W165,$W165=\"\"),OR(AG$7=$V165,AF165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W165,$W165=\"\"),OR(AH$7=$V165,AG165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W165,$W165=\"\"),OR(AI$7=$V165,AH165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W165,$W165=\"\"),OR(AJ$7=$V165,AI165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W165,$W165=\"\"),OR(AK$7=$V165,AJ165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W165,$W165=\"\"),OR(AL$7=$V165,AK165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W165,$W165=\"\"),OR(AM$7=$V165,AL165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W165,$W165=\"\"),OR(AN$7=$V165,AM165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W165,$W165=\"\"),OR(AO$7=$V165,AN165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W165,$W165=\"\"),OR(AP$7=$V165,AO165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W165,$W165=\"\"),OR(AQ$7=$V165,AP165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W165,$W165=\"\"),OR(AR$7=$V165,AQ165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W165,$W165=\"\"),OR(AS$7=$V165,AR165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W165,$W165=\"\"),OR(AT$7=$V165,AS165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W165,$W165=\"\"),OR(AU$7=$V165,AT165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W165,$W165=\"\"),OR(AV$7=$V165,AU165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W165,$W165=\"\"),OR(AW$7=$V165,AV165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W165,$W165=\"\"),OR(AX$7=$V165,AW165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W165,$W165=\"\"),OR(AY$7=$V165,AX165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W165,$W165=\"\"),OR(AZ$7=$V165,AY165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W165,$W165=\"\"),OR(BA$7=$V165,AZ165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W165,$W165=\"\"),OR(BB$7=$V165,BA165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W165,$W165=\"\"),OR(BC$7=$V165,BB165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W165,$W165=\"\"),OR(BD$7=$V165,BC165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W165,$W165=\"\"),OR(BE$7=$V165,BD165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W165,$W165=\"\"),OR(BF$7=$V165,BE165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W165,$W165=\"\"),OR(BG$7=$V165,BF165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W165,$W165=\"\"),OR(BH$7=$V165,BG165<>\" \")),$S165*$J165*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[159,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A166,1)),\"\",INDEX(Database[Project Name],A166,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A166,1)),\"\",INDEX(Database[Watershed],$A166,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A166,1)),\"\",INDEX(Database[BMP Type],$A166,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A166,1)),\"\",INDEX(Database[BMP Sub-type],$A166,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A166,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A166,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A166,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A166,1))","v":""},{"$f":"IF(H166=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G166,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H166=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G166,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H166=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G166,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A166,1)),\"\",INDEX(Database[BMP Size],$A166,1))","v":""},{"$f":"IF(B166=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G166,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A166,1)),\"\",INDEX(Database[Service Level],$A166,1))","v":""},{"$f":"IF(B166=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G166,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B166=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G166,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A166,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A166,1))","v":""},{"$f":"IF(B166=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G166,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A166,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A166,1))","v":""},"",{"$f":"IF(B166=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G166,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A166,1)),\"\",INDEX(Database[Comments (text)],$A166,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A166,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A166,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A166,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A166,1))","v":""},{"$f":"IF($X$7=$V166,$S$8*J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W166,$W166=\"\"),OR(Y$7=$V166,X166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W166,$W166=\"\"),OR(Z$7=$V166,Y166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W166,$W166=\"\"),OR(AA$7=$V166,Z166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W166,$W166=\"\"),OR(AB$7=$V166,AA166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W166,$W166=\"\"),OR(AC$7=$V166,AB166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W166,$W166=\"\"),OR(AD$7=$V166,AC166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W166,$W166=\"\"),OR(AE$7=$V166,AD166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W166,$W166=\"\"),OR(AF$7=$V166,AE166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W166,$W166=\"\"),OR(AG$7=$V166,AF166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W166,$W166=\"\"),OR(AH$7=$V166,AG166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W166,$W166=\"\"),OR(AI$7=$V166,AH166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W166,$W166=\"\"),OR(AJ$7=$V166,AI166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W166,$W166=\"\"),OR(AK$7=$V166,AJ166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W166,$W166=\"\"),OR(AL$7=$V166,AK166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W166,$W166=\"\"),OR(AM$7=$V166,AL166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W166,$W166=\"\"),OR(AN$7=$V166,AM166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W166,$W166=\"\"),OR(AO$7=$V166,AN166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W166,$W166=\"\"),OR(AP$7=$V166,AO166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W166,$W166=\"\"),OR(AQ$7=$V166,AP166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W166,$W166=\"\"),OR(AR$7=$V166,AQ166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W166,$W166=\"\"),OR(AS$7=$V166,AR166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W166,$W166=\"\"),OR(AT$7=$V166,AS166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W166,$W166=\"\"),OR(AU$7=$V166,AT166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W166,$W166=\"\"),OR(AV$7=$V166,AU166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W166,$W166=\"\"),OR(AW$7=$V166,AV166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W166,$W166=\"\"),OR(AX$7=$V166,AW166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W166,$W166=\"\"),OR(AY$7=$V166,AX166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W166,$W166=\"\"),OR(AZ$7=$V166,AY166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W166,$W166=\"\"),OR(BA$7=$V166,AZ166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W166,$W166=\"\"),OR(BB$7=$V166,BA166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W166,$W166=\"\"),OR(BC$7=$V166,BB166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W166,$W166=\"\"),OR(BD$7=$V166,BC166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W166,$W166=\"\"),OR(BE$7=$V166,BD166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W166,$W166=\"\"),OR(BF$7=$V166,BE166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W166,$W166=\"\"),OR(BG$7=$V166,BF166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W166,$W166=\"\"),OR(BH$7=$V166,BG166<>\" \")),$S166*$J166*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[160,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A167,1)),\"\",INDEX(Database[Project Name],A167,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A167,1)),\"\",INDEX(Database[Watershed],$A167,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A167,1)),\"\",INDEX(Database[BMP Type],$A167,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A167,1)),\"\",INDEX(Database[BMP Sub-type],$A167,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A167,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A167,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A167,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A167,1))","v":""},{"$f":"IF(H167=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G167,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H167=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G167,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H167=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G167,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A167,1)),\"\",INDEX(Database[BMP Size],$A167,1))","v":""},{"$f":"IF(B167=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G167,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A167,1)),\"\",INDEX(Database[Service Level],$A167,1))","v":""},{"$f":"IF(B167=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G167,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B167=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G167,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A167,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A167,1))","v":""},{"$f":"IF(B167=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G167,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A167,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A167,1))","v":""},"",{"$f":"IF(B167=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G167,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A167,1)),\"\",INDEX(Database[Comments (text)],$A167,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A167,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A167,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A167,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A167,1))","v":""},{"$f":"IF($X$7=$V167,$S$8*J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W167,$W167=\"\"),OR(Y$7=$V167,X167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W167,$W167=\"\"),OR(Z$7=$V167,Y167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W167,$W167=\"\"),OR(AA$7=$V167,Z167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W167,$W167=\"\"),OR(AB$7=$V167,AA167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W167,$W167=\"\"),OR(AC$7=$V167,AB167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W167,$W167=\"\"),OR(AD$7=$V167,AC167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W167,$W167=\"\"),OR(AE$7=$V167,AD167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W167,$W167=\"\"),OR(AF$7=$V167,AE167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W167,$W167=\"\"),OR(AG$7=$V167,AF167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W167,$W167=\"\"),OR(AH$7=$V167,AG167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W167,$W167=\"\"),OR(AI$7=$V167,AH167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W167,$W167=\"\"),OR(AJ$7=$V167,AI167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W167,$W167=\"\"),OR(AK$7=$V167,AJ167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W167,$W167=\"\"),OR(AL$7=$V167,AK167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W167,$W167=\"\"),OR(AM$7=$V167,AL167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W167,$W167=\"\"),OR(AN$7=$V167,AM167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W167,$W167=\"\"),OR(AO$7=$V167,AN167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W167,$W167=\"\"),OR(AP$7=$V167,AO167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W167,$W167=\"\"),OR(AQ$7=$V167,AP167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W167,$W167=\"\"),OR(AR$7=$V167,AQ167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W167,$W167=\"\"),OR(AS$7=$V167,AR167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W167,$W167=\"\"),OR(AT$7=$V167,AS167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W167,$W167=\"\"),OR(AU$7=$V167,AT167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W167,$W167=\"\"),OR(AV$7=$V167,AU167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W167,$W167=\"\"),OR(AW$7=$V167,AV167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W167,$W167=\"\"),OR(AX$7=$V167,AW167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W167,$W167=\"\"),OR(AY$7=$V167,AX167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W167,$W167=\"\"),OR(AZ$7=$V167,AY167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W167,$W167=\"\"),OR(BA$7=$V167,AZ167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W167,$W167=\"\"),OR(BB$7=$V167,BA167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W167,$W167=\"\"),OR(BC$7=$V167,BB167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W167,$W167=\"\"),OR(BD$7=$V167,BC167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W167,$W167=\"\"),OR(BE$7=$V167,BD167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W167,$W167=\"\"),OR(BF$7=$V167,BE167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W167,$W167=\"\"),OR(BG$7=$V167,BF167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W167,$W167=\"\"),OR(BH$7=$V167,BG167<>\" \")),$S167*$J167*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[161,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A168,1)),\"\",INDEX(Database[Project Name],A168,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A168,1)),\"\",INDEX(Database[Watershed],$A168,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A168,1)),\"\",INDEX(Database[BMP Type],$A168,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A168,1)),\"\",INDEX(Database[BMP Sub-type],$A168,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A168,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A168,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A168,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A168,1))","v":""},{"$f":"IF(H168=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G168,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H168=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G168,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H168=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G168,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A168,1)),\"\",INDEX(Database[BMP Size],$A168,1))","v":""},{"$f":"IF(B168=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G168,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A168,1)),\"\",INDEX(Database[Service Level],$A168,1))","v":""},{"$f":"IF(B168=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G168,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B168=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G168,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A168,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A168,1))","v":""},{"$f":"IF(B168=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G168,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A168,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A168,1))","v":""},"",{"$f":"IF(B168=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G168,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A168,1)),\"\",INDEX(Database[Comments (text)],$A168,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A168,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A168,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A168,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A168,1))","v":""},{"$f":"IF($X$7=$V168,$S$8*J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W168,$W168=\"\"),OR(Y$7=$V168,X168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W168,$W168=\"\"),OR(Z$7=$V168,Y168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W168,$W168=\"\"),OR(AA$7=$V168,Z168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W168,$W168=\"\"),OR(AB$7=$V168,AA168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W168,$W168=\"\"),OR(AC$7=$V168,AB168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W168,$W168=\"\"),OR(AD$7=$V168,AC168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W168,$W168=\"\"),OR(AE$7=$V168,AD168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W168,$W168=\"\"),OR(AF$7=$V168,AE168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W168,$W168=\"\"),OR(AG$7=$V168,AF168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W168,$W168=\"\"),OR(AH$7=$V168,AG168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W168,$W168=\"\"),OR(AI$7=$V168,AH168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W168,$W168=\"\"),OR(AJ$7=$V168,AI168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W168,$W168=\"\"),OR(AK$7=$V168,AJ168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W168,$W168=\"\"),OR(AL$7=$V168,AK168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W168,$W168=\"\"),OR(AM$7=$V168,AL168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W168,$W168=\"\"),OR(AN$7=$V168,AM168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W168,$W168=\"\"),OR(AO$7=$V168,AN168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W168,$W168=\"\"),OR(AP$7=$V168,AO168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W168,$W168=\"\"),OR(AQ$7=$V168,AP168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W168,$W168=\"\"),OR(AR$7=$V168,AQ168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W168,$W168=\"\"),OR(AS$7=$V168,AR168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W168,$W168=\"\"),OR(AT$7=$V168,AS168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W168,$W168=\"\"),OR(AU$7=$V168,AT168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W168,$W168=\"\"),OR(AV$7=$V168,AU168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W168,$W168=\"\"),OR(AW$7=$V168,AV168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W168,$W168=\"\"),OR(AX$7=$V168,AW168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W168,$W168=\"\"),OR(AY$7=$V168,AX168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W168,$W168=\"\"),OR(AZ$7=$V168,AY168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W168,$W168=\"\"),OR(BA$7=$V168,AZ168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W168,$W168=\"\"),OR(BB$7=$V168,BA168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W168,$W168=\"\"),OR(BC$7=$V168,BB168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W168,$W168=\"\"),OR(BD$7=$V168,BC168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W168,$W168=\"\"),OR(BE$7=$V168,BD168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W168,$W168=\"\"),OR(BF$7=$V168,BE168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W168,$W168=\"\"),OR(BG$7=$V168,BF168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W168,$W168=\"\"),OR(BH$7=$V168,BG168<>\" \")),$S168*$J168*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[162,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A169,1)),\"\",INDEX(Database[Project Name],A169,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A169,1)),\"\",INDEX(Database[Watershed],$A169,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A169,1)),\"\",INDEX(Database[BMP Type],$A169,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A169,1)),\"\",INDEX(Database[BMP Sub-type],$A169,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A169,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A169,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A169,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A169,1))","v":""},{"$f":"IF(H169=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G169,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H169=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G169,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H169=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G169,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A169,1)),\"\",INDEX(Database[BMP Size],$A169,1))","v":""},{"$f":"IF(B169=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G169,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A169,1)),\"\",INDEX(Database[Service Level],$A169,1))","v":""},{"$f":"IF(B169=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G169,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B169=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G169,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A169,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A169,1))","v":""},{"$f":"IF(B169=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G169,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A169,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A169,1))","v":""},"",{"$f":"IF(B169=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G169,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A169,1)),\"\",INDEX(Database[Comments (text)],$A169,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A169,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A169,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A169,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A169,1))","v":""},{"$f":"IF($X$7=$V169,$S$8*J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W169,$W169=\"\"),OR(Y$7=$V169,X169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W169,$W169=\"\"),OR(Z$7=$V169,Y169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W169,$W169=\"\"),OR(AA$7=$V169,Z169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W169,$W169=\"\"),OR(AB$7=$V169,AA169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W169,$W169=\"\"),OR(AC$7=$V169,AB169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W169,$W169=\"\"),OR(AD$7=$V169,AC169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W169,$W169=\"\"),OR(AE$7=$V169,AD169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W169,$W169=\"\"),OR(AF$7=$V169,AE169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W169,$W169=\"\"),OR(AG$7=$V169,AF169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W169,$W169=\"\"),OR(AH$7=$V169,AG169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W169,$W169=\"\"),OR(AI$7=$V169,AH169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W169,$W169=\"\"),OR(AJ$7=$V169,AI169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W169,$W169=\"\"),OR(AK$7=$V169,AJ169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W169,$W169=\"\"),OR(AL$7=$V169,AK169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W169,$W169=\"\"),OR(AM$7=$V169,AL169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W169,$W169=\"\"),OR(AN$7=$V169,AM169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W169,$W169=\"\"),OR(AO$7=$V169,AN169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W169,$W169=\"\"),OR(AP$7=$V169,AO169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W169,$W169=\"\"),OR(AQ$7=$V169,AP169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W169,$W169=\"\"),OR(AR$7=$V169,AQ169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W169,$W169=\"\"),OR(AS$7=$V169,AR169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W169,$W169=\"\"),OR(AT$7=$V169,AS169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W169,$W169=\"\"),OR(AU$7=$V169,AT169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W169,$W169=\"\"),OR(AV$7=$V169,AU169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W169,$W169=\"\"),OR(AW$7=$V169,AV169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W169,$W169=\"\"),OR(AX$7=$V169,AW169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W169,$W169=\"\"),OR(AY$7=$V169,AX169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W169,$W169=\"\"),OR(AZ$7=$V169,AY169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W169,$W169=\"\"),OR(BA$7=$V169,AZ169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W169,$W169=\"\"),OR(BB$7=$V169,BA169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W169,$W169=\"\"),OR(BC$7=$V169,BB169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W169,$W169=\"\"),OR(BD$7=$V169,BC169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W169,$W169=\"\"),OR(BE$7=$V169,BD169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W169,$W169=\"\"),OR(BF$7=$V169,BE169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W169,$W169=\"\"),OR(BG$7=$V169,BF169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W169,$W169=\"\"),OR(BH$7=$V169,BG169<>\" \")),$S169*$J169*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[163,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A170,1)),\"\",INDEX(Database[Project Name],A170,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A170,1)),\"\",INDEX(Database[Watershed],$A170,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A170,1)),\"\",INDEX(Database[BMP Type],$A170,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A170,1)),\"\",INDEX(Database[BMP Sub-type],$A170,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A170,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A170,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A170,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A170,1))","v":""},{"$f":"IF(H170=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G170,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H170=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G170,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H170=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G170,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A170,1)),\"\",INDEX(Database[BMP Size],$A170,1))","v":""},{"$f":"IF(B170=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G170,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A170,1)),\"\",INDEX(Database[Service Level],$A170,1))","v":""},{"$f":"IF(B170=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G170,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B170=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G170,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A170,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A170,1))","v":""},{"$f":"IF(B170=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G170,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A170,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A170,1))","v":""},"",{"$f":"IF(B170=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G170,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A170,1)),\"\",INDEX(Database[Comments (text)],$A170,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A170,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A170,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A170,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A170,1))","v":""},{"$f":"IF($X$7=$V170,$S$8*J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W170,$W170=\"\"),OR(Y$7=$V170,X170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W170,$W170=\"\"),OR(Z$7=$V170,Y170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W170,$W170=\"\"),OR(AA$7=$V170,Z170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W170,$W170=\"\"),OR(AB$7=$V170,AA170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W170,$W170=\"\"),OR(AC$7=$V170,AB170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W170,$W170=\"\"),OR(AD$7=$V170,AC170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W170,$W170=\"\"),OR(AE$7=$V170,AD170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W170,$W170=\"\"),OR(AF$7=$V170,AE170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W170,$W170=\"\"),OR(AG$7=$V170,AF170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W170,$W170=\"\"),OR(AH$7=$V170,AG170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W170,$W170=\"\"),OR(AI$7=$V170,AH170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W170,$W170=\"\"),OR(AJ$7=$V170,AI170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W170,$W170=\"\"),OR(AK$7=$V170,AJ170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W170,$W170=\"\"),OR(AL$7=$V170,AK170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W170,$W170=\"\"),OR(AM$7=$V170,AL170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W170,$W170=\"\"),OR(AN$7=$V170,AM170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W170,$W170=\"\"),OR(AO$7=$V170,AN170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W170,$W170=\"\"),OR(AP$7=$V170,AO170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W170,$W170=\"\"),OR(AQ$7=$V170,AP170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W170,$W170=\"\"),OR(AR$7=$V170,AQ170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W170,$W170=\"\"),OR(AS$7=$V170,AR170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W170,$W170=\"\"),OR(AT$7=$V170,AS170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W170,$W170=\"\"),OR(AU$7=$V170,AT170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W170,$W170=\"\"),OR(AV$7=$V170,AU170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W170,$W170=\"\"),OR(AW$7=$V170,AV170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W170,$W170=\"\"),OR(AX$7=$V170,AW170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W170,$W170=\"\"),OR(AY$7=$V170,AX170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W170,$W170=\"\"),OR(AZ$7=$V170,AY170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W170,$W170=\"\"),OR(BA$7=$V170,AZ170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W170,$W170=\"\"),OR(BB$7=$V170,BA170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W170,$W170=\"\"),OR(BC$7=$V170,BB170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W170,$W170=\"\"),OR(BD$7=$V170,BC170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W170,$W170=\"\"),OR(BE$7=$V170,BD170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W170,$W170=\"\"),OR(BF$7=$V170,BE170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W170,$W170=\"\"),OR(BG$7=$V170,BF170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W170,$W170=\"\"),OR(BH$7=$V170,BG170<>\" \")),$S170*$J170*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[164,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A171,1)),\"\",INDEX(Database[Project Name],A171,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A171,1)),\"\",INDEX(Database[Watershed],$A171,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A171,1)),\"\",INDEX(Database[BMP Type],$A171,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A171,1)),\"\",INDEX(Database[BMP Sub-type],$A171,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A171,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A171,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A171,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A171,1))","v":""},{"$f":"IF(H171=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G171,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H171=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G171,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H171=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G171,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A171,1)),\"\",INDEX(Database[BMP Size],$A171,1))","v":""},{"$f":"IF(B171=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G171,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A171,1)),\"\",INDEX(Database[Service Level],$A171,1))","v":""},{"$f":"IF(B171=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G171,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B171=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G171,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A171,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A171,1))","v":""},{"$f":"IF(B171=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G171,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A171,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A171,1))","v":""},"",{"$f":"IF(B171=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G171,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A171,1)),\"\",INDEX(Database[Comments (text)],$A171,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A171,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A171,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A171,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A171,1))","v":""},{"$f":"IF($X$7=$V171,$S$8*J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W171,$W171=\"\"),OR(Y$7=$V171,X171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W171,$W171=\"\"),OR(Z$7=$V171,Y171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W171,$W171=\"\"),OR(AA$7=$V171,Z171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W171,$W171=\"\"),OR(AB$7=$V171,AA171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W171,$W171=\"\"),OR(AC$7=$V171,AB171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W171,$W171=\"\"),OR(AD$7=$V171,AC171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W171,$W171=\"\"),OR(AE$7=$V171,AD171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W171,$W171=\"\"),OR(AF$7=$V171,AE171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W171,$W171=\"\"),OR(AG$7=$V171,AF171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W171,$W171=\"\"),OR(AH$7=$V171,AG171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W171,$W171=\"\"),OR(AI$7=$V171,AH171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W171,$W171=\"\"),OR(AJ$7=$V171,AI171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W171,$W171=\"\"),OR(AK$7=$V171,AJ171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W171,$W171=\"\"),OR(AL$7=$V171,AK171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W171,$W171=\"\"),OR(AM$7=$V171,AL171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W171,$W171=\"\"),OR(AN$7=$V171,AM171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W171,$W171=\"\"),OR(AO$7=$V171,AN171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W171,$W171=\"\"),OR(AP$7=$V171,AO171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W171,$W171=\"\"),OR(AQ$7=$V171,AP171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W171,$W171=\"\"),OR(AR$7=$V171,AQ171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W171,$W171=\"\"),OR(AS$7=$V171,AR171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W171,$W171=\"\"),OR(AT$7=$V171,AS171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W171,$W171=\"\"),OR(AU$7=$V171,AT171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W171,$W171=\"\"),OR(AV$7=$V171,AU171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W171,$W171=\"\"),OR(AW$7=$V171,AV171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W171,$W171=\"\"),OR(AX$7=$V171,AW171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W171,$W171=\"\"),OR(AY$7=$V171,AX171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W171,$W171=\"\"),OR(AZ$7=$V171,AY171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W171,$W171=\"\"),OR(BA$7=$V171,AZ171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W171,$W171=\"\"),OR(BB$7=$V171,BA171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W171,$W171=\"\"),OR(BC$7=$V171,BB171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W171,$W171=\"\"),OR(BD$7=$V171,BC171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W171,$W171=\"\"),OR(BE$7=$V171,BD171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W171,$W171=\"\"),OR(BF$7=$V171,BE171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W171,$W171=\"\"),OR(BG$7=$V171,BF171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W171,$W171=\"\"),OR(BH$7=$V171,BG171<>\" \")),$S171*$J171*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[165,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A172,1)),\"\",INDEX(Database[Project Name],A172,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A172,1)),\"\",INDEX(Database[Watershed],$A172,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A172,1)),\"\",INDEX(Database[BMP Type],$A172,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A172,1)),\"\",INDEX(Database[BMP Sub-type],$A172,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A172,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A172,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A172,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A172,1))","v":""},{"$f":"IF(H172=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G172,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H172=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G172,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H172=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G172,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A172,1)),\"\",INDEX(Database[BMP Size],$A172,1))","v":""},{"$f":"IF(B172=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G172,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A172,1)),\"\",INDEX(Database[Service Level],$A172,1))","v":""},{"$f":"IF(B172=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G172,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B172=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G172,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A172,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A172,1))","v":""},{"$f":"IF(B172=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G172,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A172,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A172,1))","v":""},"",{"$f":"IF(B172=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G172,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A172,1)),\"\",INDEX(Database[Comments (text)],$A172,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A172,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A172,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A172,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A172,1))","v":""},{"$f":"IF($X$7=$V172,$S$8*J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W172,$W172=\"\"),OR(Y$7=$V172,X172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W172,$W172=\"\"),OR(Z$7=$V172,Y172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W172,$W172=\"\"),OR(AA$7=$V172,Z172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W172,$W172=\"\"),OR(AB$7=$V172,AA172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W172,$W172=\"\"),OR(AC$7=$V172,AB172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W172,$W172=\"\"),OR(AD$7=$V172,AC172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W172,$W172=\"\"),OR(AE$7=$V172,AD172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W172,$W172=\"\"),OR(AF$7=$V172,AE172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W172,$W172=\"\"),OR(AG$7=$V172,AF172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W172,$W172=\"\"),OR(AH$7=$V172,AG172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W172,$W172=\"\"),OR(AI$7=$V172,AH172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W172,$W172=\"\"),OR(AJ$7=$V172,AI172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W172,$W172=\"\"),OR(AK$7=$V172,AJ172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W172,$W172=\"\"),OR(AL$7=$V172,AK172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W172,$W172=\"\"),OR(AM$7=$V172,AL172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W172,$W172=\"\"),OR(AN$7=$V172,AM172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W172,$W172=\"\"),OR(AO$7=$V172,AN172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W172,$W172=\"\"),OR(AP$7=$V172,AO172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W172,$W172=\"\"),OR(AQ$7=$V172,AP172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W172,$W172=\"\"),OR(AR$7=$V172,AQ172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W172,$W172=\"\"),OR(AS$7=$V172,AR172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W172,$W172=\"\"),OR(AT$7=$V172,AS172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W172,$W172=\"\"),OR(AU$7=$V172,AT172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W172,$W172=\"\"),OR(AV$7=$V172,AU172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W172,$W172=\"\"),OR(AW$7=$V172,AV172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W172,$W172=\"\"),OR(AX$7=$V172,AW172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W172,$W172=\"\"),OR(AY$7=$V172,AX172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W172,$W172=\"\"),OR(AZ$7=$V172,AY172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W172,$W172=\"\"),OR(BA$7=$V172,AZ172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W172,$W172=\"\"),OR(BB$7=$V172,BA172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W172,$W172=\"\"),OR(BC$7=$V172,BB172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W172,$W172=\"\"),OR(BD$7=$V172,BC172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W172,$W172=\"\"),OR(BE$7=$V172,BD172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W172,$W172=\"\"),OR(BF$7=$V172,BE172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W172,$W172=\"\"),OR(BG$7=$V172,BF172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W172,$W172=\"\"),OR(BH$7=$V172,BG172<>\" \")),$S172*$J172*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[166,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A173,1)),\"\",INDEX(Database[Project Name],A173,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A173,1)),\"\",INDEX(Database[Watershed],$A173,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A173,1)),\"\",INDEX(Database[BMP Type],$A173,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A173,1)),\"\",INDEX(Database[BMP Sub-type],$A173,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A173,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A173,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A173,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A173,1))","v":""},{"$f":"IF(H173=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G173,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H173=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G173,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H173=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G173,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A173,1)),\"\",INDEX(Database[BMP Size],$A173,1))","v":""},{"$f":"IF(B173=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G173,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A173,1)),\"\",INDEX(Database[Service Level],$A173,1))","v":""},{"$f":"IF(B173=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G173,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B173=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G173,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A173,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A173,1))","v":""},{"$f":"IF(B173=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G173,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A173,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A173,1))","v":""},"",{"$f":"IF(B173=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G173,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A173,1)),\"\",INDEX(Database[Comments (text)],$A173,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A173,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A173,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A173,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A173,1))","v":""},{"$f":"IF($X$7=$V173,$S$8*J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W173,$W173=\"\"),OR(Y$7=$V173,X173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W173,$W173=\"\"),OR(Z$7=$V173,Y173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W173,$W173=\"\"),OR(AA$7=$V173,Z173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W173,$W173=\"\"),OR(AB$7=$V173,AA173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W173,$W173=\"\"),OR(AC$7=$V173,AB173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W173,$W173=\"\"),OR(AD$7=$V173,AC173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W173,$W173=\"\"),OR(AE$7=$V173,AD173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W173,$W173=\"\"),OR(AF$7=$V173,AE173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W173,$W173=\"\"),OR(AG$7=$V173,AF173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W173,$W173=\"\"),OR(AH$7=$V173,AG173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W173,$W173=\"\"),OR(AI$7=$V173,AH173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W173,$W173=\"\"),OR(AJ$7=$V173,AI173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W173,$W173=\"\"),OR(AK$7=$V173,AJ173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W173,$W173=\"\"),OR(AL$7=$V173,AK173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W173,$W173=\"\"),OR(AM$7=$V173,AL173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W173,$W173=\"\"),OR(AN$7=$V173,AM173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W173,$W173=\"\"),OR(AO$7=$V173,AN173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W173,$W173=\"\"),OR(AP$7=$V173,AO173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W173,$W173=\"\"),OR(AQ$7=$V173,AP173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W173,$W173=\"\"),OR(AR$7=$V173,AQ173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W173,$W173=\"\"),OR(AS$7=$V173,AR173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W173,$W173=\"\"),OR(AT$7=$V173,AS173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W173,$W173=\"\"),OR(AU$7=$V173,AT173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W173,$W173=\"\"),OR(AV$7=$V173,AU173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W173,$W173=\"\"),OR(AW$7=$V173,AV173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W173,$W173=\"\"),OR(AX$7=$V173,AW173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W173,$W173=\"\"),OR(AY$7=$V173,AX173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W173,$W173=\"\"),OR(AZ$7=$V173,AY173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W173,$W173=\"\"),OR(BA$7=$V173,AZ173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W173,$W173=\"\"),OR(BB$7=$V173,BA173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W173,$W173=\"\"),OR(BC$7=$V173,BB173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W173,$W173=\"\"),OR(BD$7=$V173,BC173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W173,$W173=\"\"),OR(BE$7=$V173,BD173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W173,$W173=\"\"),OR(BF$7=$V173,BE173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W173,$W173=\"\"),OR(BG$7=$V173,BF173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W173,$W173=\"\"),OR(BH$7=$V173,BG173<>\" \")),$S173*$J173*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[167,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A174,1)),\"\",INDEX(Database[Project Name],A174,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A174,1)),\"\",INDEX(Database[Watershed],$A174,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A174,1)),\"\",INDEX(Database[BMP Type],$A174,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A174,1)),\"\",INDEX(Database[BMP Sub-type],$A174,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A174,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A174,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A174,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A174,1))","v":""},{"$f":"IF(H174=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G174,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H174=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G174,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H174=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G174,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A174,1)),\"\",INDEX(Database[BMP Size],$A174,1))","v":""},{"$f":"IF(B174=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G174,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A174,1)),\"\",INDEX(Database[Service Level],$A174,1))","v":""},{"$f":"IF(B174=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G174,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B174=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G174,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A174,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A174,1))","v":""},{"$f":"IF(B174=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G174,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A174,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A174,1))","v":""},"",{"$f":"IF(B174=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G174,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A174,1)),\"\",INDEX(Database[Comments (text)],$A174,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A174,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A174,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A174,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A174,1))","v":""},{"$f":"IF($X$7=$V174,$S$8*J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W174,$W174=\"\"),OR(Y$7=$V174,X174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W174,$W174=\"\"),OR(Z$7=$V174,Y174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W174,$W174=\"\"),OR(AA$7=$V174,Z174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W174,$W174=\"\"),OR(AB$7=$V174,AA174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W174,$W174=\"\"),OR(AC$7=$V174,AB174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W174,$W174=\"\"),OR(AD$7=$V174,AC174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W174,$W174=\"\"),OR(AE$7=$V174,AD174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W174,$W174=\"\"),OR(AF$7=$V174,AE174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W174,$W174=\"\"),OR(AG$7=$V174,AF174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W174,$W174=\"\"),OR(AH$7=$V174,AG174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W174,$W174=\"\"),OR(AI$7=$V174,AH174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W174,$W174=\"\"),OR(AJ$7=$V174,AI174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W174,$W174=\"\"),OR(AK$7=$V174,AJ174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W174,$W174=\"\"),OR(AL$7=$V174,AK174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W174,$W174=\"\"),OR(AM$7=$V174,AL174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W174,$W174=\"\"),OR(AN$7=$V174,AM174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W174,$W174=\"\"),OR(AO$7=$V174,AN174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W174,$W174=\"\"),OR(AP$7=$V174,AO174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W174,$W174=\"\"),OR(AQ$7=$V174,AP174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W174,$W174=\"\"),OR(AR$7=$V174,AQ174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W174,$W174=\"\"),OR(AS$7=$V174,AR174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W174,$W174=\"\"),OR(AT$7=$V174,AS174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W174,$W174=\"\"),OR(AU$7=$V174,AT174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W174,$W174=\"\"),OR(AV$7=$V174,AU174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W174,$W174=\"\"),OR(AW$7=$V174,AV174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W174,$W174=\"\"),OR(AX$7=$V174,AW174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W174,$W174=\"\"),OR(AY$7=$V174,AX174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W174,$W174=\"\"),OR(AZ$7=$V174,AY174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W174,$W174=\"\"),OR(BA$7=$V174,AZ174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W174,$W174=\"\"),OR(BB$7=$V174,BA174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W174,$W174=\"\"),OR(BC$7=$V174,BB174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W174,$W174=\"\"),OR(BD$7=$V174,BC174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W174,$W174=\"\"),OR(BE$7=$V174,BD174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W174,$W174=\"\"),OR(BF$7=$V174,BE174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W174,$W174=\"\"),OR(BG$7=$V174,BF174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W174,$W174=\"\"),OR(BH$7=$V174,BG174<>\" \")),$S174*$J174*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[168,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A175,1)),\"\",INDEX(Database[Project Name],A175,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A175,1)),\"\",INDEX(Database[Watershed],$A175,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A175,1)),\"\",INDEX(Database[BMP Type],$A175,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A175,1)),\"\",INDEX(Database[BMP Sub-type],$A175,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A175,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A175,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A175,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A175,1))","v":""},{"$f":"IF(H175=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G175,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H175=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G175,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H175=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G175,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A175,1)),\"\",INDEX(Database[BMP Size],$A175,1))","v":""},{"$f":"IF(B175=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G175,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A175,1)),\"\",INDEX(Database[Service Level],$A175,1))","v":""},{"$f":"IF(B175=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G175,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B175=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G175,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A175,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A175,1))","v":""},{"$f":"IF(B175=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G175,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A175,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A175,1))","v":""},"",{"$f":"IF(B175=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G175,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A175,1)),\"\",INDEX(Database[Comments (text)],$A175,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A175,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A175,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A175,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A175,1))","v":""},{"$f":"IF($X$7=$V175,$S$8*J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W175,$W175=\"\"),OR(Y$7=$V175,X175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W175,$W175=\"\"),OR(Z$7=$V175,Y175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W175,$W175=\"\"),OR(AA$7=$V175,Z175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W175,$W175=\"\"),OR(AB$7=$V175,AA175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W175,$W175=\"\"),OR(AC$7=$V175,AB175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W175,$W175=\"\"),OR(AD$7=$V175,AC175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W175,$W175=\"\"),OR(AE$7=$V175,AD175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W175,$W175=\"\"),OR(AF$7=$V175,AE175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W175,$W175=\"\"),OR(AG$7=$V175,AF175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W175,$W175=\"\"),OR(AH$7=$V175,AG175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W175,$W175=\"\"),OR(AI$7=$V175,AH175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W175,$W175=\"\"),OR(AJ$7=$V175,AI175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W175,$W175=\"\"),OR(AK$7=$V175,AJ175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W175,$W175=\"\"),OR(AL$7=$V175,AK175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W175,$W175=\"\"),OR(AM$7=$V175,AL175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W175,$W175=\"\"),OR(AN$7=$V175,AM175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W175,$W175=\"\"),OR(AO$7=$V175,AN175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W175,$W175=\"\"),OR(AP$7=$V175,AO175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W175,$W175=\"\"),OR(AQ$7=$V175,AP175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W175,$W175=\"\"),OR(AR$7=$V175,AQ175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W175,$W175=\"\"),OR(AS$7=$V175,AR175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W175,$W175=\"\"),OR(AT$7=$V175,AS175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W175,$W175=\"\"),OR(AU$7=$V175,AT175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W175,$W175=\"\"),OR(AV$7=$V175,AU175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W175,$W175=\"\"),OR(AW$7=$V175,AV175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W175,$W175=\"\"),OR(AX$7=$V175,AW175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W175,$W175=\"\"),OR(AY$7=$V175,AX175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W175,$W175=\"\"),OR(AZ$7=$V175,AY175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W175,$W175=\"\"),OR(BA$7=$V175,AZ175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W175,$W175=\"\"),OR(BB$7=$V175,BA175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W175,$W175=\"\"),OR(BC$7=$V175,BB175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W175,$W175=\"\"),OR(BD$7=$V175,BC175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W175,$W175=\"\"),OR(BE$7=$V175,BD175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W175,$W175=\"\"),OR(BF$7=$V175,BE175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W175,$W175=\"\"),OR(BG$7=$V175,BF175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W175,$W175=\"\"),OR(BH$7=$V175,BG175<>\" \")),$S175*$J175*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[169,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A176,1)),\"\",INDEX(Database[Project Name],A176,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A176,1)),\"\",INDEX(Database[Watershed],$A176,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A176,1)),\"\",INDEX(Database[BMP Type],$A176,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A176,1)),\"\",INDEX(Database[BMP Sub-type],$A176,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A176,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A176,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A176,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A176,1))","v":""},{"$f":"IF(H176=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G176,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H176=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G176,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H176=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G176,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A176,1)),\"\",INDEX(Database[BMP Size],$A176,1))","v":""},{"$f":"IF(B176=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G176,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A176,1)),\"\",INDEX(Database[Service Level],$A176,1))","v":""},{"$f":"IF(B176=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G176,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B176=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G176,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A176,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A176,1))","v":""},{"$f":"IF(B176=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G176,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A176,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A176,1))","v":""},"",{"$f":"IF(B176=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G176,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A176,1)),\"\",INDEX(Database[Comments (text)],$A176,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A176,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A176,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A176,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A176,1))","v":""},{"$f":"IF($X$7=$V176,$S$8*J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W176,$W176=\"\"),OR(Y$7=$V176,X176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W176,$W176=\"\"),OR(Z$7=$V176,Y176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W176,$W176=\"\"),OR(AA$7=$V176,Z176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W176,$W176=\"\"),OR(AB$7=$V176,AA176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W176,$W176=\"\"),OR(AC$7=$V176,AB176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W176,$W176=\"\"),OR(AD$7=$V176,AC176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W176,$W176=\"\"),OR(AE$7=$V176,AD176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W176,$W176=\"\"),OR(AF$7=$V176,AE176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W176,$W176=\"\"),OR(AG$7=$V176,AF176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W176,$W176=\"\"),OR(AH$7=$V176,AG176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W176,$W176=\"\"),OR(AI$7=$V176,AH176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W176,$W176=\"\"),OR(AJ$7=$V176,AI176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W176,$W176=\"\"),OR(AK$7=$V176,AJ176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W176,$W176=\"\"),OR(AL$7=$V176,AK176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W176,$W176=\"\"),OR(AM$7=$V176,AL176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W176,$W176=\"\"),OR(AN$7=$V176,AM176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W176,$W176=\"\"),OR(AO$7=$V176,AN176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W176,$W176=\"\"),OR(AP$7=$V176,AO176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W176,$W176=\"\"),OR(AQ$7=$V176,AP176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W176,$W176=\"\"),OR(AR$7=$V176,AQ176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W176,$W176=\"\"),OR(AS$7=$V176,AR176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W176,$W176=\"\"),OR(AT$7=$V176,AS176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W176,$W176=\"\"),OR(AU$7=$V176,AT176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W176,$W176=\"\"),OR(AV$7=$V176,AU176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W176,$W176=\"\"),OR(AW$7=$V176,AV176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W176,$W176=\"\"),OR(AX$7=$V176,AW176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W176,$W176=\"\"),OR(AY$7=$V176,AX176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W176,$W176=\"\"),OR(AZ$7=$V176,AY176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W176,$W176=\"\"),OR(BA$7=$V176,AZ176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W176,$W176=\"\"),OR(BB$7=$V176,BA176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W176,$W176=\"\"),OR(BC$7=$V176,BB176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W176,$W176=\"\"),OR(BD$7=$V176,BC176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W176,$W176=\"\"),OR(BE$7=$V176,BD176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W176,$W176=\"\"),OR(BF$7=$V176,BE176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W176,$W176=\"\"),OR(BG$7=$V176,BF176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W176,$W176=\"\"),OR(BH$7=$V176,BG176<>\" \")),$S176*$J176*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[170,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A177,1)),\"\",INDEX(Database[Project Name],A177,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A177,1)),\"\",INDEX(Database[Watershed],$A177,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A177,1)),\"\",INDEX(Database[BMP Type],$A177,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A177,1)),\"\",INDEX(Database[BMP Sub-type],$A177,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A177,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A177,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A177,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A177,1))","v":""},{"$f":"IF(H177=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G177,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H177=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G177,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H177=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G177,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A177,1)),\"\",INDEX(Database[BMP Size],$A177,1))","v":""},{"$f":"IF(B177=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G177,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A177,1)),\"\",INDEX(Database[Service Level],$A177,1))","v":""},{"$f":"IF(B177=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G177,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B177=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G177,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A177,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A177,1))","v":""},{"$f":"IF(B177=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G177,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A177,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A177,1))","v":""},"",{"$f":"IF(B177=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G177,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A177,1)),\"\",INDEX(Database[Comments (text)],$A177,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A177,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A177,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A177,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A177,1))","v":""},{"$f":"IF($X$7=$V177,$S$8*J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W177,$W177=\"\"),OR(Y$7=$V177,X177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W177,$W177=\"\"),OR(Z$7=$V177,Y177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W177,$W177=\"\"),OR(AA$7=$V177,Z177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W177,$W177=\"\"),OR(AB$7=$V177,AA177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W177,$W177=\"\"),OR(AC$7=$V177,AB177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W177,$W177=\"\"),OR(AD$7=$V177,AC177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W177,$W177=\"\"),OR(AE$7=$V177,AD177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W177,$W177=\"\"),OR(AF$7=$V177,AE177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W177,$W177=\"\"),OR(AG$7=$V177,AF177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W177,$W177=\"\"),OR(AH$7=$V177,AG177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W177,$W177=\"\"),OR(AI$7=$V177,AH177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W177,$W177=\"\"),OR(AJ$7=$V177,AI177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W177,$W177=\"\"),OR(AK$7=$V177,AJ177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W177,$W177=\"\"),OR(AL$7=$V177,AK177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W177,$W177=\"\"),OR(AM$7=$V177,AL177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W177,$W177=\"\"),OR(AN$7=$V177,AM177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W177,$W177=\"\"),OR(AO$7=$V177,AN177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W177,$W177=\"\"),OR(AP$7=$V177,AO177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W177,$W177=\"\"),OR(AQ$7=$V177,AP177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W177,$W177=\"\"),OR(AR$7=$V177,AQ177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W177,$W177=\"\"),OR(AS$7=$V177,AR177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W177,$W177=\"\"),OR(AT$7=$V177,AS177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W177,$W177=\"\"),OR(AU$7=$V177,AT177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W177,$W177=\"\"),OR(AV$7=$V177,AU177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W177,$W177=\"\"),OR(AW$7=$V177,AV177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W177,$W177=\"\"),OR(AX$7=$V177,AW177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W177,$W177=\"\"),OR(AY$7=$V177,AX177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W177,$W177=\"\"),OR(AZ$7=$V177,AY177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W177,$W177=\"\"),OR(BA$7=$V177,AZ177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W177,$W177=\"\"),OR(BB$7=$V177,BA177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W177,$W177=\"\"),OR(BC$7=$V177,BB177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W177,$W177=\"\"),OR(BD$7=$V177,BC177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W177,$W177=\"\"),OR(BE$7=$V177,BD177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W177,$W177=\"\"),OR(BF$7=$V177,BE177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W177,$W177=\"\"),OR(BG$7=$V177,BF177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W177,$W177=\"\"),OR(BH$7=$V177,BG177<>\" \")),$S177*$J177*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[171,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A178,1)),\"\",INDEX(Database[Project Name],A178,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A178,1)),\"\",INDEX(Database[Watershed],$A178,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A178,1)),\"\",INDEX(Database[BMP Type],$A178,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A178,1)),\"\",INDEX(Database[BMP Sub-type],$A178,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A178,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A178,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A178,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A178,1))","v":""},{"$f":"IF(H178=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G178,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H178=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G178,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H178=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G178,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A178,1)),\"\",INDEX(Database[BMP Size],$A178,1))","v":""},{"$f":"IF(B178=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G178,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A178,1)),\"\",INDEX(Database[Service Level],$A178,1))","v":""},{"$f":"IF(B178=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G178,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B178=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G178,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A178,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A178,1))","v":""},{"$f":"IF(B178=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G178,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A178,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A178,1))","v":""},"",{"$f":"IF(B178=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G178,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A178,1)),\"\",INDEX(Database[Comments (text)],$A178,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A178,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A178,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A178,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A178,1))","v":""},{"$f":"IF($X$7=$V178,$S$8*J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W178,$W178=\"\"),OR(Y$7=$V178,X178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W178,$W178=\"\"),OR(Z$7=$V178,Y178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W178,$W178=\"\"),OR(AA$7=$V178,Z178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W178,$W178=\"\"),OR(AB$7=$V178,AA178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W178,$W178=\"\"),OR(AC$7=$V178,AB178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W178,$W178=\"\"),OR(AD$7=$V178,AC178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W178,$W178=\"\"),OR(AE$7=$V178,AD178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W178,$W178=\"\"),OR(AF$7=$V178,AE178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W178,$W178=\"\"),OR(AG$7=$V178,AF178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W178,$W178=\"\"),OR(AH$7=$V178,AG178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W178,$W178=\"\"),OR(AI$7=$V178,AH178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W178,$W178=\"\"),OR(AJ$7=$V178,AI178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W178,$W178=\"\"),OR(AK$7=$V178,AJ178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W178,$W178=\"\"),OR(AL$7=$V178,AK178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W178,$W178=\"\"),OR(AM$7=$V178,AL178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W178,$W178=\"\"),OR(AN$7=$V178,AM178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W178,$W178=\"\"),OR(AO$7=$V178,AN178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W178,$W178=\"\"),OR(AP$7=$V178,AO178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W178,$W178=\"\"),OR(AQ$7=$V178,AP178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W178,$W178=\"\"),OR(AR$7=$V178,AQ178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W178,$W178=\"\"),OR(AS$7=$V178,AR178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W178,$W178=\"\"),OR(AT$7=$V178,AS178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W178,$W178=\"\"),OR(AU$7=$V178,AT178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W178,$W178=\"\"),OR(AV$7=$V178,AU178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W178,$W178=\"\"),OR(AW$7=$V178,AV178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W178,$W178=\"\"),OR(AX$7=$V178,AW178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W178,$W178=\"\"),OR(AY$7=$V178,AX178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W178,$W178=\"\"),OR(AZ$7=$V178,AY178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W178,$W178=\"\"),OR(BA$7=$V178,AZ178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W178,$W178=\"\"),OR(BB$7=$V178,BA178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W178,$W178=\"\"),OR(BC$7=$V178,BB178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W178,$W178=\"\"),OR(BD$7=$V178,BC178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W178,$W178=\"\"),OR(BE$7=$V178,BD178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W178,$W178=\"\"),OR(BF$7=$V178,BE178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W178,$W178=\"\"),OR(BG$7=$V178,BF178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W178,$W178=\"\"),OR(BH$7=$V178,BG178<>\" \")),$S178*$J178*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[172,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A179,1)),\"\",INDEX(Database[Project Name],A179,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A179,1)),\"\",INDEX(Database[Watershed],$A179,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A179,1)),\"\",INDEX(Database[BMP Type],$A179,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A179,1)),\"\",INDEX(Database[BMP Sub-type],$A179,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A179,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A179,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A179,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A179,1))","v":""},{"$f":"IF(H179=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G179,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H179=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G179,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H179=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G179,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A179,1)),\"\",INDEX(Database[BMP Size],$A179,1))","v":""},{"$f":"IF(B179=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G179,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A179,1)),\"\",INDEX(Database[Service Level],$A179,1))","v":""},{"$f":"IF(B179=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G179,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B179=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G179,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A179,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A179,1))","v":""},{"$f":"IF(B179=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G179,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A179,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A179,1))","v":""},"",{"$f":"IF(B179=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G179,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A179,1)),\"\",INDEX(Database[Comments (text)],$A179,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A179,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A179,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A179,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A179,1))","v":""},{"$f":"IF($X$7=$V179,$S$8*J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W179,$W179=\"\"),OR(Y$7=$V179,X179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W179,$W179=\"\"),OR(Z$7=$V179,Y179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W179,$W179=\"\"),OR(AA$7=$V179,Z179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W179,$W179=\"\"),OR(AB$7=$V179,AA179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W179,$W179=\"\"),OR(AC$7=$V179,AB179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W179,$W179=\"\"),OR(AD$7=$V179,AC179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W179,$W179=\"\"),OR(AE$7=$V179,AD179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W179,$W179=\"\"),OR(AF$7=$V179,AE179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W179,$W179=\"\"),OR(AG$7=$V179,AF179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W179,$W179=\"\"),OR(AH$7=$V179,AG179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W179,$W179=\"\"),OR(AI$7=$V179,AH179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W179,$W179=\"\"),OR(AJ$7=$V179,AI179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W179,$W179=\"\"),OR(AK$7=$V179,AJ179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W179,$W179=\"\"),OR(AL$7=$V179,AK179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W179,$W179=\"\"),OR(AM$7=$V179,AL179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W179,$W179=\"\"),OR(AN$7=$V179,AM179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W179,$W179=\"\"),OR(AO$7=$V179,AN179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W179,$W179=\"\"),OR(AP$7=$V179,AO179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W179,$W179=\"\"),OR(AQ$7=$V179,AP179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W179,$W179=\"\"),OR(AR$7=$V179,AQ179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W179,$W179=\"\"),OR(AS$7=$V179,AR179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W179,$W179=\"\"),OR(AT$7=$V179,AS179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W179,$W179=\"\"),OR(AU$7=$V179,AT179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W179,$W179=\"\"),OR(AV$7=$V179,AU179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W179,$W179=\"\"),OR(AW$7=$V179,AV179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W179,$W179=\"\"),OR(AX$7=$V179,AW179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W179,$W179=\"\"),OR(AY$7=$V179,AX179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W179,$W179=\"\"),OR(AZ$7=$V179,AY179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W179,$W179=\"\"),OR(BA$7=$V179,AZ179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W179,$W179=\"\"),OR(BB$7=$V179,BA179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W179,$W179=\"\"),OR(BC$7=$V179,BB179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W179,$W179=\"\"),OR(BD$7=$V179,BC179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W179,$W179=\"\"),OR(BE$7=$V179,BD179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W179,$W179=\"\"),OR(BF$7=$V179,BE179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W179,$W179=\"\"),OR(BG$7=$V179,BF179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W179,$W179=\"\"),OR(BH$7=$V179,BG179<>\" \")),$S179*$J179*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[173,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A180,1)),\"\",INDEX(Database[Project Name],A180,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A180,1)),\"\",INDEX(Database[Watershed],$A180,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A180,1)),\"\",INDEX(Database[BMP Type],$A180,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A180,1)),\"\",INDEX(Database[BMP Sub-type],$A180,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A180,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A180,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A180,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A180,1))","v":""},{"$f":"IF(H180=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G180,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H180=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G180,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H180=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G180,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A180,1)),\"\",INDEX(Database[BMP Size],$A180,1))","v":""},{"$f":"IF(B180=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G180,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A180,1)),\"\",INDEX(Database[Service Level],$A180,1))","v":""},{"$f":"IF(B180=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G180,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B180=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G180,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A180,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A180,1))","v":""},{"$f":"IF(B180=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G180,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A180,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A180,1))","v":""},"",{"$f":"IF(B180=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G180,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A180,1)),\"\",INDEX(Database[Comments (text)],$A180,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A180,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A180,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A180,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A180,1))","v":""},{"$f":"IF($X$7=$V180,$S$8*J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W180,$W180=\"\"),OR(Y$7=$V180,X180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W180,$W180=\"\"),OR(Z$7=$V180,Y180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W180,$W180=\"\"),OR(AA$7=$V180,Z180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W180,$W180=\"\"),OR(AB$7=$V180,AA180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W180,$W180=\"\"),OR(AC$7=$V180,AB180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W180,$W180=\"\"),OR(AD$7=$V180,AC180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W180,$W180=\"\"),OR(AE$7=$V180,AD180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W180,$W180=\"\"),OR(AF$7=$V180,AE180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W180,$W180=\"\"),OR(AG$7=$V180,AF180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W180,$W180=\"\"),OR(AH$7=$V180,AG180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W180,$W180=\"\"),OR(AI$7=$V180,AH180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W180,$W180=\"\"),OR(AJ$7=$V180,AI180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W180,$W180=\"\"),OR(AK$7=$V180,AJ180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W180,$W180=\"\"),OR(AL$7=$V180,AK180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W180,$W180=\"\"),OR(AM$7=$V180,AL180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W180,$W180=\"\"),OR(AN$7=$V180,AM180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W180,$W180=\"\"),OR(AO$7=$V180,AN180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W180,$W180=\"\"),OR(AP$7=$V180,AO180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W180,$W180=\"\"),OR(AQ$7=$V180,AP180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W180,$W180=\"\"),OR(AR$7=$V180,AQ180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W180,$W180=\"\"),OR(AS$7=$V180,AR180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W180,$W180=\"\"),OR(AT$7=$V180,AS180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W180,$W180=\"\"),OR(AU$7=$V180,AT180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W180,$W180=\"\"),OR(AV$7=$V180,AU180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W180,$W180=\"\"),OR(AW$7=$V180,AV180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W180,$W180=\"\"),OR(AX$7=$V180,AW180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W180,$W180=\"\"),OR(AY$7=$V180,AX180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W180,$W180=\"\"),OR(AZ$7=$V180,AY180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W180,$W180=\"\"),OR(BA$7=$V180,AZ180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W180,$W180=\"\"),OR(BB$7=$V180,BA180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W180,$W180=\"\"),OR(BC$7=$V180,BB180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W180,$W180=\"\"),OR(BD$7=$V180,BC180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W180,$W180=\"\"),OR(BE$7=$V180,BD180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W180,$W180=\"\"),OR(BF$7=$V180,BE180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W180,$W180=\"\"),OR(BG$7=$V180,BF180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W180,$W180=\"\"),OR(BH$7=$V180,BG180<>\" \")),$S180*$J180*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[174,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A181,1)),\"\",INDEX(Database[Project Name],A181,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A181,1)),\"\",INDEX(Database[Watershed],$A181,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A181,1)),\"\",INDEX(Database[BMP Type],$A181,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A181,1)),\"\",INDEX(Database[BMP Sub-type],$A181,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A181,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A181,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A181,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A181,1))","v":""},{"$f":"IF(H181=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G181,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H181=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G181,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H181=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G181,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A181,1)),\"\",INDEX(Database[BMP Size],$A181,1))","v":""},{"$f":"IF(B181=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G181,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A181,1)),\"\",INDEX(Database[Service Level],$A181,1))","v":""},{"$f":"IF(B181=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G181,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B181=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G181,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A181,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A181,1))","v":""},{"$f":"IF(B181=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G181,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A181,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A181,1))","v":""},"",{"$f":"IF(B181=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G181,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A181,1)),\"\",INDEX(Database[Comments (text)],$A181,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A181,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A181,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A181,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A181,1))","v":""},{"$f":"IF($X$7=$V181,$S$8*J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W181,$W181=\"\"),OR(Y$7=$V181,X181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W181,$W181=\"\"),OR(Z$7=$V181,Y181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W181,$W181=\"\"),OR(AA$7=$V181,Z181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W181,$W181=\"\"),OR(AB$7=$V181,AA181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W181,$W181=\"\"),OR(AC$7=$V181,AB181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W181,$W181=\"\"),OR(AD$7=$V181,AC181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W181,$W181=\"\"),OR(AE$7=$V181,AD181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W181,$W181=\"\"),OR(AF$7=$V181,AE181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W181,$W181=\"\"),OR(AG$7=$V181,AF181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W181,$W181=\"\"),OR(AH$7=$V181,AG181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W181,$W181=\"\"),OR(AI$7=$V181,AH181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W181,$W181=\"\"),OR(AJ$7=$V181,AI181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W181,$W181=\"\"),OR(AK$7=$V181,AJ181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W181,$W181=\"\"),OR(AL$7=$V181,AK181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W181,$W181=\"\"),OR(AM$7=$V181,AL181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W181,$W181=\"\"),OR(AN$7=$V181,AM181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W181,$W181=\"\"),OR(AO$7=$V181,AN181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W181,$W181=\"\"),OR(AP$7=$V181,AO181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W181,$W181=\"\"),OR(AQ$7=$V181,AP181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W181,$W181=\"\"),OR(AR$7=$V181,AQ181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W181,$W181=\"\"),OR(AS$7=$V181,AR181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W181,$W181=\"\"),OR(AT$7=$V181,AS181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W181,$W181=\"\"),OR(AU$7=$V181,AT181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W181,$W181=\"\"),OR(AV$7=$V181,AU181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W181,$W181=\"\"),OR(AW$7=$V181,AV181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W181,$W181=\"\"),OR(AX$7=$V181,AW181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W181,$W181=\"\"),OR(AY$7=$V181,AX181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W181,$W181=\"\"),OR(AZ$7=$V181,AY181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W181,$W181=\"\"),OR(BA$7=$V181,AZ181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W181,$W181=\"\"),OR(BB$7=$V181,BA181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W181,$W181=\"\"),OR(BC$7=$V181,BB181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W181,$W181=\"\"),OR(BD$7=$V181,BC181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W181,$W181=\"\"),OR(BE$7=$V181,BD181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W181,$W181=\"\"),OR(BF$7=$V181,BE181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W181,$W181=\"\"),OR(BG$7=$V181,BF181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W181,$W181=\"\"),OR(BH$7=$V181,BG181<>\" \")),$S181*$J181*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[175,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A182,1)),\"\",INDEX(Database[Project Name],A182,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A182,1)),\"\",INDEX(Database[Watershed],$A182,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A182,1)),\"\",INDEX(Database[BMP Type],$A182,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A182,1)),\"\",INDEX(Database[BMP Sub-type],$A182,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A182,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A182,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A182,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A182,1))","v":""},{"$f":"IF(H182=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G182,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H182=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G182,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H182=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G182,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A182,1)),\"\",INDEX(Database[BMP Size],$A182,1))","v":""},{"$f":"IF(B182=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G182,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A182,1)),\"\",INDEX(Database[Service Level],$A182,1))","v":""},{"$f":"IF(B182=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G182,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B182=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G182,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A182,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A182,1))","v":""},{"$f":"IF(B182=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G182,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A182,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A182,1))","v":""},"",{"$f":"IF(B182=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G182,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A182,1)),\"\",INDEX(Database[Comments (text)],$A182,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A182,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A182,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A182,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A182,1))","v":""},{"$f":"IF($X$7=$V182,$S$8*J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W182,$W182=\"\"),OR(Y$7=$V182,X182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W182,$W182=\"\"),OR(Z$7=$V182,Y182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W182,$W182=\"\"),OR(AA$7=$V182,Z182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W182,$W182=\"\"),OR(AB$7=$V182,AA182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W182,$W182=\"\"),OR(AC$7=$V182,AB182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W182,$W182=\"\"),OR(AD$7=$V182,AC182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W182,$W182=\"\"),OR(AE$7=$V182,AD182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W182,$W182=\"\"),OR(AF$7=$V182,AE182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W182,$W182=\"\"),OR(AG$7=$V182,AF182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W182,$W182=\"\"),OR(AH$7=$V182,AG182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W182,$W182=\"\"),OR(AI$7=$V182,AH182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W182,$W182=\"\"),OR(AJ$7=$V182,AI182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W182,$W182=\"\"),OR(AK$7=$V182,AJ182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W182,$W182=\"\"),OR(AL$7=$V182,AK182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W182,$W182=\"\"),OR(AM$7=$V182,AL182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W182,$W182=\"\"),OR(AN$7=$V182,AM182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W182,$W182=\"\"),OR(AO$7=$V182,AN182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W182,$W182=\"\"),OR(AP$7=$V182,AO182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W182,$W182=\"\"),OR(AQ$7=$V182,AP182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W182,$W182=\"\"),OR(AR$7=$V182,AQ182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W182,$W182=\"\"),OR(AS$7=$V182,AR182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W182,$W182=\"\"),OR(AT$7=$V182,AS182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W182,$W182=\"\"),OR(AU$7=$V182,AT182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W182,$W182=\"\"),OR(AV$7=$V182,AU182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W182,$W182=\"\"),OR(AW$7=$V182,AV182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W182,$W182=\"\"),OR(AX$7=$V182,AW182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W182,$W182=\"\"),OR(AY$7=$V182,AX182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W182,$W182=\"\"),OR(AZ$7=$V182,AY182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W182,$W182=\"\"),OR(BA$7=$V182,AZ182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W182,$W182=\"\"),OR(BB$7=$V182,BA182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W182,$W182=\"\"),OR(BC$7=$V182,BB182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W182,$W182=\"\"),OR(BD$7=$V182,BC182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W182,$W182=\"\"),OR(BE$7=$V182,BD182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W182,$W182=\"\"),OR(BF$7=$V182,BE182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W182,$W182=\"\"),OR(BG$7=$V182,BF182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W182,$W182=\"\"),OR(BH$7=$V182,BG182<>\" \")),$S182*$J182*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[176,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A183,1)),\"\",INDEX(Database[Project Name],A183,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A183,1)),\"\",INDEX(Database[Watershed],$A183,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A183,1)),\"\",INDEX(Database[BMP Type],$A183,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A183,1)),\"\",INDEX(Database[BMP Sub-type],$A183,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A183,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A183,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A183,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A183,1))","v":""},{"$f":"IF(H183=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G183,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H183=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G183,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H183=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G183,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A183,1)),\"\",INDEX(Database[BMP Size],$A183,1))","v":""},{"$f":"IF(B183=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G183,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A183,1)),\"\",INDEX(Database[Service Level],$A183,1))","v":""},{"$f":"IF(B183=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G183,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B183=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G183,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A183,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A183,1))","v":""},{"$f":"IF(B183=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G183,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A183,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A183,1))","v":""},"",{"$f":"IF(B183=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G183,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A183,1)),\"\",INDEX(Database[Comments (text)],$A183,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A183,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A183,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A183,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A183,1))","v":""},{"$f":"IF($X$7=$V183,$S$8*J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W183,$W183=\"\"),OR(Y$7=$V183,X183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W183,$W183=\"\"),OR(Z$7=$V183,Y183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W183,$W183=\"\"),OR(AA$7=$V183,Z183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W183,$W183=\"\"),OR(AB$7=$V183,AA183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W183,$W183=\"\"),OR(AC$7=$V183,AB183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W183,$W183=\"\"),OR(AD$7=$V183,AC183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W183,$W183=\"\"),OR(AE$7=$V183,AD183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W183,$W183=\"\"),OR(AF$7=$V183,AE183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W183,$W183=\"\"),OR(AG$7=$V183,AF183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W183,$W183=\"\"),OR(AH$7=$V183,AG183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W183,$W183=\"\"),OR(AI$7=$V183,AH183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W183,$W183=\"\"),OR(AJ$7=$V183,AI183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W183,$W183=\"\"),OR(AK$7=$V183,AJ183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W183,$W183=\"\"),OR(AL$7=$V183,AK183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W183,$W183=\"\"),OR(AM$7=$V183,AL183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W183,$W183=\"\"),OR(AN$7=$V183,AM183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W183,$W183=\"\"),OR(AO$7=$V183,AN183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W183,$W183=\"\"),OR(AP$7=$V183,AO183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W183,$W183=\"\"),OR(AQ$7=$V183,AP183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W183,$W183=\"\"),OR(AR$7=$V183,AQ183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W183,$W183=\"\"),OR(AS$7=$V183,AR183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W183,$W183=\"\"),OR(AT$7=$V183,AS183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W183,$W183=\"\"),OR(AU$7=$V183,AT183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W183,$W183=\"\"),OR(AV$7=$V183,AU183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W183,$W183=\"\"),OR(AW$7=$V183,AV183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W183,$W183=\"\"),OR(AX$7=$V183,AW183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W183,$W183=\"\"),OR(AY$7=$V183,AX183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W183,$W183=\"\"),OR(AZ$7=$V183,AY183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W183,$W183=\"\"),OR(BA$7=$V183,AZ183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W183,$W183=\"\"),OR(BB$7=$V183,BA183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W183,$W183=\"\"),OR(BC$7=$V183,BB183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W183,$W183=\"\"),OR(BD$7=$V183,BC183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W183,$W183=\"\"),OR(BE$7=$V183,BD183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W183,$W183=\"\"),OR(BF$7=$V183,BE183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W183,$W183=\"\"),OR(BG$7=$V183,BF183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W183,$W183=\"\"),OR(BH$7=$V183,BG183<>\" \")),$S183*$J183*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[177,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A184,1)),\"\",INDEX(Database[Project Name],A184,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A184,1)),\"\",INDEX(Database[Watershed],$A184,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A184,1)),\"\",INDEX(Database[BMP Type],$A184,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A184,1)),\"\",INDEX(Database[BMP Sub-type],$A184,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A184,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A184,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A184,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A184,1))","v":""},{"$f":"IF(H184=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G184,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H184=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G184,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H184=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G184,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A184,1)),\"\",INDEX(Database[BMP Size],$A184,1))","v":""},{"$f":"IF(B184=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G184,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A184,1)),\"\",INDEX(Database[Service Level],$A184,1))","v":""},{"$f":"IF(B184=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G184,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B184=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G184,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A184,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A184,1))","v":""},{"$f":"IF(B184=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G184,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A184,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A184,1))","v":""},"",{"$f":"IF(B184=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G184,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A184,1)),\"\",INDEX(Database[Comments (text)],$A184,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A184,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A184,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A184,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A184,1))","v":""},{"$f":"IF($X$7=$V184,$S$8*J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W184,$W184=\"\"),OR(Y$7=$V184,X184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W184,$W184=\"\"),OR(Z$7=$V184,Y184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W184,$W184=\"\"),OR(AA$7=$V184,Z184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W184,$W184=\"\"),OR(AB$7=$V184,AA184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W184,$W184=\"\"),OR(AC$7=$V184,AB184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W184,$W184=\"\"),OR(AD$7=$V184,AC184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W184,$W184=\"\"),OR(AE$7=$V184,AD184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W184,$W184=\"\"),OR(AF$7=$V184,AE184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W184,$W184=\"\"),OR(AG$7=$V184,AF184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W184,$W184=\"\"),OR(AH$7=$V184,AG184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W184,$W184=\"\"),OR(AI$7=$V184,AH184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W184,$W184=\"\"),OR(AJ$7=$V184,AI184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W184,$W184=\"\"),OR(AK$7=$V184,AJ184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W184,$W184=\"\"),OR(AL$7=$V184,AK184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W184,$W184=\"\"),OR(AM$7=$V184,AL184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W184,$W184=\"\"),OR(AN$7=$V184,AM184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W184,$W184=\"\"),OR(AO$7=$V184,AN184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W184,$W184=\"\"),OR(AP$7=$V184,AO184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W184,$W184=\"\"),OR(AQ$7=$V184,AP184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W184,$W184=\"\"),OR(AR$7=$V184,AQ184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W184,$W184=\"\"),OR(AS$7=$V184,AR184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W184,$W184=\"\"),OR(AT$7=$V184,AS184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W184,$W184=\"\"),OR(AU$7=$V184,AT184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W184,$W184=\"\"),OR(AV$7=$V184,AU184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W184,$W184=\"\"),OR(AW$7=$V184,AV184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W184,$W184=\"\"),OR(AX$7=$V184,AW184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W184,$W184=\"\"),OR(AY$7=$V184,AX184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W184,$W184=\"\"),OR(AZ$7=$V184,AY184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W184,$W184=\"\"),OR(BA$7=$V184,AZ184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W184,$W184=\"\"),OR(BB$7=$V184,BA184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W184,$W184=\"\"),OR(BC$7=$V184,BB184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W184,$W184=\"\"),OR(BD$7=$V184,BC184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W184,$W184=\"\"),OR(BE$7=$V184,BD184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W184,$W184=\"\"),OR(BF$7=$V184,BE184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W184,$W184=\"\"),OR(BG$7=$V184,BF184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W184,$W184=\"\"),OR(BH$7=$V184,BG184<>\" \")),$S184*$J184*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[178,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A185,1)),\"\",INDEX(Database[Project Name],A185,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A185,1)),\"\",INDEX(Database[Watershed],$A185,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A185,1)),\"\",INDEX(Database[BMP Type],$A185,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A185,1)),\"\",INDEX(Database[BMP Sub-type],$A185,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A185,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A185,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A185,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A185,1))","v":""},{"$f":"IF(H185=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G185,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H185=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G185,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H185=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G185,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A185,1)),\"\",INDEX(Database[BMP Size],$A185,1))","v":""},{"$f":"IF(B185=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G185,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A185,1)),\"\",INDEX(Database[Service Level],$A185,1))","v":""},{"$f":"IF(B185=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G185,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B185=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G185,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A185,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A185,1))","v":""},{"$f":"IF(B185=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G185,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A185,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A185,1))","v":""},"",{"$f":"IF(B185=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G185,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A185,1)),\"\",INDEX(Database[Comments (text)],$A185,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A185,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A185,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A185,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A185,1))","v":""},{"$f":"IF($X$7=$V185,$S$8*J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W185,$W185=\"\"),OR(Y$7=$V185,X185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W185,$W185=\"\"),OR(Z$7=$V185,Y185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W185,$W185=\"\"),OR(AA$7=$V185,Z185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W185,$W185=\"\"),OR(AB$7=$V185,AA185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W185,$W185=\"\"),OR(AC$7=$V185,AB185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W185,$W185=\"\"),OR(AD$7=$V185,AC185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W185,$W185=\"\"),OR(AE$7=$V185,AD185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W185,$W185=\"\"),OR(AF$7=$V185,AE185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W185,$W185=\"\"),OR(AG$7=$V185,AF185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W185,$W185=\"\"),OR(AH$7=$V185,AG185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W185,$W185=\"\"),OR(AI$7=$V185,AH185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W185,$W185=\"\"),OR(AJ$7=$V185,AI185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W185,$W185=\"\"),OR(AK$7=$V185,AJ185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W185,$W185=\"\"),OR(AL$7=$V185,AK185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W185,$W185=\"\"),OR(AM$7=$V185,AL185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W185,$W185=\"\"),OR(AN$7=$V185,AM185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W185,$W185=\"\"),OR(AO$7=$V185,AN185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W185,$W185=\"\"),OR(AP$7=$V185,AO185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W185,$W185=\"\"),OR(AQ$7=$V185,AP185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W185,$W185=\"\"),OR(AR$7=$V185,AQ185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W185,$W185=\"\"),OR(AS$7=$V185,AR185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W185,$W185=\"\"),OR(AT$7=$V185,AS185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W185,$W185=\"\"),OR(AU$7=$V185,AT185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W185,$W185=\"\"),OR(AV$7=$V185,AU185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W185,$W185=\"\"),OR(AW$7=$V185,AV185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W185,$W185=\"\"),OR(AX$7=$V185,AW185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W185,$W185=\"\"),OR(AY$7=$V185,AX185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W185,$W185=\"\"),OR(AZ$7=$V185,AY185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W185,$W185=\"\"),OR(BA$7=$V185,AZ185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W185,$W185=\"\"),OR(BB$7=$V185,BA185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W185,$W185=\"\"),OR(BC$7=$V185,BB185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W185,$W185=\"\"),OR(BD$7=$V185,BC185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W185,$W185=\"\"),OR(BE$7=$V185,BD185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W185,$W185=\"\"),OR(BF$7=$V185,BE185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W185,$W185=\"\"),OR(BG$7=$V185,BF185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W185,$W185=\"\"),OR(BH$7=$V185,BG185<>\" \")),$S185*$J185*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[179,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A186,1)),\"\",INDEX(Database[Project Name],A186,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A186,1)),\"\",INDEX(Database[Watershed],$A186,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A186,1)),\"\",INDEX(Database[BMP Type],$A186,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A186,1)),\"\",INDEX(Database[BMP Sub-type],$A186,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A186,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A186,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A186,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A186,1))","v":""},{"$f":"IF(H186=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G186,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H186=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G186,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H186=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G186,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A186,1)),\"\",INDEX(Database[BMP Size],$A186,1))","v":""},{"$f":"IF(B186=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G186,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A186,1)),\"\",INDEX(Database[Service Level],$A186,1))","v":""},{"$f":"IF(B186=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G186,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B186=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G186,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A186,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A186,1))","v":""},{"$f":"IF(B186=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G186,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A186,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A186,1))","v":""},"",{"$f":"IF(B186=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G186,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A186,1)),\"\",INDEX(Database[Comments (text)],$A186,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A186,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A186,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A186,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A186,1))","v":""},{"$f":"IF($X$7=$V186,$S$8*J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W186,$W186=\"\"),OR(Y$7=$V186,X186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W186,$W186=\"\"),OR(Z$7=$V186,Y186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W186,$W186=\"\"),OR(AA$7=$V186,Z186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W186,$W186=\"\"),OR(AB$7=$V186,AA186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W186,$W186=\"\"),OR(AC$7=$V186,AB186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W186,$W186=\"\"),OR(AD$7=$V186,AC186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W186,$W186=\"\"),OR(AE$7=$V186,AD186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W186,$W186=\"\"),OR(AF$7=$V186,AE186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W186,$W186=\"\"),OR(AG$7=$V186,AF186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W186,$W186=\"\"),OR(AH$7=$V186,AG186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W186,$W186=\"\"),OR(AI$7=$V186,AH186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W186,$W186=\"\"),OR(AJ$7=$V186,AI186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W186,$W186=\"\"),OR(AK$7=$V186,AJ186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W186,$W186=\"\"),OR(AL$7=$V186,AK186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W186,$W186=\"\"),OR(AM$7=$V186,AL186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W186,$W186=\"\"),OR(AN$7=$V186,AM186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W186,$W186=\"\"),OR(AO$7=$V186,AN186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W186,$W186=\"\"),OR(AP$7=$V186,AO186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W186,$W186=\"\"),OR(AQ$7=$V186,AP186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W186,$W186=\"\"),OR(AR$7=$V186,AQ186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W186,$W186=\"\"),OR(AS$7=$V186,AR186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W186,$W186=\"\"),OR(AT$7=$V186,AS186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W186,$W186=\"\"),OR(AU$7=$V186,AT186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W186,$W186=\"\"),OR(AV$7=$V186,AU186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W186,$W186=\"\"),OR(AW$7=$V186,AV186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W186,$W186=\"\"),OR(AX$7=$V186,AW186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W186,$W186=\"\"),OR(AY$7=$V186,AX186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W186,$W186=\"\"),OR(AZ$7=$V186,AY186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W186,$W186=\"\"),OR(BA$7=$V186,AZ186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W186,$W186=\"\"),OR(BB$7=$V186,BA186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W186,$W186=\"\"),OR(BC$7=$V186,BB186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W186,$W186=\"\"),OR(BD$7=$V186,BC186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W186,$W186=\"\"),OR(BE$7=$V186,BD186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W186,$W186=\"\"),OR(BF$7=$V186,BE186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W186,$W186=\"\"),OR(BG$7=$V186,BF186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W186,$W186=\"\"),OR(BH$7=$V186,BG186<>\" \")),$S186*$J186*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[180,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A187,1)),\"\",INDEX(Database[Project Name],A187,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A187,1)),\"\",INDEX(Database[Watershed],$A187,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A187,1)),\"\",INDEX(Database[BMP Type],$A187,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A187,1)),\"\",INDEX(Database[BMP Sub-type],$A187,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A187,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A187,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A187,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A187,1))","v":""},{"$f":"IF(H187=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G187,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H187=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G187,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H187=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G187,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A187,1)),\"\",INDEX(Database[BMP Size],$A187,1))","v":""},{"$f":"IF(B187=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G187,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A187,1)),\"\",INDEX(Database[Service Level],$A187,1))","v":""},{"$f":"IF(B187=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G187,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B187=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G187,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A187,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A187,1))","v":""},{"$f":"IF(B187=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G187,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A187,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A187,1))","v":""},"",{"$f":"IF(B187=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G187,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A187,1)),\"\",INDEX(Database[Comments (text)],$A187,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A187,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A187,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A187,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A187,1))","v":""},{"$f":"IF($X$7=$V187,$S$8*J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W187,$W187=\"\"),OR(Y$7=$V187,X187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W187,$W187=\"\"),OR(Z$7=$V187,Y187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W187,$W187=\"\"),OR(AA$7=$V187,Z187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W187,$W187=\"\"),OR(AB$7=$V187,AA187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W187,$W187=\"\"),OR(AC$7=$V187,AB187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W187,$W187=\"\"),OR(AD$7=$V187,AC187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W187,$W187=\"\"),OR(AE$7=$V187,AD187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W187,$W187=\"\"),OR(AF$7=$V187,AE187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W187,$W187=\"\"),OR(AG$7=$V187,AF187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W187,$W187=\"\"),OR(AH$7=$V187,AG187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W187,$W187=\"\"),OR(AI$7=$V187,AH187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W187,$W187=\"\"),OR(AJ$7=$V187,AI187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W187,$W187=\"\"),OR(AK$7=$V187,AJ187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W187,$W187=\"\"),OR(AL$7=$V187,AK187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W187,$W187=\"\"),OR(AM$7=$V187,AL187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W187,$W187=\"\"),OR(AN$7=$V187,AM187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W187,$W187=\"\"),OR(AO$7=$V187,AN187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W187,$W187=\"\"),OR(AP$7=$V187,AO187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W187,$W187=\"\"),OR(AQ$7=$V187,AP187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W187,$W187=\"\"),OR(AR$7=$V187,AQ187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W187,$W187=\"\"),OR(AS$7=$V187,AR187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W187,$W187=\"\"),OR(AT$7=$V187,AS187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W187,$W187=\"\"),OR(AU$7=$V187,AT187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W187,$W187=\"\"),OR(AV$7=$V187,AU187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W187,$W187=\"\"),OR(AW$7=$V187,AV187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W187,$W187=\"\"),OR(AX$7=$V187,AW187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W187,$W187=\"\"),OR(AY$7=$V187,AX187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W187,$W187=\"\"),OR(AZ$7=$V187,AY187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W187,$W187=\"\"),OR(BA$7=$V187,AZ187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W187,$W187=\"\"),OR(BB$7=$V187,BA187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W187,$W187=\"\"),OR(BC$7=$V187,BB187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W187,$W187=\"\"),OR(BD$7=$V187,BC187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W187,$W187=\"\"),OR(BE$7=$V187,BD187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W187,$W187=\"\"),OR(BF$7=$V187,BE187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W187,$W187=\"\"),OR(BG$7=$V187,BF187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W187,$W187=\"\"),OR(BH$7=$V187,BG187<>\" \")),$S187*$J187*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[181,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A188,1)),\"\",INDEX(Database[Project Name],A188,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A188,1)),\"\",INDEX(Database[Watershed],$A188,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A188,1)),\"\",INDEX(Database[BMP Type],$A188,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A188,1)),\"\",INDEX(Database[BMP Sub-type],$A188,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A188,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A188,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A188,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A188,1))","v":""},{"$f":"IF(H188=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G188,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H188=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G188,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H188=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G188,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A188,1)),\"\",INDEX(Database[BMP Size],$A188,1))","v":""},{"$f":"IF(B188=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G188,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A188,1)),\"\",INDEX(Database[Service Level],$A188,1))","v":""},{"$f":"IF(B188=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G188,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B188=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G188,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A188,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A188,1))","v":""},{"$f":"IF(B188=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G188,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A188,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A188,1))","v":""},"",{"$f":"IF(B188=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G188,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A188,1)),\"\",INDEX(Database[Comments (text)],$A188,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A188,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A188,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A188,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A188,1))","v":""},{"$f":"IF($X$7=$V188,$S$8*J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W188,$W188=\"\"),OR(Y$7=$V188,X188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W188,$W188=\"\"),OR(Z$7=$V188,Y188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W188,$W188=\"\"),OR(AA$7=$V188,Z188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W188,$W188=\"\"),OR(AB$7=$V188,AA188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W188,$W188=\"\"),OR(AC$7=$V188,AB188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W188,$W188=\"\"),OR(AD$7=$V188,AC188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W188,$W188=\"\"),OR(AE$7=$V188,AD188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W188,$W188=\"\"),OR(AF$7=$V188,AE188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W188,$W188=\"\"),OR(AG$7=$V188,AF188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W188,$W188=\"\"),OR(AH$7=$V188,AG188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W188,$W188=\"\"),OR(AI$7=$V188,AH188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W188,$W188=\"\"),OR(AJ$7=$V188,AI188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W188,$W188=\"\"),OR(AK$7=$V188,AJ188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W188,$W188=\"\"),OR(AL$7=$V188,AK188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W188,$W188=\"\"),OR(AM$7=$V188,AL188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W188,$W188=\"\"),OR(AN$7=$V188,AM188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W188,$W188=\"\"),OR(AO$7=$V188,AN188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W188,$W188=\"\"),OR(AP$7=$V188,AO188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W188,$W188=\"\"),OR(AQ$7=$V188,AP188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W188,$W188=\"\"),OR(AR$7=$V188,AQ188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W188,$W188=\"\"),OR(AS$7=$V188,AR188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W188,$W188=\"\"),OR(AT$7=$V188,AS188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W188,$W188=\"\"),OR(AU$7=$V188,AT188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W188,$W188=\"\"),OR(AV$7=$V188,AU188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W188,$W188=\"\"),OR(AW$7=$V188,AV188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W188,$W188=\"\"),OR(AX$7=$V188,AW188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W188,$W188=\"\"),OR(AY$7=$V188,AX188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W188,$W188=\"\"),OR(AZ$7=$V188,AY188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W188,$W188=\"\"),OR(BA$7=$V188,AZ188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W188,$W188=\"\"),OR(BB$7=$V188,BA188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W188,$W188=\"\"),OR(BC$7=$V188,BB188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W188,$W188=\"\"),OR(BD$7=$V188,BC188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W188,$W188=\"\"),OR(BE$7=$V188,BD188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W188,$W188=\"\"),OR(BF$7=$V188,BE188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W188,$W188=\"\"),OR(BG$7=$V188,BF188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W188,$W188=\"\"),OR(BH$7=$V188,BG188<>\" \")),$S188*$J188*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[182,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A189,1)),\"\",INDEX(Database[Project Name],A189,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A189,1)),\"\",INDEX(Database[Watershed],$A189,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A189,1)),\"\",INDEX(Database[BMP Type],$A189,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A189,1)),\"\",INDEX(Database[BMP Sub-type],$A189,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A189,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A189,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A189,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A189,1))","v":""},{"$f":"IF(H189=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G189,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H189=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G189,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H189=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G189,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A189,1)),\"\",INDEX(Database[BMP Size],$A189,1))","v":""},{"$f":"IF(B189=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G189,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A189,1)),\"\",INDEX(Database[Service Level],$A189,1))","v":""},{"$f":"IF(B189=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G189,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B189=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G189,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A189,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A189,1))","v":""},{"$f":"IF(B189=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G189,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A189,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A189,1))","v":""},"",{"$f":"IF(B189=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G189,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A189,1)),\"\",INDEX(Database[Comments (text)],$A189,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A189,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A189,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A189,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A189,1))","v":""},{"$f":"IF($X$7=$V189,$S$8*J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W189,$W189=\"\"),OR(Y$7=$V189,X189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W189,$W189=\"\"),OR(Z$7=$V189,Y189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W189,$W189=\"\"),OR(AA$7=$V189,Z189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W189,$W189=\"\"),OR(AB$7=$V189,AA189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W189,$W189=\"\"),OR(AC$7=$V189,AB189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W189,$W189=\"\"),OR(AD$7=$V189,AC189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W189,$W189=\"\"),OR(AE$7=$V189,AD189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W189,$W189=\"\"),OR(AF$7=$V189,AE189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W189,$W189=\"\"),OR(AG$7=$V189,AF189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W189,$W189=\"\"),OR(AH$7=$V189,AG189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W189,$W189=\"\"),OR(AI$7=$V189,AH189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W189,$W189=\"\"),OR(AJ$7=$V189,AI189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W189,$W189=\"\"),OR(AK$7=$V189,AJ189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W189,$W189=\"\"),OR(AL$7=$V189,AK189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W189,$W189=\"\"),OR(AM$7=$V189,AL189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W189,$W189=\"\"),OR(AN$7=$V189,AM189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W189,$W189=\"\"),OR(AO$7=$V189,AN189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W189,$W189=\"\"),OR(AP$7=$V189,AO189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W189,$W189=\"\"),OR(AQ$7=$V189,AP189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W189,$W189=\"\"),OR(AR$7=$V189,AQ189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W189,$W189=\"\"),OR(AS$7=$V189,AR189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W189,$W189=\"\"),OR(AT$7=$V189,AS189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W189,$W189=\"\"),OR(AU$7=$V189,AT189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W189,$W189=\"\"),OR(AV$7=$V189,AU189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W189,$W189=\"\"),OR(AW$7=$V189,AV189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W189,$W189=\"\"),OR(AX$7=$V189,AW189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W189,$W189=\"\"),OR(AY$7=$V189,AX189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W189,$W189=\"\"),OR(AZ$7=$V189,AY189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W189,$W189=\"\"),OR(BA$7=$V189,AZ189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W189,$W189=\"\"),OR(BB$7=$V189,BA189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W189,$W189=\"\"),OR(BC$7=$V189,BB189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W189,$W189=\"\"),OR(BD$7=$V189,BC189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W189,$W189=\"\"),OR(BE$7=$V189,BD189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W189,$W189=\"\"),OR(BF$7=$V189,BE189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W189,$W189=\"\"),OR(BG$7=$V189,BF189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W189,$W189=\"\"),OR(BH$7=$V189,BG189<>\" \")),$S189*$J189*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[183,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A190,1)),\"\",INDEX(Database[Project Name],A190,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A190,1)),\"\",INDEX(Database[Watershed],$A190,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A190,1)),\"\",INDEX(Database[BMP Type],$A190,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A190,1)),\"\",INDEX(Database[BMP Sub-type],$A190,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A190,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A190,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A190,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A190,1))","v":""},{"$f":"IF(H190=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G190,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H190=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G190,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H190=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G190,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A190,1)),\"\",INDEX(Database[BMP Size],$A190,1))","v":""},{"$f":"IF(B190=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G190,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A190,1)),\"\",INDEX(Database[Service Level],$A190,1))","v":""},{"$f":"IF(B190=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G190,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B190=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G190,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A190,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A190,1))","v":""},{"$f":"IF(B190=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G190,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A190,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A190,1))","v":""},"",{"$f":"IF(B190=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G190,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A190,1)),\"\",INDEX(Database[Comments (text)],$A190,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A190,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A190,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A190,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A190,1))","v":""},{"$f":"IF($X$7=$V190,$S$8*J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W190,$W190=\"\"),OR(Y$7=$V190,X190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W190,$W190=\"\"),OR(Z$7=$V190,Y190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W190,$W190=\"\"),OR(AA$7=$V190,Z190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W190,$W190=\"\"),OR(AB$7=$V190,AA190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W190,$W190=\"\"),OR(AC$7=$V190,AB190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W190,$W190=\"\"),OR(AD$7=$V190,AC190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W190,$W190=\"\"),OR(AE$7=$V190,AD190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W190,$W190=\"\"),OR(AF$7=$V190,AE190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W190,$W190=\"\"),OR(AG$7=$V190,AF190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W190,$W190=\"\"),OR(AH$7=$V190,AG190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W190,$W190=\"\"),OR(AI$7=$V190,AH190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W190,$W190=\"\"),OR(AJ$7=$V190,AI190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W190,$W190=\"\"),OR(AK$7=$V190,AJ190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W190,$W190=\"\"),OR(AL$7=$V190,AK190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W190,$W190=\"\"),OR(AM$7=$V190,AL190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W190,$W190=\"\"),OR(AN$7=$V190,AM190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W190,$W190=\"\"),OR(AO$7=$V190,AN190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W190,$W190=\"\"),OR(AP$7=$V190,AO190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W190,$W190=\"\"),OR(AQ$7=$V190,AP190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W190,$W190=\"\"),OR(AR$7=$V190,AQ190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W190,$W190=\"\"),OR(AS$7=$V190,AR190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W190,$W190=\"\"),OR(AT$7=$V190,AS190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W190,$W190=\"\"),OR(AU$7=$V190,AT190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W190,$W190=\"\"),OR(AV$7=$V190,AU190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W190,$W190=\"\"),OR(AW$7=$V190,AV190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W190,$W190=\"\"),OR(AX$7=$V190,AW190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W190,$W190=\"\"),OR(AY$7=$V190,AX190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W190,$W190=\"\"),OR(AZ$7=$V190,AY190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W190,$W190=\"\"),OR(BA$7=$V190,AZ190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W190,$W190=\"\"),OR(BB$7=$V190,BA190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W190,$W190=\"\"),OR(BC$7=$V190,BB190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W190,$W190=\"\"),OR(BD$7=$V190,BC190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W190,$W190=\"\"),OR(BE$7=$V190,BD190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W190,$W190=\"\"),OR(BF$7=$V190,BE190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W190,$W190=\"\"),OR(BG$7=$V190,BF190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W190,$W190=\"\"),OR(BH$7=$V190,BG190<>\" \")),$S190*$J190*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[184,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A191,1)),\"\",INDEX(Database[Project Name],A191,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A191,1)),\"\",INDEX(Database[Watershed],$A191,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A191,1)),\"\",INDEX(Database[BMP Type],$A191,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A191,1)),\"\",INDEX(Database[BMP Sub-type],$A191,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A191,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A191,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A191,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A191,1))","v":""},{"$f":"IF(H191=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G191,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H191=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G191,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H191=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G191,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A191,1)),\"\",INDEX(Database[BMP Size],$A191,1))","v":""},{"$f":"IF(B191=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G191,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A191,1)),\"\",INDEX(Database[Service Level],$A191,1))","v":""},{"$f":"IF(B191=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G191,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B191=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G191,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A191,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A191,1))","v":""},{"$f":"IF(B191=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G191,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A191,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A191,1))","v":""},"",{"$f":"IF(B191=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G191,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A191,1)),\"\",INDEX(Database[Comments (text)],$A191,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A191,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A191,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A191,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A191,1))","v":""},{"$f":"IF($X$7=$V191,$S$8*J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W191,$W191=\"\"),OR(Y$7=$V191,X191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W191,$W191=\"\"),OR(Z$7=$V191,Y191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W191,$W191=\"\"),OR(AA$7=$V191,Z191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W191,$W191=\"\"),OR(AB$7=$V191,AA191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W191,$W191=\"\"),OR(AC$7=$V191,AB191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W191,$W191=\"\"),OR(AD$7=$V191,AC191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W191,$W191=\"\"),OR(AE$7=$V191,AD191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W191,$W191=\"\"),OR(AF$7=$V191,AE191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W191,$W191=\"\"),OR(AG$7=$V191,AF191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W191,$W191=\"\"),OR(AH$7=$V191,AG191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W191,$W191=\"\"),OR(AI$7=$V191,AH191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W191,$W191=\"\"),OR(AJ$7=$V191,AI191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W191,$W191=\"\"),OR(AK$7=$V191,AJ191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W191,$W191=\"\"),OR(AL$7=$V191,AK191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W191,$W191=\"\"),OR(AM$7=$V191,AL191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W191,$W191=\"\"),OR(AN$7=$V191,AM191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W191,$W191=\"\"),OR(AO$7=$V191,AN191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W191,$W191=\"\"),OR(AP$7=$V191,AO191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W191,$W191=\"\"),OR(AQ$7=$V191,AP191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W191,$W191=\"\"),OR(AR$7=$V191,AQ191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W191,$W191=\"\"),OR(AS$7=$V191,AR191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W191,$W191=\"\"),OR(AT$7=$V191,AS191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W191,$W191=\"\"),OR(AU$7=$V191,AT191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W191,$W191=\"\"),OR(AV$7=$V191,AU191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W191,$W191=\"\"),OR(AW$7=$V191,AV191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W191,$W191=\"\"),OR(AX$7=$V191,AW191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W191,$W191=\"\"),OR(AY$7=$V191,AX191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W191,$W191=\"\"),OR(AZ$7=$V191,AY191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W191,$W191=\"\"),OR(BA$7=$V191,AZ191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W191,$W191=\"\"),OR(BB$7=$V191,BA191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W191,$W191=\"\"),OR(BC$7=$V191,BB191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W191,$W191=\"\"),OR(BD$7=$V191,BC191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W191,$W191=\"\"),OR(BE$7=$V191,BD191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W191,$W191=\"\"),OR(BF$7=$V191,BE191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W191,$W191=\"\"),OR(BG$7=$V191,BF191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W191,$W191=\"\"),OR(BH$7=$V191,BG191<>\" \")),$S191*$J191*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[185,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A192,1)),\"\",INDEX(Database[Project Name],A192,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A192,1)),\"\",INDEX(Database[Watershed],$A192,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A192,1)),\"\",INDEX(Database[BMP Type],$A192,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A192,1)),\"\",INDEX(Database[BMP Sub-type],$A192,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A192,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A192,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A192,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A192,1))","v":""},{"$f":"IF(H192=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G192,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H192=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G192,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H192=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G192,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A192,1)),\"\",INDEX(Database[BMP Size],$A192,1))","v":""},{"$f":"IF(B192=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G192,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A192,1)),\"\",INDEX(Database[Service Level],$A192,1))","v":""},{"$f":"IF(B192=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G192,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B192=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G192,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A192,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A192,1))","v":""},{"$f":"IF(B192=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G192,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A192,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A192,1))","v":""},"",{"$f":"IF(B192=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G192,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A192,1)),\"\",INDEX(Database[Comments (text)],$A192,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A192,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A192,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A192,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A192,1))","v":""},{"$f":"IF($X$7=$V192,$S$8*J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W192,$W192=\"\"),OR(Y$7=$V192,X192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W192,$W192=\"\"),OR(Z$7=$V192,Y192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W192,$W192=\"\"),OR(AA$7=$V192,Z192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W192,$W192=\"\"),OR(AB$7=$V192,AA192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W192,$W192=\"\"),OR(AC$7=$V192,AB192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W192,$W192=\"\"),OR(AD$7=$V192,AC192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W192,$W192=\"\"),OR(AE$7=$V192,AD192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W192,$W192=\"\"),OR(AF$7=$V192,AE192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W192,$W192=\"\"),OR(AG$7=$V192,AF192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W192,$W192=\"\"),OR(AH$7=$V192,AG192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W192,$W192=\"\"),OR(AI$7=$V192,AH192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W192,$W192=\"\"),OR(AJ$7=$V192,AI192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W192,$W192=\"\"),OR(AK$7=$V192,AJ192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W192,$W192=\"\"),OR(AL$7=$V192,AK192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W192,$W192=\"\"),OR(AM$7=$V192,AL192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W192,$W192=\"\"),OR(AN$7=$V192,AM192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W192,$W192=\"\"),OR(AO$7=$V192,AN192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W192,$W192=\"\"),OR(AP$7=$V192,AO192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W192,$W192=\"\"),OR(AQ$7=$V192,AP192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W192,$W192=\"\"),OR(AR$7=$V192,AQ192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W192,$W192=\"\"),OR(AS$7=$V192,AR192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W192,$W192=\"\"),OR(AT$7=$V192,AS192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W192,$W192=\"\"),OR(AU$7=$V192,AT192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W192,$W192=\"\"),OR(AV$7=$V192,AU192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W192,$W192=\"\"),OR(AW$7=$V192,AV192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W192,$W192=\"\"),OR(AX$7=$V192,AW192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W192,$W192=\"\"),OR(AY$7=$V192,AX192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W192,$W192=\"\"),OR(AZ$7=$V192,AY192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W192,$W192=\"\"),OR(BA$7=$V192,AZ192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W192,$W192=\"\"),OR(BB$7=$V192,BA192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W192,$W192=\"\"),OR(BC$7=$V192,BB192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W192,$W192=\"\"),OR(BD$7=$V192,BC192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W192,$W192=\"\"),OR(BE$7=$V192,BD192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W192,$W192=\"\"),OR(BF$7=$V192,BE192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W192,$W192=\"\"),OR(BG$7=$V192,BF192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W192,$W192=\"\"),OR(BH$7=$V192,BG192<>\" \")),$S192*$J192*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[186,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A193,1)),\"\",INDEX(Database[Project Name],A193,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A193,1)),\"\",INDEX(Database[Watershed],$A193,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A193,1)),\"\",INDEX(Database[BMP Type],$A193,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A193,1)),\"\",INDEX(Database[BMP Sub-type],$A193,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A193,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A193,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A193,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A193,1))","v":""},{"$f":"IF(H193=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G193,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H193=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G193,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H193=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G193,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A193,1)),\"\",INDEX(Database[BMP Size],$A193,1))","v":""},{"$f":"IF(B193=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G193,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A193,1)),\"\",INDEX(Database[Service Level],$A193,1))","v":""},{"$f":"IF(B193=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G193,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B193=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G193,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A193,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A193,1))","v":""},{"$f":"IF(B193=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G193,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A193,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A193,1))","v":""},"",{"$f":"IF(B193=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G193,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A193,1)),\"\",INDEX(Database[Comments (text)],$A193,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A193,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A193,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A193,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A193,1))","v":""},{"$f":"IF($X$7=$V193,$S$8*J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W193,$W193=\"\"),OR(Y$7=$V193,X193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W193,$W193=\"\"),OR(Z$7=$V193,Y193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W193,$W193=\"\"),OR(AA$7=$V193,Z193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W193,$W193=\"\"),OR(AB$7=$V193,AA193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W193,$W193=\"\"),OR(AC$7=$V193,AB193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W193,$W193=\"\"),OR(AD$7=$V193,AC193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W193,$W193=\"\"),OR(AE$7=$V193,AD193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W193,$W193=\"\"),OR(AF$7=$V193,AE193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W193,$W193=\"\"),OR(AG$7=$V193,AF193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W193,$W193=\"\"),OR(AH$7=$V193,AG193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W193,$W193=\"\"),OR(AI$7=$V193,AH193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W193,$W193=\"\"),OR(AJ$7=$V193,AI193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W193,$W193=\"\"),OR(AK$7=$V193,AJ193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W193,$W193=\"\"),OR(AL$7=$V193,AK193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W193,$W193=\"\"),OR(AM$7=$V193,AL193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W193,$W193=\"\"),OR(AN$7=$V193,AM193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W193,$W193=\"\"),OR(AO$7=$V193,AN193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W193,$W193=\"\"),OR(AP$7=$V193,AO193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W193,$W193=\"\"),OR(AQ$7=$V193,AP193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W193,$W193=\"\"),OR(AR$7=$V193,AQ193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W193,$W193=\"\"),OR(AS$7=$V193,AR193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W193,$W193=\"\"),OR(AT$7=$V193,AS193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W193,$W193=\"\"),OR(AU$7=$V193,AT193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W193,$W193=\"\"),OR(AV$7=$V193,AU193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W193,$W193=\"\"),OR(AW$7=$V193,AV193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W193,$W193=\"\"),OR(AX$7=$V193,AW193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W193,$W193=\"\"),OR(AY$7=$V193,AX193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W193,$W193=\"\"),OR(AZ$7=$V193,AY193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W193,$W193=\"\"),OR(BA$7=$V193,AZ193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W193,$W193=\"\"),OR(BB$7=$V193,BA193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W193,$W193=\"\"),OR(BC$7=$V193,BB193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W193,$W193=\"\"),OR(BD$7=$V193,BC193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W193,$W193=\"\"),OR(BE$7=$V193,BD193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W193,$W193=\"\"),OR(BF$7=$V193,BE193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W193,$W193=\"\"),OR(BG$7=$V193,BF193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W193,$W193=\"\"),OR(BH$7=$V193,BG193<>\" \")),$S193*$J193*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[187,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A194,1)),\"\",INDEX(Database[Project Name],A194,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A194,1)),\"\",INDEX(Database[Watershed],$A194,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A194,1)),\"\",INDEX(Database[BMP Type],$A194,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A194,1)),\"\",INDEX(Database[BMP Sub-type],$A194,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A194,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A194,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A194,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A194,1))","v":""},{"$f":"IF(H194=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G194,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H194=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G194,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H194=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G194,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A194,1)),\"\",INDEX(Database[BMP Size],$A194,1))","v":""},{"$f":"IF(B194=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G194,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A194,1)),\"\",INDEX(Database[Service Level],$A194,1))","v":""},{"$f":"IF(B194=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G194,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B194=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G194,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A194,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A194,1))","v":""},{"$f":"IF(B194=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G194,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A194,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A194,1))","v":""},"",{"$f":"IF(B194=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G194,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A194,1)),\"\",INDEX(Database[Comments (text)],$A194,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A194,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A194,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A194,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A194,1))","v":""},{"$f":"IF($X$7=$V194,$S$8*J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W194,$W194=\"\"),OR(Y$7=$V194,X194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W194,$W194=\"\"),OR(Z$7=$V194,Y194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W194,$W194=\"\"),OR(AA$7=$V194,Z194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W194,$W194=\"\"),OR(AB$7=$V194,AA194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W194,$W194=\"\"),OR(AC$7=$V194,AB194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W194,$W194=\"\"),OR(AD$7=$V194,AC194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W194,$W194=\"\"),OR(AE$7=$V194,AD194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W194,$W194=\"\"),OR(AF$7=$V194,AE194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W194,$W194=\"\"),OR(AG$7=$V194,AF194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W194,$W194=\"\"),OR(AH$7=$V194,AG194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W194,$W194=\"\"),OR(AI$7=$V194,AH194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W194,$W194=\"\"),OR(AJ$7=$V194,AI194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W194,$W194=\"\"),OR(AK$7=$V194,AJ194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W194,$W194=\"\"),OR(AL$7=$V194,AK194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W194,$W194=\"\"),OR(AM$7=$V194,AL194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W194,$W194=\"\"),OR(AN$7=$V194,AM194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W194,$W194=\"\"),OR(AO$7=$V194,AN194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W194,$W194=\"\"),OR(AP$7=$V194,AO194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W194,$W194=\"\"),OR(AQ$7=$V194,AP194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W194,$W194=\"\"),OR(AR$7=$V194,AQ194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W194,$W194=\"\"),OR(AS$7=$V194,AR194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W194,$W194=\"\"),OR(AT$7=$V194,AS194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W194,$W194=\"\"),OR(AU$7=$V194,AT194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W194,$W194=\"\"),OR(AV$7=$V194,AU194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W194,$W194=\"\"),OR(AW$7=$V194,AV194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W194,$W194=\"\"),OR(AX$7=$V194,AW194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W194,$W194=\"\"),OR(AY$7=$V194,AX194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W194,$W194=\"\"),OR(AZ$7=$V194,AY194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W194,$W194=\"\"),OR(BA$7=$V194,AZ194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W194,$W194=\"\"),OR(BB$7=$V194,BA194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W194,$W194=\"\"),OR(BC$7=$V194,BB194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W194,$W194=\"\"),OR(BD$7=$V194,BC194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W194,$W194=\"\"),OR(BE$7=$V194,BD194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W194,$W194=\"\"),OR(BF$7=$V194,BE194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W194,$W194=\"\"),OR(BG$7=$V194,BF194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W194,$W194=\"\"),OR(BH$7=$V194,BG194<>\" \")),$S194*$J194*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[188,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A195,1)),\"\",INDEX(Database[Project Name],A195,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A195,1)),\"\",INDEX(Database[Watershed],$A195,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A195,1)),\"\",INDEX(Database[BMP Type],$A195,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A195,1)),\"\",INDEX(Database[BMP Sub-type],$A195,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A195,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A195,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A195,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A195,1))","v":""},{"$f":"IF(H195=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G195,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H195=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G195,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H195=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G195,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A195,1)),\"\",INDEX(Database[BMP Size],$A195,1))","v":""},{"$f":"IF(B195=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G195,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A195,1)),\"\",INDEX(Database[Service Level],$A195,1))","v":""},{"$f":"IF(B195=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G195,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B195=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G195,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A195,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A195,1))","v":""},{"$f":"IF(B195=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G195,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A195,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A195,1))","v":""},"",{"$f":"IF(B195=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G195,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A195,1)),\"\",INDEX(Database[Comments (text)],$A195,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A195,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A195,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A195,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A195,1))","v":""},{"$f":"IF($X$7=$V195,$S$8*J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W195,$W195=\"\"),OR(Y$7=$V195,X195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W195,$W195=\"\"),OR(Z$7=$V195,Y195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W195,$W195=\"\"),OR(AA$7=$V195,Z195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W195,$W195=\"\"),OR(AB$7=$V195,AA195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W195,$W195=\"\"),OR(AC$7=$V195,AB195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W195,$W195=\"\"),OR(AD$7=$V195,AC195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W195,$W195=\"\"),OR(AE$7=$V195,AD195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W195,$W195=\"\"),OR(AF$7=$V195,AE195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W195,$W195=\"\"),OR(AG$7=$V195,AF195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W195,$W195=\"\"),OR(AH$7=$V195,AG195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W195,$W195=\"\"),OR(AI$7=$V195,AH195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W195,$W195=\"\"),OR(AJ$7=$V195,AI195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W195,$W195=\"\"),OR(AK$7=$V195,AJ195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W195,$W195=\"\"),OR(AL$7=$V195,AK195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W195,$W195=\"\"),OR(AM$7=$V195,AL195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W195,$W195=\"\"),OR(AN$7=$V195,AM195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W195,$W195=\"\"),OR(AO$7=$V195,AN195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W195,$W195=\"\"),OR(AP$7=$V195,AO195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W195,$W195=\"\"),OR(AQ$7=$V195,AP195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W195,$W195=\"\"),OR(AR$7=$V195,AQ195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W195,$W195=\"\"),OR(AS$7=$V195,AR195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W195,$W195=\"\"),OR(AT$7=$V195,AS195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W195,$W195=\"\"),OR(AU$7=$V195,AT195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W195,$W195=\"\"),OR(AV$7=$V195,AU195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W195,$W195=\"\"),OR(AW$7=$V195,AV195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W195,$W195=\"\"),OR(AX$7=$V195,AW195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W195,$W195=\"\"),OR(AY$7=$V195,AX195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W195,$W195=\"\"),OR(AZ$7=$V195,AY195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W195,$W195=\"\"),OR(BA$7=$V195,AZ195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W195,$W195=\"\"),OR(BB$7=$V195,BA195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W195,$W195=\"\"),OR(BC$7=$V195,BB195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W195,$W195=\"\"),OR(BD$7=$V195,BC195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W195,$W195=\"\"),OR(BE$7=$V195,BD195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W195,$W195=\"\"),OR(BF$7=$V195,BE195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W195,$W195=\"\"),OR(BG$7=$V195,BF195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W195,$W195=\"\"),OR(BH$7=$V195,BG195<>\" \")),$S195*$J195*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[189,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A196,1)),\"\",INDEX(Database[Project Name],A196,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A196,1)),\"\",INDEX(Database[Watershed],$A196,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A196,1)),\"\",INDEX(Database[BMP Type],$A196,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A196,1)),\"\",INDEX(Database[BMP Sub-type],$A196,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A196,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A196,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A196,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A196,1))","v":""},{"$f":"IF(H196=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G196,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H196=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G196,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H196=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G196,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A196,1)),\"\",INDEX(Database[BMP Size],$A196,1))","v":""},{"$f":"IF(B196=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G196,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A196,1)),\"\",INDEX(Database[Service Level],$A196,1))","v":""},{"$f":"IF(B196=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G196,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B196=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G196,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A196,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A196,1))","v":""},{"$f":"IF(B196=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G196,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A196,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A196,1))","v":""},"",{"$f":"IF(B196=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G196,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A196,1)),\"\",INDEX(Database[Comments (text)],$A196,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A196,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A196,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A196,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A196,1))","v":""},{"$f":"IF($X$7=$V196,$S$8*J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W196,$W196=\"\"),OR(Y$7=$V196,X196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W196,$W196=\"\"),OR(Z$7=$V196,Y196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W196,$W196=\"\"),OR(AA$7=$V196,Z196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W196,$W196=\"\"),OR(AB$7=$V196,AA196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W196,$W196=\"\"),OR(AC$7=$V196,AB196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W196,$W196=\"\"),OR(AD$7=$V196,AC196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W196,$W196=\"\"),OR(AE$7=$V196,AD196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W196,$W196=\"\"),OR(AF$7=$V196,AE196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W196,$W196=\"\"),OR(AG$7=$V196,AF196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W196,$W196=\"\"),OR(AH$7=$V196,AG196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W196,$W196=\"\"),OR(AI$7=$V196,AH196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W196,$W196=\"\"),OR(AJ$7=$V196,AI196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W196,$W196=\"\"),OR(AK$7=$V196,AJ196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W196,$W196=\"\"),OR(AL$7=$V196,AK196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W196,$W196=\"\"),OR(AM$7=$V196,AL196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W196,$W196=\"\"),OR(AN$7=$V196,AM196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W196,$W196=\"\"),OR(AO$7=$V196,AN196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W196,$W196=\"\"),OR(AP$7=$V196,AO196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W196,$W196=\"\"),OR(AQ$7=$V196,AP196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W196,$W196=\"\"),OR(AR$7=$V196,AQ196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W196,$W196=\"\"),OR(AS$7=$V196,AR196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W196,$W196=\"\"),OR(AT$7=$V196,AS196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W196,$W196=\"\"),OR(AU$7=$V196,AT196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W196,$W196=\"\"),OR(AV$7=$V196,AU196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W196,$W196=\"\"),OR(AW$7=$V196,AV196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W196,$W196=\"\"),OR(AX$7=$V196,AW196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W196,$W196=\"\"),OR(AY$7=$V196,AX196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W196,$W196=\"\"),OR(AZ$7=$V196,AY196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W196,$W196=\"\"),OR(BA$7=$V196,AZ196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W196,$W196=\"\"),OR(BB$7=$V196,BA196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W196,$W196=\"\"),OR(BC$7=$V196,BB196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W196,$W196=\"\"),OR(BD$7=$V196,BC196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W196,$W196=\"\"),OR(BE$7=$V196,BD196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W196,$W196=\"\"),OR(BF$7=$V196,BE196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W196,$W196=\"\"),OR(BG$7=$V196,BF196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W196,$W196=\"\"),OR(BH$7=$V196,BG196<>\" \")),$S196*$J196*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[190,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A197,1)),\"\",INDEX(Database[Project Name],A197,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A197,1)),\"\",INDEX(Database[Watershed],$A197,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A197,1)),\"\",INDEX(Database[BMP Type],$A197,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A197,1)),\"\",INDEX(Database[BMP Sub-type],$A197,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A197,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A197,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A197,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A197,1))","v":""},{"$f":"IF(H197=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G197,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H197=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G197,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H197=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G197,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A197,1)),\"\",INDEX(Database[BMP Size],$A197,1))","v":""},{"$f":"IF(B197=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G197,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A197,1)),\"\",INDEX(Database[Service Level],$A197,1))","v":""},{"$f":"IF(B197=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G197,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B197=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G197,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A197,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A197,1))","v":""},{"$f":"IF(B197=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G197,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A197,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A197,1))","v":""},"",{"$f":"IF(B197=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G197,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A197,1)),\"\",INDEX(Database[Comments (text)],$A197,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A197,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A197,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A197,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A197,1))","v":""},{"$f":"IF($X$7=$V197,$S$8*J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W197,$W197=\"\"),OR(Y$7=$V197,X197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W197,$W197=\"\"),OR(Z$7=$V197,Y197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W197,$W197=\"\"),OR(AA$7=$V197,Z197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W197,$W197=\"\"),OR(AB$7=$V197,AA197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W197,$W197=\"\"),OR(AC$7=$V197,AB197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W197,$W197=\"\"),OR(AD$7=$V197,AC197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W197,$W197=\"\"),OR(AE$7=$V197,AD197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W197,$W197=\"\"),OR(AF$7=$V197,AE197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W197,$W197=\"\"),OR(AG$7=$V197,AF197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W197,$W197=\"\"),OR(AH$7=$V197,AG197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W197,$W197=\"\"),OR(AI$7=$V197,AH197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W197,$W197=\"\"),OR(AJ$7=$V197,AI197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W197,$W197=\"\"),OR(AK$7=$V197,AJ197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W197,$W197=\"\"),OR(AL$7=$V197,AK197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W197,$W197=\"\"),OR(AM$7=$V197,AL197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W197,$W197=\"\"),OR(AN$7=$V197,AM197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W197,$W197=\"\"),OR(AO$7=$V197,AN197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W197,$W197=\"\"),OR(AP$7=$V197,AO197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W197,$W197=\"\"),OR(AQ$7=$V197,AP197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W197,$W197=\"\"),OR(AR$7=$V197,AQ197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W197,$W197=\"\"),OR(AS$7=$V197,AR197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W197,$W197=\"\"),OR(AT$7=$V197,AS197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W197,$W197=\"\"),OR(AU$7=$V197,AT197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W197,$W197=\"\"),OR(AV$7=$V197,AU197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W197,$W197=\"\"),OR(AW$7=$V197,AV197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W197,$W197=\"\"),OR(AX$7=$V197,AW197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W197,$W197=\"\"),OR(AY$7=$V197,AX197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W197,$W197=\"\"),OR(AZ$7=$V197,AY197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W197,$W197=\"\"),OR(BA$7=$V197,AZ197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W197,$W197=\"\"),OR(BB$7=$V197,BA197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W197,$W197=\"\"),OR(BC$7=$V197,BB197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W197,$W197=\"\"),OR(BD$7=$V197,BC197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W197,$W197=\"\"),OR(BE$7=$V197,BD197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W197,$W197=\"\"),OR(BF$7=$V197,BE197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W197,$W197=\"\"),OR(BG$7=$V197,BF197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W197,$W197=\"\"),OR(BH$7=$V197,BG197<>\" \")),$S197*$J197*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[191,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A198,1)),\"\",INDEX(Database[Project Name],A198,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A198,1)),\"\",INDEX(Database[Watershed],$A198,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A198,1)),\"\",INDEX(Database[BMP Type],$A198,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A198,1)),\"\",INDEX(Database[BMP Sub-type],$A198,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A198,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A198,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A198,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A198,1))","v":""},{"$f":"IF(H198=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G198,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H198=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G198,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H198=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G198,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A198,1)),\"\",INDEX(Database[BMP Size],$A198,1))","v":""},{"$f":"IF(B198=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G198,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A198,1)),\"\",INDEX(Database[Service Level],$A198,1))","v":""},{"$f":"IF(B198=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G198,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B198=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G198,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A198,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A198,1))","v":""},{"$f":"IF(B198=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G198,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A198,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A198,1))","v":""},"",{"$f":"IF(B198=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G198,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A198,1)),\"\",INDEX(Database[Comments (text)],$A198,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A198,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A198,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A198,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A198,1))","v":""},{"$f":"IF($X$7=$V198,$S$8*J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W198,$W198=\"\"),OR(Y$7=$V198,X198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W198,$W198=\"\"),OR(Z$7=$V198,Y198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W198,$W198=\"\"),OR(AA$7=$V198,Z198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W198,$W198=\"\"),OR(AB$7=$V198,AA198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W198,$W198=\"\"),OR(AC$7=$V198,AB198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W198,$W198=\"\"),OR(AD$7=$V198,AC198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W198,$W198=\"\"),OR(AE$7=$V198,AD198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W198,$W198=\"\"),OR(AF$7=$V198,AE198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W198,$W198=\"\"),OR(AG$7=$V198,AF198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W198,$W198=\"\"),OR(AH$7=$V198,AG198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W198,$W198=\"\"),OR(AI$7=$V198,AH198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W198,$W198=\"\"),OR(AJ$7=$V198,AI198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W198,$W198=\"\"),OR(AK$7=$V198,AJ198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W198,$W198=\"\"),OR(AL$7=$V198,AK198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W198,$W198=\"\"),OR(AM$7=$V198,AL198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W198,$W198=\"\"),OR(AN$7=$V198,AM198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W198,$W198=\"\"),OR(AO$7=$V198,AN198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W198,$W198=\"\"),OR(AP$7=$V198,AO198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W198,$W198=\"\"),OR(AQ$7=$V198,AP198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W198,$W198=\"\"),OR(AR$7=$V198,AQ198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W198,$W198=\"\"),OR(AS$7=$V198,AR198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W198,$W198=\"\"),OR(AT$7=$V198,AS198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W198,$W198=\"\"),OR(AU$7=$V198,AT198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W198,$W198=\"\"),OR(AV$7=$V198,AU198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W198,$W198=\"\"),OR(AW$7=$V198,AV198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W198,$W198=\"\"),OR(AX$7=$V198,AW198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W198,$W198=\"\"),OR(AY$7=$V198,AX198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W198,$W198=\"\"),OR(AZ$7=$V198,AY198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W198,$W198=\"\"),OR(BA$7=$V198,AZ198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W198,$W198=\"\"),OR(BB$7=$V198,BA198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W198,$W198=\"\"),OR(BC$7=$V198,BB198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W198,$W198=\"\"),OR(BD$7=$V198,BC198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W198,$W198=\"\"),OR(BE$7=$V198,BD198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W198,$W198=\"\"),OR(BF$7=$V198,BE198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W198,$W198=\"\"),OR(BG$7=$V198,BF198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W198,$W198=\"\"),OR(BH$7=$V198,BG198<>\" \")),$S198*$J198*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[192,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A199,1)),\"\",INDEX(Database[Project Name],A199,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A199,1)),\"\",INDEX(Database[Watershed],$A199,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A199,1)),\"\",INDEX(Database[BMP Type],$A199,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A199,1)),\"\",INDEX(Database[BMP Sub-type],$A199,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A199,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A199,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A199,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A199,1))","v":""},{"$f":"IF(H199=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G199,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H199=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G199,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H199=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G199,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A199,1)),\"\",INDEX(Database[BMP Size],$A199,1))","v":""},{"$f":"IF(B199=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G199,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A199,1)),\"\",INDEX(Database[Service Level],$A199,1))","v":""},{"$f":"IF(B199=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G199,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B199=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G199,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A199,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A199,1))","v":""},{"$f":"IF(B199=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G199,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A199,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A199,1))","v":""},"",{"$f":"IF(B199=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G199,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A199,1)),\"\",INDEX(Database[Comments (text)],$A199,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A199,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A199,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A199,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A199,1))","v":""},{"$f":"IF($X$7=$V199,$S$8*J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W199,$W199=\"\"),OR(Y$7=$V199,X199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W199,$W199=\"\"),OR(Z$7=$V199,Y199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W199,$W199=\"\"),OR(AA$7=$V199,Z199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W199,$W199=\"\"),OR(AB$7=$V199,AA199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W199,$W199=\"\"),OR(AC$7=$V199,AB199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W199,$W199=\"\"),OR(AD$7=$V199,AC199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W199,$W199=\"\"),OR(AE$7=$V199,AD199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W199,$W199=\"\"),OR(AF$7=$V199,AE199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W199,$W199=\"\"),OR(AG$7=$V199,AF199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W199,$W199=\"\"),OR(AH$7=$V199,AG199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W199,$W199=\"\"),OR(AI$7=$V199,AH199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W199,$W199=\"\"),OR(AJ$7=$V199,AI199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W199,$W199=\"\"),OR(AK$7=$V199,AJ199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W199,$W199=\"\"),OR(AL$7=$V199,AK199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W199,$W199=\"\"),OR(AM$7=$V199,AL199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W199,$W199=\"\"),OR(AN$7=$V199,AM199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W199,$W199=\"\"),OR(AO$7=$V199,AN199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W199,$W199=\"\"),OR(AP$7=$V199,AO199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W199,$W199=\"\"),OR(AQ$7=$V199,AP199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W199,$W199=\"\"),OR(AR$7=$V199,AQ199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W199,$W199=\"\"),OR(AS$7=$V199,AR199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W199,$W199=\"\"),OR(AT$7=$V199,AS199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W199,$W199=\"\"),OR(AU$7=$V199,AT199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W199,$W199=\"\"),OR(AV$7=$V199,AU199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W199,$W199=\"\"),OR(AW$7=$V199,AV199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W199,$W199=\"\"),OR(AX$7=$V199,AW199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W199,$W199=\"\"),OR(AY$7=$V199,AX199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W199,$W199=\"\"),OR(AZ$7=$V199,AY199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W199,$W199=\"\"),OR(BA$7=$V199,AZ199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W199,$W199=\"\"),OR(BB$7=$V199,BA199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W199,$W199=\"\"),OR(BC$7=$V199,BB199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W199,$W199=\"\"),OR(BD$7=$V199,BC199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W199,$W199=\"\"),OR(BE$7=$V199,BD199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W199,$W199=\"\"),OR(BF$7=$V199,BE199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W199,$W199=\"\"),OR(BG$7=$V199,BF199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W199,$W199=\"\"),OR(BH$7=$V199,BG199<>\" \")),$S199*$J199*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[193,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A200,1)),\"\",INDEX(Database[Project Name],A200,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A200,1)),\"\",INDEX(Database[Watershed],$A200,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A200,1)),\"\",INDEX(Database[BMP Type],$A200,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A200,1)),\"\",INDEX(Database[BMP Sub-type],$A200,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A200,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A200,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A200,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A200,1))","v":""},{"$f":"IF(H200=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G200,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H200=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G200,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H200=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G200,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A200,1)),\"\",INDEX(Database[BMP Size],$A200,1))","v":""},{"$f":"IF(B200=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G200,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A200,1)),\"\",INDEX(Database[Service Level],$A200,1))","v":""},{"$f":"IF(B200=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G200,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B200=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G200,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A200,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A200,1))","v":""},{"$f":"IF(B200=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G200,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"K200","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A200,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A200,1))","v":""},{"$f":"IF(ISNUMBER(P200*R200*O200*I200),P200*R200*O200*I200,\"\")","v":""},{"$f":"IF(B200=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G200,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A200,1)),\"\",INDEX(Database[Comments (text)],$A200,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A200,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A200,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A200,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A200,1))","v":""},{"$f":"IF($X$7=$V200,$S$8*J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W200,$W200=\"\"),OR(Y$7=$V200,X200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W200,$W200=\"\"),OR(Z$7=$V200,Y200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W200,$W200=\"\"),OR(AA$7=$V200,Z200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W200,$W200=\"\"),OR(AB$7=$V200,AA200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W200,$W200=\"\"),OR(AC$7=$V200,AB200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W200,$W200=\"\"),OR(AD$7=$V200,AC200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W200,$W200=\"\"),OR(AE$7=$V200,AD200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W200,$W200=\"\"),OR(AF$7=$V200,AE200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W200,$W200=\"\"),OR(AG$7=$V200,AF200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W200,$W200=\"\"),OR(AH$7=$V200,AG200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W200,$W200=\"\"),OR(AI$7=$V200,AH200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W200,$W200=\"\"),OR(AJ$7=$V200,AI200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W200,$W200=\"\"),OR(AK$7=$V200,AJ200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W200,$W200=\"\"),OR(AL$7=$V200,AK200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W200,$W200=\"\"),OR(AM$7=$V200,AL200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W200,$W200=\"\"),OR(AN$7=$V200,AM200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W200,$W200=\"\"),OR(AO$7=$V200,AN200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W200,$W200=\"\"),OR(AP$7=$V200,AO200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W200,$W200=\"\"),OR(AQ$7=$V200,AP200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W200,$W200=\"\"),OR(AR$7=$V200,AQ200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W200,$W200=\"\"),OR(AS$7=$V200,AR200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W200,$W200=\"\"),OR(AT$7=$V200,AS200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W200,$W200=\"\"),OR(AU$7=$V200,AT200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W200,$W200=\"\"),OR(AV$7=$V200,AU200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W200,$W200=\"\"),OR(AW$7=$V200,AV200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W200,$W200=\"\"),OR(AX$7=$V200,AW200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W200,$W200=\"\"),OR(AY$7=$V200,AX200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W200,$W200=\"\"),OR(AZ$7=$V200,AY200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W200,$W200=\"\"),OR(BA$7=$V200,AZ200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W200,$W200=\"\"),OR(BB$7=$V200,BA200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W200,$W200=\"\"),OR(BC$7=$V200,BB200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W200,$W200=\"\"),OR(BD$7=$V200,BC200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W200,$W200=\"\"),OR(BE$7=$V200,BD200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W200,$W200=\"\"),OR(BF$7=$V200,BE200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W200,$W200=\"\"),OR(BG$7=$V200,BF200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W200,$W200=\"\"),OR(BH$7=$V200,BG200<>\" \")),$S200*$J200*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "},{"$f":"IF($X$7=$V200,$J200*$T$8,\" \")","v":" "},{"$f":"IF(OR(Y$7=$V200,X200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(Z$7=$V200,Y200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AA$7=$V200,Z200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AB$7=$V200,AA200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AC$7=$V200,AB200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AD$7=$V200,AC200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AE$7=$V200,AD200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AF$7=$V200,AE200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AG$7=$V200,AF200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AH$7=$V200,AG200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AI$7=$V200,AH200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AJ$7=$V200,AI200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AK$7=$V200,AJ200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AL$7=$V200,AK200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AM$7=$V200,AL200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AN$7=$V200,AM200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AO$7=$V200,AN200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AP$7=$V200,AO200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AQ$7=$V200,AP200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AR$7=$V200,AQ200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AS$7=$V200,AR200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AT$7=$V200,AS200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AU$7=$V200,AT200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AV$7=$V200,AU200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AW$7=$V200,AV200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AX$7=$V200,AW200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AY$7=$V200,AX200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(AZ$7=$V200,AY200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(BA$7=$V200,AZ200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(BB$7=$V200,BA200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(BC$7=$V200,BB200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(BD$7=$V200,BC200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(BE$7=$V200,BD200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(BF$7=$V200,BE200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(BG$7=$V200,BF200<>\" \"),$J200*$T200,\" \")","v":" "},{"$f":"IF(OR(BH$7=$V200,BG200<>\" \"),$J200*$T200,\" \")","v":" "}]
[194,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A201,1)),\"\",INDEX(Database[Project Name],A201,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A201,1)),\"\",INDEX(Database[Watershed],$A201,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A201,1)),\"\",INDEX(Database[BMP Type],$A201,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A201,1)),\"\",INDEX(Database[BMP Sub-type],$A201,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A201,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A201,1))","v":""},{"$f":"IF(LEN(D201)>0,D201&\" - \"&E201&\" - \"&F201&\" - \"&L201,\"\")","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A201,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A201,1))","v":""},{"$f":"IF(H201=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G201,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H201=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G201,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H201=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G201,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A201,1)),\"\",INDEX(Database[BMP Size],$A201,1))","v":""},{"$f":"IF(B201=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G201,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A201,1)),\"\",INDEX(Database[Service Level],$A201,1))","v":""},{"$f":"IF(B201=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G201,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B201=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G201,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A201,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A201,1))","v":""},{"$f":"IF(B201=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G201,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A201,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A201,1))","v":""},"",{"$f":"IF(B201=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G201,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A201,1)),\"\",INDEX(Database[Comments (text)],$A201,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A201,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A201,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A201,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A201,1))","v":""},{"$f":"IF($X$7=$V201,$S$8*J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W201,$W201=\"\"),OR(Y$7=$V201,X201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W201,$W201=\"\"),OR(Z$7=$V201,Y201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W201,$W201=\"\"),OR(AA$7=$V201,Z201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W201,$W201=\"\"),OR(AB$7=$V201,AA201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W201,$W201=\"\"),OR(AC$7=$V201,AB201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W201,$W201=\"\"),OR(AD$7=$V201,AC201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W201,$W201=\"\"),OR(AE$7=$V201,AD201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W201,$W201=\"\"),OR(AF$7=$V201,AE201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W201,$W201=\"\"),OR(AG$7=$V201,AF201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W201,$W201=\"\"),OR(AH$7=$V201,AG201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W201,$W201=\"\"),OR(AI$7=$V201,AH201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W201,$W201=\"\"),OR(AJ$7=$V201,AI201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W201,$W201=\"\"),OR(AK$7=$V201,AJ201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W201,$W201=\"\"),OR(AL$7=$V201,AK201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W201,$W201=\"\"),OR(AM$7=$V201,AL201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W201,$W201=\"\"),OR(AN$7=$V201,AM201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W201,$W201=\"\"),OR(AO$7=$V201,AN201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W201,$W201=\"\"),OR(AP$7=$V201,AO201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W201,$W201=\"\"),OR(AQ$7=$V201,AP201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W201,$W201=\"\"),OR(AR$7=$V201,AQ201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W201,$W201=\"\"),OR(AS$7=$V201,AR201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W201,$W201=\"\"),OR(AT$7=$V201,AS201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W201,$W201=\"\"),OR(AU$7=$V201,AT201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W201,$W201=\"\"),OR(AV$7=$V201,AU201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W201,$W201=\"\"),OR(AW$7=$V201,AV201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W201,$W201=\"\"),OR(AX$7=$V201,AW201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W201,$W201=\"\"),OR(AY$7=$V201,AX201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W201,$W201=\"\"),OR(AZ$7=$V201,AY201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W201,$W201=\"\"),OR(BA$7=$V201,AZ201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W201,$W201=\"\"),OR(BB$7=$V201,BA201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W201,$W201=\"\"),OR(BC$7=$V201,BB201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W201,$W201=\"\"),OR(BD$7=$V201,BC201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W201,$W201=\"\"),OR(BE$7=$V201,BD201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W201,$W201=\"\"),OR(BF$7=$V201,BE201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W201,$W201=\"\"),OR(BG$7=$V201,BF201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W201,$W201=\"\"),OR(BH$7=$V201,BG201<>\" \")),$S201*$J201*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[195,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A202,1)),\"\",INDEX(Database[Project Name],A202,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A202,1)),\"\",INDEX(Database[Watershed],$A202,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A202,1)),\"\",INDEX(Database[BMP Type],$A202,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A202,1)),\"\",INDEX(Database[BMP Sub-type],$A202,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A202,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A202,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A202,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A202,1))","v":""},{"$f":"IF(H202=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G202,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H202=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G202,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H202=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G202,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A202,1)),\"\",INDEX(Database[BMP Size],$A202,1))","v":""},{"$f":"IF(B202=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G202,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A202,1)),\"\",INDEX(Database[Service Level],$A202,1))","v":""},{"$f":"IF(B202=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G202,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B202=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G202,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A202,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A202,1))","v":""},{"$f":"IF(B202=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G202,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A202,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A202,1))","v":""},"",{"$f":"IF(B202=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G202,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A202,1)),\"\",INDEX(Database[Comments (text)],$A202,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A202,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A202,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A202,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A202,1))","v":""},{"$f":"IF($X$7=$V202,$S$8*J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W202,$W202=\"\"),OR(Y$7=$V202,X202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W202,$W202=\"\"),OR(Z$7=$V202,Y202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W202,$W202=\"\"),OR(AA$7=$V202,Z202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W202,$W202=\"\"),OR(AB$7=$V202,AA202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W202,$W202=\"\"),OR(AC$7=$V202,AB202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W202,$W202=\"\"),OR(AD$7=$V202,AC202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W202,$W202=\"\"),OR(AE$7=$V202,AD202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W202,$W202=\"\"),OR(AF$7=$V202,AE202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W202,$W202=\"\"),OR(AG$7=$V202,AF202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W202,$W202=\"\"),OR(AH$7=$V202,AG202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W202,$W202=\"\"),OR(AI$7=$V202,AH202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W202,$W202=\"\"),OR(AJ$7=$V202,AI202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W202,$W202=\"\"),OR(AK$7=$V202,AJ202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W202,$W202=\"\"),OR(AL$7=$V202,AK202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W202,$W202=\"\"),OR(AM$7=$V202,AL202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W202,$W202=\"\"),OR(AN$7=$V202,AM202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W202,$W202=\"\"),OR(AO$7=$V202,AN202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W202,$W202=\"\"),OR(AP$7=$V202,AO202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W202,$W202=\"\"),OR(AQ$7=$V202,AP202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W202,$W202=\"\"),OR(AR$7=$V202,AQ202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W202,$W202=\"\"),OR(AS$7=$V202,AR202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W202,$W202=\"\"),OR(AT$7=$V202,AS202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W202,$W202=\"\"),OR(AU$7=$V202,AT202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W202,$W202=\"\"),OR(AV$7=$V202,AU202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W202,$W202=\"\"),OR(AW$7=$V202,AV202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W202,$W202=\"\"),OR(AX$7=$V202,AW202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W202,$W202=\"\"),OR(AY$7=$V202,AX202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W202,$W202=\"\"),OR(AZ$7=$V202,AY202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W202,$W202=\"\"),OR(BA$7=$V202,AZ202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W202,$W202=\"\"),OR(BB$7=$V202,BA202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W202,$W202=\"\"),OR(BC$7=$V202,BB202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W202,$W202=\"\"),OR(BD$7=$V202,BC202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W202,$W202=\"\"),OR(BE$7=$V202,BD202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W202,$W202=\"\"),OR(BF$7=$V202,BE202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W202,$W202=\"\"),OR(BG$7=$V202,BF202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W202,$W202=\"\"),OR(BH$7=$V202,BG202<>\" \")),$S202*$J202*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[196,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A203,1)),\"\",INDEX(Database[Project Name],A203,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A203,1)),\"\",INDEX(Database[Watershed],$A203,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A203,1)),\"\",INDEX(Database[BMP Type],$A203,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A203,1)),\"\",INDEX(Database[BMP Sub-type],$A203,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A203,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A203,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A203,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A203,1))","v":""},{"$f":"IF(H203=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G203,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H203=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G203,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H203=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G203,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A203,1)),\"\",INDEX(Database[BMP Size],$A203,1))","v":""},{"$f":"IF(B203=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G203,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A203,1)),\"\",INDEX(Database[Service Level],$A203,1))","v":""},{"$f":"IF(B203=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G203,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B203=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G203,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A203,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A203,1))","v":""},{"$f":"IF(B203=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G203,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A203,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A203,1))","v":""},"",{"$f":"IF(B203=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G203,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A203,1)),\"\",INDEX(Database[Comments (text)],$A203,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A203,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A203,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A203,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A203,1))","v":""},{"$f":"IF($X$7=$V203,$S$8*J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W203,$W203=\"\"),OR(Y$7=$V203,X203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W203,$W203=\"\"),OR(Z$7=$V203,Y203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W203,$W203=\"\"),OR(AA$7=$V203,Z203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W203,$W203=\"\"),OR(AB$7=$V203,AA203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W203,$W203=\"\"),OR(AC$7=$V203,AB203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W203,$W203=\"\"),OR(AD$7=$V203,AC203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W203,$W203=\"\"),OR(AE$7=$V203,AD203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W203,$W203=\"\"),OR(AF$7=$V203,AE203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W203,$W203=\"\"),OR(AG$7=$V203,AF203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W203,$W203=\"\"),OR(AH$7=$V203,AG203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W203,$W203=\"\"),OR(AI$7=$V203,AH203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W203,$W203=\"\"),OR(AJ$7=$V203,AI203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W203,$W203=\"\"),OR(AK$7=$V203,AJ203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W203,$W203=\"\"),OR(AL$7=$V203,AK203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W203,$W203=\"\"),OR(AM$7=$V203,AL203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W203,$W203=\"\"),OR(AN$7=$V203,AM203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W203,$W203=\"\"),OR(AO$7=$V203,AN203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W203,$W203=\"\"),OR(AP$7=$V203,AO203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W203,$W203=\"\"),OR(AQ$7=$V203,AP203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W203,$W203=\"\"),OR(AR$7=$V203,AQ203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W203,$W203=\"\"),OR(AS$7=$V203,AR203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W203,$W203=\"\"),OR(AT$7=$V203,AS203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W203,$W203=\"\"),OR(AU$7=$V203,AT203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W203,$W203=\"\"),OR(AV$7=$V203,AU203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W203,$W203=\"\"),OR(AW$7=$V203,AV203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W203,$W203=\"\"),OR(AX$7=$V203,AW203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W203,$W203=\"\"),OR(AY$7=$V203,AX203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W203,$W203=\"\"),OR(AZ$7=$V203,AY203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W203,$W203=\"\"),OR(BA$7=$V203,AZ203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W203,$W203=\"\"),OR(BB$7=$V203,BA203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W203,$W203=\"\"),OR(BC$7=$V203,BB203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W203,$W203=\"\"),OR(BD$7=$V203,BC203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W203,$W203=\"\"),OR(BE$7=$V203,BD203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W203,$W203=\"\"),OR(BF$7=$V203,BE203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W203,$W203=\"\"),OR(BG$7=$V203,BF203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W203,$W203=\"\"),OR(BH$7=$V203,BG203<>\" \")),$S203*$J203*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[197,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A204,1)),\"\",INDEX(Database[Project Name],A204,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A204,1)),\"\",INDEX(Database[Watershed],$A204,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A204,1)),\"\",INDEX(Database[BMP Type],$A204,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A204,1)),\"\",INDEX(Database[BMP Sub-type],$A204,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A204,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A204,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A204,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A204,1))","v":""},{"$f":"IF(H204=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G204,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H204=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G204,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H204=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G204,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A204,1)),\"\",INDEX(Database[BMP Size],$A204,1))","v":""},{"$f":"IF(B204=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G204,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A204,1)),\"\",INDEX(Database[Service Level],$A204,1))","v":""},{"$f":"IF(B204=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G204,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B204=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G204,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A204,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A204,1))","v":""},{"$f":"IF(B204=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G204,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A204,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A204,1))","v":""},"",{"$f":"IF(B204=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G204,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A204,1)),\"\",INDEX(Database[Comments (text)],$A204,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A204,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A204,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A204,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A204,1))","v":""},{"$f":"IF($X$7=$V204,$S$8*J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W204,$W204=\"\"),OR(Y$7=$V204,X204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W204,$W204=\"\"),OR(Z$7=$V204,Y204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W204,$W204=\"\"),OR(AA$7=$V204,Z204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W204,$W204=\"\"),OR(AB$7=$V204,AA204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W204,$W204=\"\"),OR(AC$7=$V204,AB204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W204,$W204=\"\"),OR(AD$7=$V204,AC204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W204,$W204=\"\"),OR(AE$7=$V204,AD204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W204,$W204=\"\"),OR(AF$7=$V204,AE204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W204,$W204=\"\"),OR(AG$7=$V204,AF204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W204,$W204=\"\"),OR(AH$7=$V204,AG204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W204,$W204=\"\"),OR(AI$7=$V204,AH204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W204,$W204=\"\"),OR(AJ$7=$V204,AI204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W204,$W204=\"\"),OR(AK$7=$V204,AJ204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W204,$W204=\"\"),OR(AL$7=$V204,AK204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W204,$W204=\"\"),OR(AM$7=$V204,AL204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W204,$W204=\"\"),OR(AN$7=$V204,AM204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W204,$W204=\"\"),OR(AO$7=$V204,AN204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W204,$W204=\"\"),OR(AP$7=$V204,AO204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W204,$W204=\"\"),OR(AQ$7=$V204,AP204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W204,$W204=\"\"),OR(AR$7=$V204,AQ204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W204,$W204=\"\"),OR(AS$7=$V204,AR204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W204,$W204=\"\"),OR(AT$7=$V204,AS204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W204,$W204=\"\"),OR(AU$7=$V204,AT204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W204,$W204=\"\"),OR(AV$7=$V204,AU204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W204,$W204=\"\"),OR(AW$7=$V204,AV204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W204,$W204=\"\"),OR(AX$7=$V204,AW204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W204,$W204=\"\"),OR(AY$7=$V204,AX204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W204,$W204=\"\"),OR(AZ$7=$V204,AY204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W204,$W204=\"\"),OR(BA$7=$V204,AZ204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W204,$W204=\"\"),OR(BB$7=$V204,BA204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W204,$W204=\"\"),OR(BC$7=$V204,BB204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W204,$W204=\"\"),OR(BD$7=$V204,BC204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W204,$W204=\"\"),OR(BE$7=$V204,BD204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W204,$W204=\"\"),OR(BF$7=$V204,BE204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W204,$W204=\"\"),OR(BG$7=$V204,BF204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W204,$W204=\"\"),OR(BH$7=$V204,BG204<>\" \")),$S204*$J204*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[198,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A205,1)),\"\",INDEX(Database[Project Name],A205,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A205,1)),\"\",INDEX(Database[Watershed],$A205,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A205,1)),\"\",INDEX(Database[BMP Type],$A205,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A205,1)),\"\",INDEX(Database[BMP Sub-type],$A205,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A205,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A205,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A205,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A205,1))","v":""},{"$f":"IF(H205=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G205,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H205=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G205,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H205=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G205,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A205,1)),\"\",INDEX(Database[BMP Size],$A205,1))","v":""},{"$f":"IF(B205=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G205,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A205,1)),\"\",INDEX(Database[Service Level],$A205,1))","v":""},{"$f":"IF(B205=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G205,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B205=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G205,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A205,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A205,1))","v":""},{"$f":"IF(B205=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G205,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A205,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A205,1))","v":""},"",{"$f":"IF(B205=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G205,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A205,1)),\"\",INDEX(Database[Comments (text)],$A205,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A205,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A205,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A205,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A205,1))","v":""},{"$f":"IF($X$7=$V205,$S$8*J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W205,$W205=\"\"),OR(Y$7=$V205,X205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W205,$W205=\"\"),OR(Z$7=$V205,Y205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W205,$W205=\"\"),OR(AA$7=$V205,Z205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W205,$W205=\"\"),OR(AB$7=$V205,AA205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W205,$W205=\"\"),OR(AC$7=$V205,AB205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W205,$W205=\"\"),OR(AD$7=$V205,AC205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W205,$W205=\"\"),OR(AE$7=$V205,AD205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W205,$W205=\"\"),OR(AF$7=$V205,AE205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W205,$W205=\"\"),OR(AG$7=$V205,AF205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W205,$W205=\"\"),OR(AH$7=$V205,AG205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W205,$W205=\"\"),OR(AI$7=$V205,AH205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W205,$W205=\"\"),OR(AJ$7=$V205,AI205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W205,$W205=\"\"),OR(AK$7=$V205,AJ205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W205,$W205=\"\"),OR(AL$7=$V205,AK205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W205,$W205=\"\"),OR(AM$7=$V205,AL205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W205,$W205=\"\"),OR(AN$7=$V205,AM205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W205,$W205=\"\"),OR(AO$7=$V205,AN205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W205,$W205=\"\"),OR(AP$7=$V205,AO205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W205,$W205=\"\"),OR(AQ$7=$V205,AP205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W205,$W205=\"\"),OR(AR$7=$V205,AQ205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W205,$W205=\"\"),OR(AS$7=$V205,AR205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W205,$W205=\"\"),OR(AT$7=$V205,AS205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W205,$W205=\"\"),OR(AU$7=$V205,AT205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W205,$W205=\"\"),OR(AV$7=$V205,AU205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W205,$W205=\"\"),OR(AW$7=$V205,AV205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W205,$W205=\"\"),OR(AX$7=$V205,AW205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W205,$W205=\"\"),OR(AY$7=$V205,AX205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W205,$W205=\"\"),OR(AZ$7=$V205,AY205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W205,$W205=\"\"),OR(BA$7=$V205,AZ205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W205,$W205=\"\"),OR(BB$7=$V205,BA205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W205,$W205=\"\"),OR(BC$7=$V205,BB205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W205,$W205=\"\"),OR(BD$7=$V205,BC205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W205,$W205=\"\"),OR(BE$7=$V205,BD205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W205,$W205=\"\"),OR(BF$7=$V205,BE205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W205,$W205=\"\"),OR(BG$7=$V205,BF205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W205,$W205=\"\"),OR(BH$7=$V205,BG205<>\" \")),$S205*$J205*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[199,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A206,1)),\"\",INDEX(Database[Project Name],A206,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A206,1)),\"\",INDEX(Database[Watershed],$A206,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A206,1)),\"\",INDEX(Database[BMP Type],$A206,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A206,1)),\"\",INDEX(Database[BMP Sub-type],$A206,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A206,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A206,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A206,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A206,1))","v":""},{"$f":"IF(H206=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G206,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H206=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G206,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H206=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G206,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A206,1)),\"\",INDEX(Database[BMP Size],$A206,1))","v":""},{"$f":"IF(B206=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G206,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A206,1)),\"\",INDEX(Database[Service Level],$A206,1))","v":""},{"$f":"IF(B206=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G206,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B206=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G206,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A206,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A206,1))","v":""},{"$f":"IF(B206=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G206,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A206,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A206,1))","v":""},"",{"$f":"IF(B206=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G206,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A206,1)),\"\",INDEX(Database[Comments (text)],$A206,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A206,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A206,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A206,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A206,1))","v":""},{"$f":"IF($X$7=$V206,$S$8*J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W206,$W206=\"\"),OR(Y$7=$V206,X206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W206,$W206=\"\"),OR(Z$7=$V206,Y206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W206,$W206=\"\"),OR(AA$7=$V206,Z206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W206,$W206=\"\"),OR(AB$7=$V206,AA206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W206,$W206=\"\"),OR(AC$7=$V206,AB206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W206,$W206=\"\"),OR(AD$7=$V206,AC206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W206,$W206=\"\"),OR(AE$7=$V206,AD206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W206,$W206=\"\"),OR(AF$7=$V206,AE206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W206,$W206=\"\"),OR(AG$7=$V206,AF206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W206,$W206=\"\"),OR(AH$7=$V206,AG206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W206,$W206=\"\"),OR(AI$7=$V206,AH206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W206,$W206=\"\"),OR(AJ$7=$V206,AI206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W206,$W206=\"\"),OR(AK$7=$V206,AJ206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W206,$W206=\"\"),OR(AL$7=$V206,AK206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W206,$W206=\"\"),OR(AM$7=$V206,AL206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W206,$W206=\"\"),OR(AN$7=$V206,AM206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W206,$W206=\"\"),OR(AO$7=$V206,AN206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W206,$W206=\"\"),OR(AP$7=$V206,AO206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W206,$W206=\"\"),OR(AQ$7=$V206,AP206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W206,$W206=\"\"),OR(AR$7=$V206,AQ206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W206,$W206=\"\"),OR(AS$7=$V206,AR206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W206,$W206=\"\"),OR(AT$7=$V206,AS206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W206,$W206=\"\"),OR(AU$7=$V206,AT206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W206,$W206=\"\"),OR(AV$7=$V206,AU206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W206,$W206=\"\"),OR(AW$7=$V206,AV206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W206,$W206=\"\"),OR(AX$7=$V206,AW206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W206,$W206=\"\"),OR(AY$7=$V206,AX206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W206,$W206=\"\"),OR(AZ$7=$V206,AY206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W206,$W206=\"\"),OR(BA$7=$V206,AZ206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W206,$W206=\"\"),OR(BB$7=$V206,BA206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W206,$W206=\"\"),OR(BC$7=$V206,BB206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W206,$W206=\"\"),OR(BD$7=$V206,BC206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W206,$W206=\"\"),OR(BE$7=$V206,BD206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W206,$W206=\"\"),OR(BF$7=$V206,BE206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W206,$W206=\"\"),OR(BG$7=$V206,BF206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W206,$W206=\"\"),OR(BH$7=$V206,BG206<>\" \")),$S206*$J206*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[200,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A207,1)),\"\",INDEX(Database[Project Name],A207,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A207,1)),\"\",INDEX(Database[Watershed],$A207,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A207,1)),\"\",INDEX(Database[BMP Type],$A207,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A207,1)),\"\",INDEX(Database[BMP Sub-type],$A207,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A207,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A207,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A207,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A207,1))","v":""},{"$f":"IF(H207=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G207,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H207=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G207,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H207=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G207,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A207,1)),\"\",INDEX(Database[BMP Size],$A207,1))","v":""},{"$f":"IF(B207=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G207,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A207,1)),\"\",INDEX(Database[Service Level],$A207,1))","v":""},{"$f":"IF(B207=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G207,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B207=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G207,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A207,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A207,1))","v":""},{"$f":"IF(B207=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G207,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A207,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A207,1))","v":""},"",{"$f":"IF(B207=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G207,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A207,1)),\"\",INDEX(Database[Comments (text)],$A207,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A207,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A207,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A207,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A207,1))","v":""},{"$f":"IF($X$7=$V207,$S$8*J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W207,$W207=\"\"),OR(Y$7=$V207,X207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W207,$W207=\"\"),OR(Z$7=$V207,Y207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W207,$W207=\"\"),OR(AA$7=$V207,Z207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W207,$W207=\"\"),OR(AB$7=$V207,AA207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W207,$W207=\"\"),OR(AC$7=$V207,AB207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W207,$W207=\"\"),OR(AD$7=$V207,AC207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W207,$W207=\"\"),OR(AE$7=$V207,AD207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W207,$W207=\"\"),OR(AF$7=$V207,AE207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W207,$W207=\"\"),OR(AG$7=$V207,AF207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W207,$W207=\"\"),OR(AH$7=$V207,AG207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W207,$W207=\"\"),OR(AI$7=$V207,AH207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W207,$W207=\"\"),OR(AJ$7=$V207,AI207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W207,$W207=\"\"),OR(AK$7=$V207,AJ207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W207,$W207=\"\"),OR(AL$7=$V207,AK207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W207,$W207=\"\"),OR(AM$7=$V207,AL207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W207,$W207=\"\"),OR(AN$7=$V207,AM207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W207,$W207=\"\"),OR(AO$7=$V207,AN207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W207,$W207=\"\"),OR(AP$7=$V207,AO207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W207,$W207=\"\"),OR(AQ$7=$V207,AP207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W207,$W207=\"\"),OR(AR$7=$V207,AQ207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W207,$W207=\"\"),OR(AS$7=$V207,AR207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W207,$W207=\"\"),OR(AT$7=$V207,AS207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W207,$W207=\"\"),OR(AU$7=$V207,AT207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W207,$W207=\"\"),OR(AV$7=$V207,AU207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W207,$W207=\"\"),OR(AW$7=$V207,AV207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W207,$W207=\"\"),OR(AX$7=$V207,AW207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W207,$W207=\"\"),OR(AY$7=$V207,AX207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W207,$W207=\"\"),OR(AZ$7=$V207,AY207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W207,$W207=\"\"),OR(BA$7=$V207,AZ207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W207,$W207=\"\"),OR(BB$7=$V207,BA207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W207,$W207=\"\"),OR(BC$7=$V207,BB207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W207,$W207=\"\"),OR(BD$7=$V207,BC207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W207,$W207=\"\"),OR(BE$7=$V207,BD207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W207,$W207=\"\"),OR(BF$7=$V207,BE207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W207,$W207=\"\"),OR(BG$7=$V207,BF207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W207,$W207=\"\"),OR(BH$7=$V207,BG207<>\" \")),$S207*$J207*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[201,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A208,1)),\"\",INDEX(Database[Project Name],A208,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A208,1)),\"\",INDEX(Database[Watershed],$A208,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A208,1)),\"\",INDEX(Database[BMP Type],$A208,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A208,1)),\"\",INDEX(Database[BMP Sub-type],$A208,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A208,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A208,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A208,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A208,1))","v":""},{"$f":"IF(H208=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G208,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H208=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G208,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H208=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G208,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A208,1)),\"\",INDEX(Database[BMP Size],$A208,1))","v":""},{"$f":"IF(B208=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G208,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A208,1)),\"\",INDEX(Database[Service Level],$A208,1))","v":""},{"$f":"IF(B208=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G208,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B208=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G208,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A208,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A208,1))","v":""},{"$f":"IF(B208=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G208,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A208,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A208,1))","v":""},"",{"$f":"IF(B208=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G208,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A208,1)),\"\",INDEX(Database[Comments (text)],$A208,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A208,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A208,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A208,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A208,1))","v":""},{"$f":"IF($X$7=$V208,$S$8*J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W208,$W208=\"\"),OR(Y$7=$V208,X208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W208,$W208=\"\"),OR(Z$7=$V208,Y208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W208,$W208=\"\"),OR(AA$7=$V208,Z208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W208,$W208=\"\"),OR(AB$7=$V208,AA208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W208,$W208=\"\"),OR(AC$7=$V208,AB208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W208,$W208=\"\"),OR(AD$7=$V208,AC208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W208,$W208=\"\"),OR(AE$7=$V208,AD208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W208,$W208=\"\"),OR(AF$7=$V208,AE208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W208,$W208=\"\"),OR(AG$7=$V208,AF208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W208,$W208=\"\"),OR(AH$7=$V208,AG208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W208,$W208=\"\"),OR(AI$7=$V208,AH208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W208,$W208=\"\"),OR(AJ$7=$V208,AI208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W208,$W208=\"\"),OR(AK$7=$V208,AJ208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W208,$W208=\"\"),OR(AL$7=$V208,AK208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W208,$W208=\"\"),OR(AM$7=$V208,AL208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W208,$W208=\"\"),OR(AN$7=$V208,AM208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W208,$W208=\"\"),OR(AO$7=$V208,AN208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W208,$W208=\"\"),OR(AP$7=$V208,AO208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W208,$W208=\"\"),OR(AQ$7=$V208,AP208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W208,$W208=\"\"),OR(AR$7=$V208,AQ208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W208,$W208=\"\"),OR(AS$7=$V208,AR208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W208,$W208=\"\"),OR(AT$7=$V208,AS208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W208,$W208=\"\"),OR(AU$7=$V208,AT208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W208,$W208=\"\"),OR(AV$7=$V208,AU208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W208,$W208=\"\"),OR(AW$7=$V208,AV208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W208,$W208=\"\"),OR(AX$7=$V208,AW208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W208,$W208=\"\"),OR(AY$7=$V208,AX208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W208,$W208=\"\"),OR(AZ$7=$V208,AY208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W208,$W208=\"\"),OR(BA$7=$V208,AZ208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W208,$W208=\"\"),OR(BB$7=$V208,BA208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W208,$W208=\"\"),OR(BC$7=$V208,BB208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W208,$W208=\"\"),OR(BD$7=$V208,BC208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W208,$W208=\"\"),OR(BE$7=$V208,BD208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W208,$W208=\"\"),OR(BF$7=$V208,BE208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W208,$W208=\"\"),OR(BG$7=$V208,BF208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W208,$W208=\"\"),OR(BH$7=$V208,BG208<>\" \")),$S208*$J208*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[202,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A209,1)),\"\",INDEX(Database[Project Name],A209,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A209,1)),\"\",INDEX(Database[Watershed],$A209,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A209,1)),\"\",INDEX(Database[BMP Type],$A209,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A209,1)),\"\",INDEX(Database[BMP Sub-type],$A209,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A209,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A209,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A209,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A209,1))","v":""},{"$f":"IF(H209=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G209,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H209=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G209,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H209=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G209,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A209,1)),\"\",INDEX(Database[BMP Size],$A209,1))","v":""},{"$f":"IF(B209=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G209,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A209,1)),\"\",INDEX(Database[Service Level],$A209,1))","v":""},{"$f":"IF(B209=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G209,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B209=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G209,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A209,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A209,1))","v":""},{"$f":"IF(B209=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G209,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A209,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A209,1))","v":""},"",{"$f":"IF(B209=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G209,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A209,1)),\"\",INDEX(Database[Comments (text)],$A209,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A209,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A209,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A209,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A209,1))","v":""},{"$f":"IF($X$7=$V209,$S$8*J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W209,$W209=\"\"),OR(Y$7=$V209,X209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W209,$W209=\"\"),OR(Z$7=$V209,Y209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W209,$W209=\"\"),OR(AA$7=$V209,Z209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W209,$W209=\"\"),OR(AB$7=$V209,AA209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W209,$W209=\"\"),OR(AC$7=$V209,AB209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W209,$W209=\"\"),OR(AD$7=$V209,AC209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W209,$W209=\"\"),OR(AE$7=$V209,AD209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W209,$W209=\"\"),OR(AF$7=$V209,AE209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W209,$W209=\"\"),OR(AG$7=$V209,AF209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W209,$W209=\"\"),OR(AH$7=$V209,AG209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W209,$W209=\"\"),OR(AI$7=$V209,AH209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W209,$W209=\"\"),OR(AJ$7=$V209,AI209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W209,$W209=\"\"),OR(AK$7=$V209,AJ209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W209,$W209=\"\"),OR(AL$7=$V209,AK209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W209,$W209=\"\"),OR(AM$7=$V209,AL209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W209,$W209=\"\"),OR(AN$7=$V209,AM209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W209,$W209=\"\"),OR(AO$7=$V209,AN209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W209,$W209=\"\"),OR(AP$7=$V209,AO209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W209,$W209=\"\"),OR(AQ$7=$V209,AP209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W209,$W209=\"\"),OR(AR$7=$V209,AQ209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W209,$W209=\"\"),OR(AS$7=$V209,AR209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W209,$W209=\"\"),OR(AT$7=$V209,AS209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W209,$W209=\"\"),OR(AU$7=$V209,AT209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W209,$W209=\"\"),OR(AV$7=$V209,AU209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W209,$W209=\"\"),OR(AW$7=$V209,AV209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W209,$W209=\"\"),OR(AX$7=$V209,AW209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W209,$W209=\"\"),OR(AY$7=$V209,AX209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W209,$W209=\"\"),OR(AZ$7=$V209,AY209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W209,$W209=\"\"),OR(BA$7=$V209,AZ209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W209,$W209=\"\"),OR(BB$7=$V209,BA209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W209,$W209=\"\"),OR(BC$7=$V209,BB209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W209,$W209=\"\"),OR(BD$7=$V209,BC209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W209,$W209=\"\"),OR(BE$7=$V209,BD209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W209,$W209=\"\"),OR(BF$7=$V209,BE209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W209,$W209=\"\"),OR(BG$7=$V209,BF209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W209,$W209=\"\"),OR(BH$7=$V209,BG209<>\" \")),$S209*$J209*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[203,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A210,1)),\"\",INDEX(Database[Project Name],A210,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A210,1)),\"\",INDEX(Database[Watershed],$A210,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A210,1)),\"\",INDEX(Database[BMP Type],$A210,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A210,1)),\"\",INDEX(Database[BMP Sub-type],$A210,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A210,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A210,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A210,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A210,1))","v":""},{"$f":"IF(H210=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G210,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H210=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G210,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H210=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G210,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A210,1)),\"\",INDEX(Database[BMP Size],$A210,1))","v":""},{"$f":"IF(B210=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G210,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A210,1)),\"\",INDEX(Database[Service Level],$A210,1))","v":""},{"$f":"IF(B210=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G210,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B210=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G210,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A210,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A210,1))","v":""},{"$f":"IF(B210=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G210,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A210,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A210,1))","v":""},"",{"$f":"IF(B210=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G210,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A210,1)),\"\",INDEX(Database[Comments (text)],$A210,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A210,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A210,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A210,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A210,1))","v":""},{"$f":"IF($X$7=$V210,$S$8*J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W210,$W210=\"\"),OR(Y$7=$V210,X210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W210,$W210=\"\"),OR(Z$7=$V210,Y210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W210,$W210=\"\"),OR(AA$7=$V210,Z210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W210,$W210=\"\"),OR(AB$7=$V210,AA210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W210,$W210=\"\"),OR(AC$7=$V210,AB210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W210,$W210=\"\"),OR(AD$7=$V210,AC210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W210,$W210=\"\"),OR(AE$7=$V210,AD210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W210,$W210=\"\"),OR(AF$7=$V210,AE210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W210,$W210=\"\"),OR(AG$7=$V210,AF210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W210,$W210=\"\"),OR(AH$7=$V210,AG210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W210,$W210=\"\"),OR(AI$7=$V210,AH210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W210,$W210=\"\"),OR(AJ$7=$V210,AI210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W210,$W210=\"\"),OR(AK$7=$V210,AJ210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W210,$W210=\"\"),OR(AL$7=$V210,AK210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W210,$W210=\"\"),OR(AM$7=$V210,AL210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W210,$W210=\"\"),OR(AN$7=$V210,AM210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W210,$W210=\"\"),OR(AO$7=$V210,AN210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W210,$W210=\"\"),OR(AP$7=$V210,AO210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W210,$W210=\"\"),OR(AQ$7=$V210,AP210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W210,$W210=\"\"),OR(AR$7=$V210,AQ210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W210,$W210=\"\"),OR(AS$7=$V210,AR210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W210,$W210=\"\"),OR(AT$7=$V210,AS210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W210,$W210=\"\"),OR(AU$7=$V210,AT210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W210,$W210=\"\"),OR(AV$7=$V210,AU210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W210,$W210=\"\"),OR(AW$7=$V210,AV210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W210,$W210=\"\"),OR(AX$7=$V210,AW210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W210,$W210=\"\"),OR(AY$7=$V210,AX210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W210,$W210=\"\"),OR(AZ$7=$V210,AY210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W210,$W210=\"\"),OR(BA$7=$V210,AZ210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W210,$W210=\"\"),OR(BB$7=$V210,BA210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W210,$W210=\"\"),OR(BC$7=$V210,BB210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W210,$W210=\"\"),OR(BD$7=$V210,BC210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W210,$W210=\"\"),OR(BE$7=$V210,BD210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W210,$W210=\"\"),OR(BF$7=$V210,BE210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W210,$W210=\"\"),OR(BG$7=$V210,BF210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W210,$W210=\"\"),OR(BH$7=$V210,BG210<>\" \")),$S210*$J210*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[204,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A211,1)),\"\",INDEX(Database[Project Name],A211,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A211,1)),\"\",INDEX(Database[Watershed],$A211,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A211,1)),\"\",INDEX(Database[BMP Type],$A211,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A211,1)),\"\",INDEX(Database[BMP Sub-type],$A211,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A211,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A211,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A211,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A211,1))","v":""},{"$f":"IF(H211=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G211,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H211=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G211,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H211=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G211,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A211,1)),\"\",INDEX(Database[BMP Size],$A211,1))","v":""},{"$f":"IF(B211=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G211,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A211,1)),\"\",INDEX(Database[Service Level],$A211,1))","v":""},{"$f":"IF(B211=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G211,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B211=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G211,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A211,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A211,1))","v":""},{"$f":"IF(B211=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G211,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A211,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A211,1))","v":""},"",{"$f":"IF(B211=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G211,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A211,1)),\"\",INDEX(Database[Comments (text)],$A211,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A211,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A211,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A211,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A211,1))","v":""},{"$f":"IF($X$7=$V211,$S$8*J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W211,$W211=\"\"),OR(Y$7=$V211,X211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W211,$W211=\"\"),OR(Z$7=$V211,Y211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W211,$W211=\"\"),OR(AA$7=$V211,Z211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W211,$W211=\"\"),OR(AB$7=$V211,AA211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W211,$W211=\"\"),OR(AC$7=$V211,AB211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W211,$W211=\"\"),OR(AD$7=$V211,AC211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W211,$W211=\"\"),OR(AE$7=$V211,AD211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W211,$W211=\"\"),OR(AF$7=$V211,AE211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W211,$W211=\"\"),OR(AG$7=$V211,AF211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W211,$W211=\"\"),OR(AH$7=$V211,AG211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W211,$W211=\"\"),OR(AI$7=$V211,AH211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W211,$W211=\"\"),OR(AJ$7=$V211,AI211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W211,$W211=\"\"),OR(AK$7=$V211,AJ211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W211,$W211=\"\"),OR(AL$7=$V211,AK211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W211,$W211=\"\"),OR(AM$7=$V211,AL211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W211,$W211=\"\"),OR(AN$7=$V211,AM211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W211,$W211=\"\"),OR(AO$7=$V211,AN211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W211,$W211=\"\"),OR(AP$7=$V211,AO211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W211,$W211=\"\"),OR(AQ$7=$V211,AP211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W211,$W211=\"\"),OR(AR$7=$V211,AQ211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W211,$W211=\"\"),OR(AS$7=$V211,AR211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W211,$W211=\"\"),OR(AT$7=$V211,AS211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W211,$W211=\"\"),OR(AU$7=$V211,AT211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W211,$W211=\"\"),OR(AV$7=$V211,AU211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W211,$W211=\"\"),OR(AW$7=$V211,AV211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W211,$W211=\"\"),OR(AX$7=$V211,AW211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W211,$W211=\"\"),OR(AY$7=$V211,AX211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W211,$W211=\"\"),OR(AZ$7=$V211,AY211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W211,$W211=\"\"),OR(BA$7=$V211,AZ211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W211,$W211=\"\"),OR(BB$7=$V211,BA211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W211,$W211=\"\"),OR(BC$7=$V211,BB211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W211,$W211=\"\"),OR(BD$7=$V211,BC211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W211,$W211=\"\"),OR(BE$7=$V211,BD211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W211,$W211=\"\"),OR(BF$7=$V211,BE211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W211,$W211=\"\"),OR(BG$7=$V211,BF211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W211,$W211=\"\"),OR(BH$7=$V211,BG211<>\" \")),$S211*$J211*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[205,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A212,1)),\"\",INDEX(Database[Project Name],A212,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A212,1)),\"\",INDEX(Database[Watershed],$A212,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A212,1)),\"\",INDEX(Database[BMP Type],$A212,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A212,1)),\"\",INDEX(Database[BMP Sub-type],$A212,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A212,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A212,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A212,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A212,1))","v":""},{"$f":"IF(H212=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G212,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H212=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G212,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H212=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G212,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A212,1)),\"\",INDEX(Database[BMP Size],$A212,1))","v":""},{"$f":"IF(B212=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G212,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A212,1)),\"\",INDEX(Database[Service Level],$A212,1))","v":""},{"$f":"IF(B212=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G212,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B212=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G212,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A212,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A212,1))","v":""},{"$f":"IF(B212=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G212,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A212,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A212,1))","v":""},"",{"$f":"IF(B212=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G212,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A212,1)),\"\",INDEX(Database[Comments (text)],$A212,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A212,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A212,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A212,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A212,1))","v":""},{"$f":"IF($X$7=$V212,$S$8*J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W212,$W212=\"\"),OR(Y$7=$V212,X212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W212,$W212=\"\"),OR(Z$7=$V212,Y212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W212,$W212=\"\"),OR(AA$7=$V212,Z212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W212,$W212=\"\"),OR(AB$7=$V212,AA212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W212,$W212=\"\"),OR(AC$7=$V212,AB212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W212,$W212=\"\"),OR(AD$7=$V212,AC212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W212,$W212=\"\"),OR(AE$7=$V212,AD212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W212,$W212=\"\"),OR(AF$7=$V212,AE212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W212,$W212=\"\"),OR(AG$7=$V212,AF212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W212,$W212=\"\"),OR(AH$7=$V212,AG212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W212,$W212=\"\"),OR(AI$7=$V212,AH212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W212,$W212=\"\"),OR(AJ$7=$V212,AI212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W212,$W212=\"\"),OR(AK$7=$V212,AJ212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W212,$W212=\"\"),OR(AL$7=$V212,AK212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W212,$W212=\"\"),OR(AM$7=$V212,AL212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W212,$W212=\"\"),OR(AN$7=$V212,AM212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W212,$W212=\"\"),OR(AO$7=$V212,AN212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W212,$W212=\"\"),OR(AP$7=$V212,AO212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W212,$W212=\"\"),OR(AQ$7=$V212,AP212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W212,$W212=\"\"),OR(AR$7=$V212,AQ212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W212,$W212=\"\"),OR(AS$7=$V212,AR212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W212,$W212=\"\"),OR(AT$7=$V212,AS212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W212,$W212=\"\"),OR(AU$7=$V212,AT212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W212,$W212=\"\"),OR(AV$7=$V212,AU212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W212,$W212=\"\"),OR(AW$7=$V212,AV212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W212,$W212=\"\"),OR(AX$7=$V212,AW212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W212,$W212=\"\"),OR(AY$7=$V212,AX212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W212,$W212=\"\"),OR(AZ$7=$V212,AY212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W212,$W212=\"\"),OR(BA$7=$V212,AZ212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W212,$W212=\"\"),OR(BB$7=$V212,BA212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W212,$W212=\"\"),OR(BC$7=$V212,BB212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W212,$W212=\"\"),OR(BD$7=$V212,BC212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W212,$W212=\"\"),OR(BE$7=$V212,BD212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W212,$W212=\"\"),OR(BF$7=$V212,BE212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W212,$W212=\"\"),OR(BG$7=$V212,BF212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W212,$W212=\"\"),OR(BH$7=$V212,BG212<>\" \")),$S212*$J212*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[206,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A213,1)),\"\",INDEX(Database[Project Name],A213,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A213,1)),\"\",INDEX(Database[Watershed],$A213,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A213,1)),\"\",INDEX(Database[BMP Type],$A213,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A213,1)),\"\",INDEX(Database[BMP Sub-type],$A213,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A213,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A213,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A213,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A213,1))","v":""},{"$f":"IF(H213=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G213,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H213=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G213,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H213=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G213,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A213,1)),\"\",INDEX(Database[BMP Size],$A213,1))","v":""},{"$f":"IF(B213=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G213,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A213,1)),\"\",INDEX(Database[Service Level],$A213,1))","v":""},{"$f":"IF(B213=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G213,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B213=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G213,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A213,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A213,1))","v":""},{"$f":"IF(B213=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G213,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A213,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A213,1))","v":""},"",{"$f":"IF(B213=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G213,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A213,1)),\"\",INDEX(Database[Comments (text)],$A213,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A213,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A213,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A213,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A213,1))","v":""},{"$f":"IF($X$7=$V213,$S$8*J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W213,$W213=\"\"),OR(Y$7=$V213,X213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W213,$W213=\"\"),OR(Z$7=$V213,Y213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W213,$W213=\"\"),OR(AA$7=$V213,Z213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W213,$W213=\"\"),OR(AB$7=$V213,AA213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W213,$W213=\"\"),OR(AC$7=$V213,AB213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W213,$W213=\"\"),OR(AD$7=$V213,AC213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W213,$W213=\"\"),OR(AE$7=$V213,AD213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W213,$W213=\"\"),OR(AF$7=$V213,AE213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W213,$W213=\"\"),OR(AG$7=$V213,AF213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W213,$W213=\"\"),OR(AH$7=$V213,AG213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W213,$W213=\"\"),OR(AI$7=$V213,AH213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W213,$W213=\"\"),OR(AJ$7=$V213,AI213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W213,$W213=\"\"),OR(AK$7=$V213,AJ213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W213,$W213=\"\"),OR(AL$7=$V213,AK213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W213,$W213=\"\"),OR(AM$7=$V213,AL213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W213,$W213=\"\"),OR(AN$7=$V213,AM213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W213,$W213=\"\"),OR(AO$7=$V213,AN213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W213,$W213=\"\"),OR(AP$7=$V213,AO213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W213,$W213=\"\"),OR(AQ$7=$V213,AP213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W213,$W213=\"\"),OR(AR$7=$V213,AQ213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W213,$W213=\"\"),OR(AS$7=$V213,AR213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W213,$W213=\"\"),OR(AT$7=$V213,AS213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W213,$W213=\"\"),OR(AU$7=$V213,AT213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W213,$W213=\"\"),OR(AV$7=$V213,AU213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W213,$W213=\"\"),OR(AW$7=$V213,AV213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W213,$W213=\"\"),OR(AX$7=$V213,AW213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W213,$W213=\"\"),OR(AY$7=$V213,AX213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W213,$W213=\"\"),OR(AZ$7=$V213,AY213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W213,$W213=\"\"),OR(BA$7=$V213,AZ213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W213,$W213=\"\"),OR(BB$7=$V213,BA213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W213,$W213=\"\"),OR(BC$7=$V213,BB213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W213,$W213=\"\"),OR(BD$7=$V213,BC213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W213,$W213=\"\"),OR(BE$7=$V213,BD213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W213,$W213=\"\"),OR(BF$7=$V213,BE213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W213,$W213=\"\"),OR(BG$7=$V213,BF213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W213,$W213=\"\"),OR(BH$7=$V213,BG213<>\" \")),$S213*$J213*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[207,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A214,1)),\"\",INDEX(Database[Project Name],A214,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A214,1)),\"\",INDEX(Database[Watershed],$A214,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A214,1)),\"\",INDEX(Database[BMP Type],$A214,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A214,1)),\"\",INDEX(Database[BMP Sub-type],$A214,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A214,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A214,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A214,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A214,1))","v":""},{"$f":"IF(H214=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G214,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H214=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G214,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H214=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G214,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A214,1)),\"\",INDEX(Database[BMP Size],$A214,1))","v":""},{"$f":"IF(B214=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G214,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A214,1)),\"\",INDEX(Database[Service Level],$A214,1))","v":""},{"$f":"IF(B214=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G214,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B214=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G214,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A214,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A214,1))","v":""},{"$f":"IF(B214=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G214,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A214,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A214,1))","v":""},"",{"$f":"IF(B214=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G214,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A214,1)),\"\",INDEX(Database[Comments (text)],$A214,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A214,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A214,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A214,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A214,1))","v":""},{"$f":"IF($X$7=$V214,$S$8*J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W214,$W214=\"\"),OR(Y$7=$V214,X214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W214,$W214=\"\"),OR(Z$7=$V214,Y214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W214,$W214=\"\"),OR(AA$7=$V214,Z214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W214,$W214=\"\"),OR(AB$7=$V214,AA214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W214,$W214=\"\"),OR(AC$7=$V214,AB214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W214,$W214=\"\"),OR(AD$7=$V214,AC214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W214,$W214=\"\"),OR(AE$7=$V214,AD214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W214,$W214=\"\"),OR(AF$7=$V214,AE214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W214,$W214=\"\"),OR(AG$7=$V214,AF214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W214,$W214=\"\"),OR(AH$7=$V214,AG214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W214,$W214=\"\"),OR(AI$7=$V214,AH214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W214,$W214=\"\"),OR(AJ$7=$V214,AI214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W214,$W214=\"\"),OR(AK$7=$V214,AJ214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W214,$W214=\"\"),OR(AL$7=$V214,AK214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W214,$W214=\"\"),OR(AM$7=$V214,AL214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W214,$W214=\"\"),OR(AN$7=$V214,AM214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W214,$W214=\"\"),OR(AO$7=$V214,AN214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W214,$W214=\"\"),OR(AP$7=$V214,AO214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W214,$W214=\"\"),OR(AQ$7=$V214,AP214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W214,$W214=\"\"),OR(AR$7=$V214,AQ214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W214,$W214=\"\"),OR(AS$7=$V214,AR214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W214,$W214=\"\"),OR(AT$7=$V214,AS214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W214,$W214=\"\"),OR(AU$7=$V214,AT214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W214,$W214=\"\"),OR(AV$7=$V214,AU214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W214,$W214=\"\"),OR(AW$7=$V214,AV214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W214,$W214=\"\"),OR(AX$7=$V214,AW214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W214,$W214=\"\"),OR(AY$7=$V214,AX214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W214,$W214=\"\"),OR(AZ$7=$V214,AY214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W214,$W214=\"\"),OR(BA$7=$V214,AZ214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W214,$W214=\"\"),OR(BB$7=$V214,BA214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W214,$W214=\"\"),OR(BC$7=$V214,BB214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W214,$W214=\"\"),OR(BD$7=$V214,BC214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W214,$W214=\"\"),OR(BE$7=$V214,BD214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W214,$W214=\"\"),OR(BF$7=$V214,BE214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W214,$W214=\"\"),OR(BG$7=$V214,BF214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W214,$W214=\"\"),OR(BH$7=$V214,BG214<>\" \")),$S214*$J214*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[208,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A215,1)),\"\",INDEX(Database[Project Name],A215,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A215,1)),\"\",INDEX(Database[Watershed],$A215,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A215,1)),\"\",INDEX(Database[BMP Type],$A215,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A215,1)),\"\",INDEX(Database[BMP Sub-type],$A215,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A215,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A215,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A215,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A215,1))","v":""},{"$f":"IF(H215=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G215,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H215=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G215,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H215=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G215,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A215,1)),\"\",INDEX(Database[BMP Size],$A215,1))","v":""},{"$f":"IF(B215=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G215,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A215,1)),\"\",INDEX(Database[Service Level],$A215,1))","v":""},{"$f":"IF(B215=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G215,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B215=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G215,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A215,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A215,1))","v":""},{"$f":"IF(B215=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G215,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A215,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A215,1))","v":""},"",{"$f":"IF(B215=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G215,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A215,1)),\"\",INDEX(Database[Comments (text)],$A215,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A215,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A215,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A215,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A215,1))","v":""},{"$f":"IF($X$7=$V215,$S$8*J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W215,$W215=\"\"),OR(Y$7=$V215,X215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W215,$W215=\"\"),OR(Z$7=$V215,Y215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W215,$W215=\"\"),OR(AA$7=$V215,Z215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W215,$W215=\"\"),OR(AB$7=$V215,AA215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W215,$W215=\"\"),OR(AC$7=$V215,AB215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W215,$W215=\"\"),OR(AD$7=$V215,AC215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W215,$W215=\"\"),OR(AE$7=$V215,AD215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W215,$W215=\"\"),OR(AF$7=$V215,AE215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W215,$W215=\"\"),OR(AG$7=$V215,AF215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W215,$W215=\"\"),OR(AH$7=$V215,AG215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W215,$W215=\"\"),OR(AI$7=$V215,AH215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W215,$W215=\"\"),OR(AJ$7=$V215,AI215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W215,$W215=\"\"),OR(AK$7=$V215,AJ215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W215,$W215=\"\"),OR(AL$7=$V215,AK215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W215,$W215=\"\"),OR(AM$7=$V215,AL215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W215,$W215=\"\"),OR(AN$7=$V215,AM215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W215,$W215=\"\"),OR(AO$7=$V215,AN215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W215,$W215=\"\"),OR(AP$7=$V215,AO215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W215,$W215=\"\"),OR(AQ$7=$V215,AP215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W215,$W215=\"\"),OR(AR$7=$V215,AQ215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W215,$W215=\"\"),OR(AS$7=$V215,AR215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W215,$W215=\"\"),OR(AT$7=$V215,AS215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W215,$W215=\"\"),OR(AU$7=$V215,AT215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W215,$W215=\"\"),OR(AV$7=$V215,AU215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W215,$W215=\"\"),OR(AW$7=$V215,AV215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W215,$W215=\"\"),OR(AX$7=$V215,AW215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W215,$W215=\"\"),OR(AY$7=$V215,AX215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W215,$W215=\"\"),OR(AZ$7=$V215,AY215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W215,$W215=\"\"),OR(BA$7=$V215,AZ215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W215,$W215=\"\"),OR(BB$7=$V215,BA215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W215,$W215=\"\"),OR(BC$7=$V215,BB215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W215,$W215=\"\"),OR(BD$7=$V215,BC215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W215,$W215=\"\"),OR(BE$7=$V215,BD215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W215,$W215=\"\"),OR(BF$7=$V215,BE215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W215,$W215=\"\"),OR(BG$7=$V215,BF215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W215,$W215=\"\"),OR(BH$7=$V215,BG215<>\" \")),$S215*$J215*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[209,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A216,1)),\"\",INDEX(Database[Project Name],A216,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A216,1)),\"\",INDEX(Database[Watershed],$A216,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A216,1)),\"\",INDEX(Database[BMP Type],$A216,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A216,1)),\"\",INDEX(Database[BMP Sub-type],$A216,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A216,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A216,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A216,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A216,1))","v":""},{"$f":"IF(H216=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G216,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H216=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G216,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H216=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G216,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A216,1)),\"\",INDEX(Database[BMP Size],$A216,1))","v":""},{"$f":"IF(B216=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G216,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A216,1)),\"\",INDEX(Database[Service Level],$A216,1))","v":""},{"$f":"IF(B216=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G216,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B216=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G216,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A216,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A216,1))","v":""},{"$f":"IF(B216=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G216,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A216,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A216,1))","v":""},"",{"$f":"IF(B216=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G216,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A216,1)),\"\",INDEX(Database[Comments (text)],$A216,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A216,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A216,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A216,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A216,1))","v":""},{"$f":"IF($X$7=$V216,$S$8*J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W216,$W216=\"\"),OR(Y$7=$V216,X216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W216,$W216=\"\"),OR(Z$7=$V216,Y216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W216,$W216=\"\"),OR(AA$7=$V216,Z216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W216,$W216=\"\"),OR(AB$7=$V216,AA216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W216,$W216=\"\"),OR(AC$7=$V216,AB216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W216,$W216=\"\"),OR(AD$7=$V216,AC216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W216,$W216=\"\"),OR(AE$7=$V216,AD216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W216,$W216=\"\"),OR(AF$7=$V216,AE216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W216,$W216=\"\"),OR(AG$7=$V216,AF216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W216,$W216=\"\"),OR(AH$7=$V216,AG216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W216,$W216=\"\"),OR(AI$7=$V216,AH216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W216,$W216=\"\"),OR(AJ$7=$V216,AI216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W216,$W216=\"\"),OR(AK$7=$V216,AJ216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W216,$W216=\"\"),OR(AL$7=$V216,AK216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W216,$W216=\"\"),OR(AM$7=$V216,AL216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W216,$W216=\"\"),OR(AN$7=$V216,AM216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W216,$W216=\"\"),OR(AO$7=$V216,AN216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W216,$W216=\"\"),OR(AP$7=$V216,AO216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W216,$W216=\"\"),OR(AQ$7=$V216,AP216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W216,$W216=\"\"),OR(AR$7=$V216,AQ216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W216,$W216=\"\"),OR(AS$7=$V216,AR216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W216,$W216=\"\"),OR(AT$7=$V216,AS216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W216,$W216=\"\"),OR(AU$7=$V216,AT216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W216,$W216=\"\"),OR(AV$7=$V216,AU216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W216,$W216=\"\"),OR(AW$7=$V216,AV216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W216,$W216=\"\"),OR(AX$7=$V216,AW216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W216,$W216=\"\"),OR(AY$7=$V216,AX216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W216,$W216=\"\"),OR(AZ$7=$V216,AY216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W216,$W216=\"\"),OR(BA$7=$V216,AZ216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W216,$W216=\"\"),OR(BB$7=$V216,BA216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W216,$W216=\"\"),OR(BC$7=$V216,BB216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W216,$W216=\"\"),OR(BD$7=$V216,BC216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W216,$W216=\"\"),OR(BE$7=$V216,BD216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W216,$W216=\"\"),OR(BF$7=$V216,BE216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W216,$W216=\"\"),OR(BG$7=$V216,BF216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W216,$W216=\"\"),OR(BH$7=$V216,BG216<>\" \")),$S216*$J216*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[210,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A217,1)),\"\",INDEX(Database[Project Name],A217,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A217,1)),\"\",INDEX(Database[Watershed],$A217,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A217,1)),\"\",INDEX(Database[BMP Type],$A217,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A217,1)),\"\",INDEX(Database[BMP Sub-type],$A217,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A217,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A217,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A217,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A217,1))","v":""},{"$f":"IF(H217=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G217,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H217=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G217,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H217=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G217,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A217,1)),\"\",INDEX(Database[BMP Size],$A217,1))","v":""},{"$f":"IF(B217=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G217,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A217,1)),\"\",INDEX(Database[Service Level],$A217,1))","v":""},{"$f":"IF(B217=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G217,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B217=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G217,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A217,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A217,1))","v":""},{"$f":"IF(B217=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G217,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A217,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A217,1))","v":""},"",{"$f":"IF(B217=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G217,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A217,1)),\"\",INDEX(Database[Comments (text)],$A217,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A217,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A217,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A217,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A217,1))","v":""},{"$f":"IF($X$7=$V217,$S$8*J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W217,$W217=\"\"),OR(Y$7=$V217,X217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W217,$W217=\"\"),OR(Z$7=$V217,Y217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W217,$W217=\"\"),OR(AA$7=$V217,Z217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W217,$W217=\"\"),OR(AB$7=$V217,AA217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W217,$W217=\"\"),OR(AC$7=$V217,AB217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W217,$W217=\"\"),OR(AD$7=$V217,AC217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W217,$W217=\"\"),OR(AE$7=$V217,AD217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W217,$W217=\"\"),OR(AF$7=$V217,AE217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W217,$W217=\"\"),OR(AG$7=$V217,AF217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W217,$W217=\"\"),OR(AH$7=$V217,AG217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W217,$W217=\"\"),OR(AI$7=$V217,AH217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W217,$W217=\"\"),OR(AJ$7=$V217,AI217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W217,$W217=\"\"),OR(AK$7=$V217,AJ217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W217,$W217=\"\"),OR(AL$7=$V217,AK217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W217,$W217=\"\"),OR(AM$7=$V217,AL217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W217,$W217=\"\"),OR(AN$7=$V217,AM217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W217,$W217=\"\"),OR(AO$7=$V217,AN217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W217,$W217=\"\"),OR(AP$7=$V217,AO217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W217,$W217=\"\"),OR(AQ$7=$V217,AP217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W217,$W217=\"\"),OR(AR$7=$V217,AQ217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W217,$W217=\"\"),OR(AS$7=$V217,AR217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W217,$W217=\"\"),OR(AT$7=$V217,AS217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W217,$W217=\"\"),OR(AU$7=$V217,AT217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W217,$W217=\"\"),OR(AV$7=$V217,AU217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W217,$W217=\"\"),OR(AW$7=$V217,AV217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W217,$W217=\"\"),OR(AX$7=$V217,AW217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W217,$W217=\"\"),OR(AY$7=$V217,AX217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W217,$W217=\"\"),OR(AZ$7=$V217,AY217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W217,$W217=\"\"),OR(BA$7=$V217,AZ217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W217,$W217=\"\"),OR(BB$7=$V217,BA217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W217,$W217=\"\"),OR(BC$7=$V217,BB217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W217,$W217=\"\"),OR(BD$7=$V217,BC217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W217,$W217=\"\"),OR(BE$7=$V217,BD217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W217,$W217=\"\"),OR(BF$7=$V217,BE217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W217,$W217=\"\"),OR(BG$7=$V217,BF217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W217,$W217=\"\"),OR(BH$7=$V217,BG217<>\" \")),$S217*$J217*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[211,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A218,1)),\"\",INDEX(Database[Project Name],A218,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A218,1)),\"\",INDEX(Database[Watershed],$A218,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A218,1)),\"\",INDEX(Database[BMP Type],$A218,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A218,1)),\"\",INDEX(Database[BMP Sub-type],$A218,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A218,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A218,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A218,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A218,1))","v":""},{"$f":"IF(H218=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G218,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H218=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G218,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H218=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G218,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A218,1)),\"\",INDEX(Database[BMP Size],$A218,1))","v":""},{"$f":"IF(B218=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G218,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A218,1)),\"\",INDEX(Database[Service Level],$A218,1))","v":""},{"$f":"IF(B218=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G218,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B218=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G218,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A218,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A218,1))","v":""},{"$f":"IF(B218=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G218,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A218,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A218,1))","v":""},"",{"$f":"IF(B218=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G218,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A218,1)),\"\",INDEX(Database[Comments (text)],$A218,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A218,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A218,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A218,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A218,1))","v":""},{"$f":"IF($X$7=$V218,$S$8*J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W218,$W218=\"\"),OR(Y$7=$V218,X218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W218,$W218=\"\"),OR(Z$7=$V218,Y218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W218,$W218=\"\"),OR(AA$7=$V218,Z218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W218,$W218=\"\"),OR(AB$7=$V218,AA218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W218,$W218=\"\"),OR(AC$7=$V218,AB218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W218,$W218=\"\"),OR(AD$7=$V218,AC218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W218,$W218=\"\"),OR(AE$7=$V218,AD218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W218,$W218=\"\"),OR(AF$7=$V218,AE218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W218,$W218=\"\"),OR(AG$7=$V218,AF218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W218,$W218=\"\"),OR(AH$7=$V218,AG218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W218,$W218=\"\"),OR(AI$7=$V218,AH218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W218,$W218=\"\"),OR(AJ$7=$V218,AI218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W218,$W218=\"\"),OR(AK$7=$V218,AJ218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W218,$W218=\"\"),OR(AL$7=$V218,AK218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W218,$W218=\"\"),OR(AM$7=$V218,AL218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W218,$W218=\"\"),OR(AN$7=$V218,AM218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W218,$W218=\"\"),OR(AO$7=$V218,AN218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W218,$W218=\"\"),OR(AP$7=$V218,AO218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W218,$W218=\"\"),OR(AQ$7=$V218,AP218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W218,$W218=\"\"),OR(AR$7=$V218,AQ218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W218,$W218=\"\"),OR(AS$7=$V218,AR218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W218,$W218=\"\"),OR(AT$7=$V218,AS218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W218,$W218=\"\"),OR(AU$7=$V218,AT218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W218,$W218=\"\"),OR(AV$7=$V218,AU218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W218,$W218=\"\"),OR(AW$7=$V218,AV218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W218,$W218=\"\"),OR(AX$7=$V218,AW218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W218,$W218=\"\"),OR(AY$7=$V218,AX218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W218,$W218=\"\"),OR(AZ$7=$V218,AY218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W218,$W218=\"\"),OR(BA$7=$V218,AZ218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W218,$W218=\"\"),OR(BB$7=$V218,BA218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W218,$W218=\"\"),OR(BC$7=$V218,BB218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W218,$W218=\"\"),OR(BD$7=$V218,BC218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W218,$W218=\"\"),OR(BE$7=$V218,BD218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W218,$W218=\"\"),OR(BF$7=$V218,BE218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W218,$W218=\"\"),OR(BG$7=$V218,BF218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W218,$W218=\"\"),OR(BH$7=$V218,BG218<>\" \")),$S218*$J218*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[212,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A219,1)),\"\",INDEX(Database[Project Name],A219,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A219,1)),\"\",INDEX(Database[Watershed],$A219,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A219,1)),\"\",INDEX(Database[BMP Type],$A219,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A219,1)),\"\",INDEX(Database[BMP Sub-type],$A219,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A219,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A219,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A219,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A219,1))","v":""},{"$f":"IF(H219=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G219,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H219=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G219,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H219=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G219,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A219,1)),\"\",INDEX(Database[BMP Size],$A219,1))","v":""},{"$f":"IF(B219=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G219,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A219,1)),\"\",INDEX(Database[Service Level],$A219,1))","v":""},{"$f":"IF(B219=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G219,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B219=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G219,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A219,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A219,1))","v":""},{"$f":"IF(B219=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G219,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A219,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A219,1))","v":""},"",{"$f":"IF(B219=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G219,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A219,1)),\"\",INDEX(Database[Comments (text)],$A219,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A219,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A219,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A219,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A219,1))","v":""},{"$f":"IF($X$7=$V219,$S$8*J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W219,$W219=\"\"),OR(Y$7=$V219,X219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W219,$W219=\"\"),OR(Z$7=$V219,Y219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W219,$W219=\"\"),OR(AA$7=$V219,Z219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W219,$W219=\"\"),OR(AB$7=$V219,AA219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W219,$W219=\"\"),OR(AC$7=$V219,AB219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W219,$W219=\"\"),OR(AD$7=$V219,AC219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W219,$W219=\"\"),OR(AE$7=$V219,AD219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W219,$W219=\"\"),OR(AF$7=$V219,AE219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W219,$W219=\"\"),OR(AG$7=$V219,AF219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W219,$W219=\"\"),OR(AH$7=$V219,AG219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W219,$W219=\"\"),OR(AI$7=$V219,AH219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W219,$W219=\"\"),OR(AJ$7=$V219,AI219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W219,$W219=\"\"),OR(AK$7=$V219,AJ219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W219,$W219=\"\"),OR(AL$7=$V219,AK219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W219,$W219=\"\"),OR(AM$7=$V219,AL219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W219,$W219=\"\"),OR(AN$7=$V219,AM219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W219,$W219=\"\"),OR(AO$7=$V219,AN219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W219,$W219=\"\"),OR(AP$7=$V219,AO219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W219,$W219=\"\"),OR(AQ$7=$V219,AP219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W219,$W219=\"\"),OR(AR$7=$V219,AQ219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W219,$W219=\"\"),OR(AS$7=$V219,AR219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W219,$W219=\"\"),OR(AT$7=$V219,AS219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W219,$W219=\"\"),OR(AU$7=$V219,AT219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W219,$W219=\"\"),OR(AV$7=$V219,AU219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W219,$W219=\"\"),OR(AW$7=$V219,AV219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W219,$W219=\"\"),OR(AX$7=$V219,AW219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W219,$W219=\"\"),OR(AY$7=$V219,AX219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W219,$W219=\"\"),OR(AZ$7=$V219,AY219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W219,$W219=\"\"),OR(BA$7=$V219,AZ219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W219,$W219=\"\"),OR(BB$7=$V219,BA219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W219,$W219=\"\"),OR(BC$7=$V219,BB219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W219,$W219=\"\"),OR(BD$7=$V219,BC219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W219,$W219=\"\"),OR(BE$7=$V219,BD219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W219,$W219=\"\"),OR(BF$7=$V219,BE219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W219,$W219=\"\"),OR(BG$7=$V219,BF219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W219,$W219=\"\"),OR(BH$7=$V219,BG219<>\" \")),$S219*$J219*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[213,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A220,1)),\"\",INDEX(Database[Project Name],A220,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A220,1)),\"\",INDEX(Database[Watershed],$A220,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A220,1)),\"\",INDEX(Database[BMP Type],$A220,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A220,1)),\"\",INDEX(Database[BMP Sub-type],$A220,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A220,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A220,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A220,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A220,1))","v":""},{"$f":"IF(H220=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G220,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H220=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G220,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H220=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G220,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A220,1)),\"\",INDEX(Database[BMP Size],$A220,1))","v":""},{"$f":"IF(B220=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G220,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A220,1)),\"\",INDEX(Database[Service Level],$A220,1))","v":""},{"$f":"IF(B220=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G220,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B220=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G220,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A220,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A220,1))","v":""},{"$f":"IF(B220=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G220,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A220,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A220,1))","v":""},"",{"$f":"IF(B220=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G220,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A220,1)),\"\",INDEX(Database[Comments (text)],$A220,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A220,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A220,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A220,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A220,1))","v":""},{"$f":"IF($X$7=$V220,$S$8*J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W220,$W220=\"\"),OR(Y$7=$V220,X220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W220,$W220=\"\"),OR(Z$7=$V220,Y220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W220,$W220=\"\"),OR(AA$7=$V220,Z220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W220,$W220=\"\"),OR(AB$7=$V220,AA220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W220,$W220=\"\"),OR(AC$7=$V220,AB220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W220,$W220=\"\"),OR(AD$7=$V220,AC220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W220,$W220=\"\"),OR(AE$7=$V220,AD220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W220,$W220=\"\"),OR(AF$7=$V220,AE220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W220,$W220=\"\"),OR(AG$7=$V220,AF220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W220,$W220=\"\"),OR(AH$7=$V220,AG220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W220,$W220=\"\"),OR(AI$7=$V220,AH220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W220,$W220=\"\"),OR(AJ$7=$V220,AI220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W220,$W220=\"\"),OR(AK$7=$V220,AJ220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W220,$W220=\"\"),OR(AL$7=$V220,AK220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W220,$W220=\"\"),OR(AM$7=$V220,AL220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W220,$W220=\"\"),OR(AN$7=$V220,AM220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W220,$W220=\"\"),OR(AO$7=$V220,AN220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W220,$W220=\"\"),OR(AP$7=$V220,AO220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W220,$W220=\"\"),OR(AQ$7=$V220,AP220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W220,$W220=\"\"),OR(AR$7=$V220,AQ220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W220,$W220=\"\"),OR(AS$7=$V220,AR220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W220,$W220=\"\"),OR(AT$7=$V220,AS220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W220,$W220=\"\"),OR(AU$7=$V220,AT220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W220,$W220=\"\"),OR(AV$7=$V220,AU220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W220,$W220=\"\"),OR(AW$7=$V220,AV220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W220,$W220=\"\"),OR(AX$7=$V220,AW220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W220,$W220=\"\"),OR(AY$7=$V220,AX220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W220,$W220=\"\"),OR(AZ$7=$V220,AY220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W220,$W220=\"\"),OR(BA$7=$V220,AZ220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W220,$W220=\"\"),OR(BB$7=$V220,BA220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W220,$W220=\"\"),OR(BC$7=$V220,BB220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W220,$W220=\"\"),OR(BD$7=$V220,BC220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W220,$W220=\"\"),OR(BE$7=$V220,BD220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W220,$W220=\"\"),OR(BF$7=$V220,BE220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W220,$W220=\"\"),OR(BG$7=$V220,BF220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W220,$W220=\"\"),OR(BH$7=$V220,BG220<>\" \")),$S220*$J220*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[214,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A221,1)),\"\",INDEX(Database[Project Name],A221,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A221,1)),\"\",INDEX(Database[Watershed],$A221,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A221,1)),\"\",INDEX(Database[BMP Type],$A221,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A221,1)),\"\",INDEX(Database[BMP Sub-type],$A221,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A221,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A221,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A221,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A221,1))","v":""},{"$f":"IF(H221=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G221,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H221=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G221,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H221=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G221,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A221,1)),\"\",INDEX(Database[BMP Size],$A221,1))","v":""},{"$f":"IF(B221=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G221,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A221,1)),\"\",INDEX(Database[Service Level],$A221,1))","v":""},{"$f":"IF(B221=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G221,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B221=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G221,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A221,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A221,1))","v":""},{"$f":"IF(B221=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G221,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A221,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A221,1))","v":""},"",{"$f":"IF(B221=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G221,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A221,1)),\"\",INDEX(Database[Comments (text)],$A221,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A221,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A221,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A221,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A221,1))","v":""},{"$f":"IF($X$7=$V221,$S$8*J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W221,$W221=\"\"),OR(Y$7=$V221,X221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W221,$W221=\"\"),OR(Z$7=$V221,Y221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W221,$W221=\"\"),OR(AA$7=$V221,Z221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W221,$W221=\"\"),OR(AB$7=$V221,AA221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W221,$W221=\"\"),OR(AC$7=$V221,AB221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W221,$W221=\"\"),OR(AD$7=$V221,AC221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W221,$W221=\"\"),OR(AE$7=$V221,AD221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W221,$W221=\"\"),OR(AF$7=$V221,AE221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W221,$W221=\"\"),OR(AG$7=$V221,AF221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W221,$W221=\"\"),OR(AH$7=$V221,AG221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W221,$W221=\"\"),OR(AI$7=$V221,AH221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W221,$W221=\"\"),OR(AJ$7=$V221,AI221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W221,$W221=\"\"),OR(AK$7=$V221,AJ221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W221,$W221=\"\"),OR(AL$7=$V221,AK221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W221,$W221=\"\"),OR(AM$7=$V221,AL221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W221,$W221=\"\"),OR(AN$7=$V221,AM221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W221,$W221=\"\"),OR(AO$7=$V221,AN221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W221,$W221=\"\"),OR(AP$7=$V221,AO221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W221,$W221=\"\"),OR(AQ$7=$V221,AP221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W221,$W221=\"\"),OR(AR$7=$V221,AQ221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W221,$W221=\"\"),OR(AS$7=$V221,AR221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W221,$W221=\"\"),OR(AT$7=$V221,AS221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W221,$W221=\"\"),OR(AU$7=$V221,AT221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W221,$W221=\"\"),OR(AV$7=$V221,AU221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W221,$W221=\"\"),OR(AW$7=$V221,AV221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W221,$W221=\"\"),OR(AX$7=$V221,AW221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W221,$W221=\"\"),OR(AY$7=$V221,AX221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W221,$W221=\"\"),OR(AZ$7=$V221,AY221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W221,$W221=\"\"),OR(BA$7=$V221,AZ221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W221,$W221=\"\"),OR(BB$7=$V221,BA221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W221,$W221=\"\"),OR(BC$7=$V221,BB221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W221,$W221=\"\"),OR(BD$7=$V221,BC221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W221,$W221=\"\"),OR(BE$7=$V221,BD221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W221,$W221=\"\"),OR(BF$7=$V221,BE221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W221,$W221=\"\"),OR(BG$7=$V221,BF221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W221,$W221=\"\"),OR(BH$7=$V221,BG221<>\" \")),$S221*$J221*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[215,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A222,1)),\"\",INDEX(Database[Project Name],A222,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A222,1)),\"\",INDEX(Database[Watershed],$A222,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A222,1)),\"\",INDEX(Database[BMP Type],$A222,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A222,1)),\"\",INDEX(Database[BMP Sub-type],$A222,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A222,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A222,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A222,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A222,1))","v":""},{"$f":"IF(H222=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G222,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H222=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G222,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H222=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G222,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A222,1)),\"\",INDEX(Database[BMP Size],$A222,1))","v":""},{"$f":"IF(B222=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G222,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A222,1)),\"\",INDEX(Database[Service Level],$A222,1))","v":""},{"$f":"IF(B222=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G222,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B222=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G222,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A222,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A222,1))","v":""},{"$f":"IF(B222=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G222,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A222,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A222,1))","v":""},"",{"$f":"IF(B222=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G222,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A222,1)),\"\",INDEX(Database[Comments (text)],$A222,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A222,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A222,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A222,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A222,1))","v":""},{"$f":"IF($X$7=$V222,$S$8*J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W222,$W222=\"\"),OR(Y$7=$V222,X222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W222,$W222=\"\"),OR(Z$7=$V222,Y222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W222,$W222=\"\"),OR(AA$7=$V222,Z222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W222,$W222=\"\"),OR(AB$7=$V222,AA222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W222,$W222=\"\"),OR(AC$7=$V222,AB222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W222,$W222=\"\"),OR(AD$7=$V222,AC222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W222,$W222=\"\"),OR(AE$7=$V222,AD222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W222,$W222=\"\"),OR(AF$7=$V222,AE222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W222,$W222=\"\"),OR(AG$7=$V222,AF222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W222,$W222=\"\"),OR(AH$7=$V222,AG222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W222,$W222=\"\"),OR(AI$7=$V222,AH222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W222,$W222=\"\"),OR(AJ$7=$V222,AI222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W222,$W222=\"\"),OR(AK$7=$V222,AJ222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W222,$W222=\"\"),OR(AL$7=$V222,AK222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W222,$W222=\"\"),OR(AM$7=$V222,AL222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W222,$W222=\"\"),OR(AN$7=$V222,AM222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W222,$W222=\"\"),OR(AO$7=$V222,AN222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W222,$W222=\"\"),OR(AP$7=$V222,AO222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W222,$W222=\"\"),OR(AQ$7=$V222,AP222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W222,$W222=\"\"),OR(AR$7=$V222,AQ222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W222,$W222=\"\"),OR(AS$7=$V222,AR222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W222,$W222=\"\"),OR(AT$7=$V222,AS222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W222,$W222=\"\"),OR(AU$7=$V222,AT222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W222,$W222=\"\"),OR(AV$7=$V222,AU222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W222,$W222=\"\"),OR(AW$7=$V222,AV222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W222,$W222=\"\"),OR(AX$7=$V222,AW222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W222,$W222=\"\"),OR(AY$7=$V222,AX222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W222,$W222=\"\"),OR(AZ$7=$V222,AY222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W222,$W222=\"\"),OR(BA$7=$V222,AZ222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W222,$W222=\"\"),OR(BB$7=$V222,BA222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W222,$W222=\"\"),OR(BC$7=$V222,BB222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W222,$W222=\"\"),OR(BD$7=$V222,BC222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W222,$W222=\"\"),OR(BE$7=$V222,BD222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W222,$W222=\"\"),OR(BF$7=$V222,BE222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W222,$W222=\"\"),OR(BG$7=$V222,BF222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W222,$W222=\"\"),OR(BH$7=$V222,BG222<>\" \")),$S222*$J222*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[216,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A223,1)),\"\",INDEX(Database[Project Name],A223,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A223,1)),\"\",INDEX(Database[Watershed],$A223,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A223,1)),\"\",INDEX(Database[BMP Type],$A223,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A223,1)),\"\",INDEX(Database[BMP Sub-type],$A223,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A223,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A223,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A223,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A223,1))","v":""},{"$f":"IF(H223=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G223,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H223=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G223,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H223=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G223,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A223,1)),\"\",INDEX(Database[BMP Size],$A223,1))","v":""},{"$f":"IF(B223=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G223,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A223,1)),\"\",INDEX(Database[Service Level],$A223,1))","v":""},{"$f":"IF(B223=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G223,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B223=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G223,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A223,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A223,1))","v":""},{"$f":"IF(B223=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G223,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A223,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A223,1))","v":""},"",{"$f":"IF(B223=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G223,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A223,1)),\"\",INDEX(Database[Comments (text)],$A223,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A223,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A223,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A223,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A223,1))","v":""},{"$f":"IF($X$7=$V223,$S$8*J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W223,$W223=\"\"),OR(Y$7=$V223,X223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W223,$W223=\"\"),OR(Z$7=$V223,Y223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W223,$W223=\"\"),OR(AA$7=$V223,Z223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W223,$W223=\"\"),OR(AB$7=$V223,AA223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W223,$W223=\"\"),OR(AC$7=$V223,AB223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W223,$W223=\"\"),OR(AD$7=$V223,AC223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W223,$W223=\"\"),OR(AE$7=$V223,AD223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W223,$W223=\"\"),OR(AF$7=$V223,AE223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W223,$W223=\"\"),OR(AG$7=$V223,AF223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W223,$W223=\"\"),OR(AH$7=$V223,AG223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W223,$W223=\"\"),OR(AI$7=$V223,AH223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W223,$W223=\"\"),OR(AJ$7=$V223,AI223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W223,$W223=\"\"),OR(AK$7=$V223,AJ223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W223,$W223=\"\"),OR(AL$7=$V223,AK223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W223,$W223=\"\"),OR(AM$7=$V223,AL223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W223,$W223=\"\"),OR(AN$7=$V223,AM223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W223,$W223=\"\"),OR(AO$7=$V223,AN223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W223,$W223=\"\"),OR(AP$7=$V223,AO223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W223,$W223=\"\"),OR(AQ$7=$V223,AP223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W223,$W223=\"\"),OR(AR$7=$V223,AQ223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W223,$W223=\"\"),OR(AS$7=$V223,AR223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W223,$W223=\"\"),OR(AT$7=$V223,AS223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W223,$W223=\"\"),OR(AU$7=$V223,AT223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W223,$W223=\"\"),OR(AV$7=$V223,AU223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W223,$W223=\"\"),OR(AW$7=$V223,AV223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W223,$W223=\"\"),OR(AX$7=$V223,AW223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W223,$W223=\"\"),OR(AY$7=$V223,AX223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W223,$W223=\"\"),OR(AZ$7=$V223,AY223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W223,$W223=\"\"),OR(BA$7=$V223,AZ223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W223,$W223=\"\"),OR(BB$7=$V223,BA223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W223,$W223=\"\"),OR(BC$7=$V223,BB223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W223,$W223=\"\"),OR(BD$7=$V223,BC223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W223,$W223=\"\"),OR(BE$7=$V223,BD223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W223,$W223=\"\"),OR(BF$7=$V223,BE223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W223,$W223=\"\"),OR(BG$7=$V223,BF223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W223,$W223=\"\"),OR(BH$7=$V223,BG223<>\" \")),$S223*$J223*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[217,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A224,1)),\"\",INDEX(Database[Project Name],A224,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A224,1)),\"\",INDEX(Database[Watershed],$A224,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A224,1)),\"\",INDEX(Database[BMP Type],$A224,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A224,1)),\"\",INDEX(Database[BMP Sub-type],$A224,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A224,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A224,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A224,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A224,1))","v":""},{"$f":"IF(H224=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G224,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H224=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G224,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H224=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G224,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A224,1)),\"\",INDEX(Database[BMP Size],$A224,1))","v":""},{"$f":"IF(B224=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G224,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A224,1)),\"\",INDEX(Database[Service Level],$A224,1))","v":""},{"$f":"IF(B224=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G224,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B224=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G224,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A224,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A224,1))","v":""},{"$f":"IF(B224=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G224,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A224,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A224,1))","v":""},"",{"$f":"IF(B224=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G224,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A224,1)),\"\",INDEX(Database[Comments (text)],$A224,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A224,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A224,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A224,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A224,1))","v":""},{"$f":"IF($X$7=$V224,$S$8*J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W224,$W224=\"\"),OR(Y$7=$V224,X224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W224,$W224=\"\"),OR(Z$7=$V224,Y224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W224,$W224=\"\"),OR(AA$7=$V224,Z224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W224,$W224=\"\"),OR(AB$7=$V224,AA224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W224,$W224=\"\"),OR(AC$7=$V224,AB224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W224,$W224=\"\"),OR(AD$7=$V224,AC224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W224,$W224=\"\"),OR(AE$7=$V224,AD224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W224,$W224=\"\"),OR(AF$7=$V224,AE224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W224,$W224=\"\"),OR(AG$7=$V224,AF224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W224,$W224=\"\"),OR(AH$7=$V224,AG224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W224,$W224=\"\"),OR(AI$7=$V224,AH224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W224,$W224=\"\"),OR(AJ$7=$V224,AI224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W224,$W224=\"\"),OR(AK$7=$V224,AJ224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W224,$W224=\"\"),OR(AL$7=$V224,AK224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W224,$W224=\"\"),OR(AM$7=$V224,AL224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W224,$W224=\"\"),OR(AN$7=$V224,AM224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W224,$W224=\"\"),OR(AO$7=$V224,AN224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W224,$W224=\"\"),OR(AP$7=$V224,AO224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W224,$W224=\"\"),OR(AQ$7=$V224,AP224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W224,$W224=\"\"),OR(AR$7=$V224,AQ224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W224,$W224=\"\"),OR(AS$7=$V224,AR224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W224,$W224=\"\"),OR(AT$7=$V224,AS224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W224,$W224=\"\"),OR(AU$7=$V224,AT224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W224,$W224=\"\"),OR(AV$7=$V224,AU224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W224,$W224=\"\"),OR(AW$7=$V224,AV224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W224,$W224=\"\"),OR(AX$7=$V224,AW224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W224,$W224=\"\"),OR(AY$7=$V224,AX224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W224,$W224=\"\"),OR(AZ$7=$V224,AY224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W224,$W224=\"\"),OR(BA$7=$V224,AZ224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W224,$W224=\"\"),OR(BB$7=$V224,BA224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W224,$W224=\"\"),OR(BC$7=$V224,BB224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W224,$W224=\"\"),OR(BD$7=$V224,BC224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W224,$W224=\"\"),OR(BE$7=$V224,BD224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W224,$W224=\"\"),OR(BF$7=$V224,BE224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W224,$W224=\"\"),OR(BG$7=$V224,BF224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W224,$W224=\"\"),OR(BH$7=$V224,BG224<>\" \")),$S224*$J224*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[218,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A225,1)),\"\",INDEX(Database[Project Name],A225,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A225,1)),\"\",INDEX(Database[Watershed],$A225,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A225,1)),\"\",INDEX(Database[BMP Type],$A225,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A225,1)),\"\",INDEX(Database[BMP Sub-type],$A225,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A225,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A225,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A225,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A225,1))","v":""},{"$f":"IF(H225=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G225,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H225=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G225,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H225=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G225,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A225,1)),\"\",INDEX(Database[BMP Size],$A225,1))","v":""},{"$f":"IF(B225=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G225,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A225,1)),\"\",INDEX(Database[Service Level],$A225,1))","v":""},{"$f":"IF(B225=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G225,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B225=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G225,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A225,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A225,1))","v":""},{"$f":"IF(B225=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G225,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A225,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A225,1))","v":""},"",{"$f":"IF(B225=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G225,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A225,1)),\"\",INDEX(Database[Comments (text)],$A225,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A225,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A225,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A225,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A225,1))","v":""},{"$f":"IF($X$7=$V225,$S$8*J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W225,$W225=\"\"),OR(Y$7=$V225,X225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W225,$W225=\"\"),OR(Z$7=$V225,Y225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W225,$W225=\"\"),OR(AA$7=$V225,Z225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W225,$W225=\"\"),OR(AB$7=$V225,AA225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W225,$W225=\"\"),OR(AC$7=$V225,AB225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W225,$W225=\"\"),OR(AD$7=$V225,AC225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W225,$W225=\"\"),OR(AE$7=$V225,AD225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W225,$W225=\"\"),OR(AF$7=$V225,AE225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W225,$W225=\"\"),OR(AG$7=$V225,AF225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W225,$W225=\"\"),OR(AH$7=$V225,AG225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W225,$W225=\"\"),OR(AI$7=$V225,AH225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W225,$W225=\"\"),OR(AJ$7=$V225,AI225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W225,$W225=\"\"),OR(AK$7=$V225,AJ225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W225,$W225=\"\"),OR(AL$7=$V225,AK225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W225,$W225=\"\"),OR(AM$7=$V225,AL225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W225,$W225=\"\"),OR(AN$7=$V225,AM225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W225,$W225=\"\"),OR(AO$7=$V225,AN225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W225,$W225=\"\"),OR(AP$7=$V225,AO225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W225,$W225=\"\"),OR(AQ$7=$V225,AP225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W225,$W225=\"\"),OR(AR$7=$V225,AQ225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W225,$W225=\"\"),OR(AS$7=$V225,AR225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W225,$W225=\"\"),OR(AT$7=$V225,AS225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W225,$W225=\"\"),OR(AU$7=$V225,AT225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W225,$W225=\"\"),OR(AV$7=$V225,AU225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W225,$W225=\"\"),OR(AW$7=$V225,AV225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W225,$W225=\"\"),OR(AX$7=$V225,AW225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W225,$W225=\"\"),OR(AY$7=$V225,AX225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W225,$W225=\"\"),OR(AZ$7=$V225,AY225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W225,$W225=\"\"),OR(BA$7=$V225,AZ225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W225,$W225=\"\"),OR(BB$7=$V225,BA225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W225,$W225=\"\"),OR(BC$7=$V225,BB225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W225,$W225=\"\"),OR(BD$7=$V225,BC225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W225,$W225=\"\"),OR(BE$7=$V225,BD225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W225,$W225=\"\"),OR(BF$7=$V225,BE225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W225,$W225=\"\"),OR(BG$7=$V225,BF225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W225,$W225=\"\"),OR(BH$7=$V225,BG225<>\" \")),$S225*$J225*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[219,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A226,1)),\"\",INDEX(Database[Project Name],A226,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A226,1)),\"\",INDEX(Database[Watershed],$A226,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A226,1)),\"\",INDEX(Database[BMP Type],$A226,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A226,1)),\"\",INDEX(Database[BMP Sub-type],$A226,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A226,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A226,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A226,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A226,1))","v":""},{"$f":"IF(H226=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G226,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H226=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G226,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H226=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G226,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A226,1)),\"\",INDEX(Database[BMP Size],$A226,1))","v":""},{"$f":"IF(B226=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G226,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A226,1)),\"\",INDEX(Database[Service Level],$A226,1))","v":""},{"$f":"IF(B226=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G226,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B226=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G226,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A226,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A226,1))","v":""},{"$f":"IF(B226=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G226,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A226,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A226,1))","v":""},"",{"$f":"IF(B226=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G226,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A226,1)),\"\",INDEX(Database[Comments (text)],$A226,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A226,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A226,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A226,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A226,1))","v":""},{"$f":"IF($X$7=$V226,$S$8*J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W226,$W226=\"\"),OR(Y$7=$V226,X226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W226,$W226=\"\"),OR(Z$7=$V226,Y226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W226,$W226=\"\"),OR(AA$7=$V226,Z226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W226,$W226=\"\"),OR(AB$7=$V226,AA226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W226,$W226=\"\"),OR(AC$7=$V226,AB226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W226,$W226=\"\"),OR(AD$7=$V226,AC226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W226,$W226=\"\"),OR(AE$7=$V226,AD226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W226,$W226=\"\"),OR(AF$7=$V226,AE226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W226,$W226=\"\"),OR(AG$7=$V226,AF226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W226,$W226=\"\"),OR(AH$7=$V226,AG226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W226,$W226=\"\"),OR(AI$7=$V226,AH226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W226,$W226=\"\"),OR(AJ$7=$V226,AI226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W226,$W226=\"\"),OR(AK$7=$V226,AJ226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W226,$W226=\"\"),OR(AL$7=$V226,AK226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W226,$W226=\"\"),OR(AM$7=$V226,AL226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W226,$W226=\"\"),OR(AN$7=$V226,AM226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W226,$W226=\"\"),OR(AO$7=$V226,AN226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W226,$W226=\"\"),OR(AP$7=$V226,AO226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W226,$W226=\"\"),OR(AQ$7=$V226,AP226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W226,$W226=\"\"),OR(AR$7=$V226,AQ226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W226,$W226=\"\"),OR(AS$7=$V226,AR226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W226,$W226=\"\"),OR(AT$7=$V226,AS226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W226,$W226=\"\"),OR(AU$7=$V226,AT226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W226,$W226=\"\"),OR(AV$7=$V226,AU226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W226,$W226=\"\"),OR(AW$7=$V226,AV226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W226,$W226=\"\"),OR(AX$7=$V226,AW226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W226,$W226=\"\"),OR(AY$7=$V226,AX226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W226,$W226=\"\"),OR(AZ$7=$V226,AY226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W226,$W226=\"\"),OR(BA$7=$V226,AZ226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W226,$W226=\"\"),OR(BB$7=$V226,BA226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W226,$W226=\"\"),OR(BC$7=$V226,BB226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W226,$W226=\"\"),OR(BD$7=$V226,BC226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W226,$W226=\"\"),OR(BE$7=$V226,BD226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W226,$W226=\"\"),OR(BF$7=$V226,BE226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W226,$W226=\"\"),OR(BG$7=$V226,BF226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W226,$W226=\"\"),OR(BH$7=$V226,BG226<>\" \")),$S226*$J226*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[220,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A227,1)),\"\",INDEX(Database[Project Name],A227,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A227,1)),\"\",INDEX(Database[Watershed],$A227,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A227,1)),\"\",INDEX(Database[BMP Type],$A227,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A227,1)),\"\",INDEX(Database[BMP Sub-type],$A227,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A227,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A227,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A227,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A227,1))","v":""},{"$f":"IF(H227=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G227,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H227=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G227,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H227=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G227,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A227,1)),\"\",INDEX(Database[BMP Size],$A227,1))","v":""},{"$f":"IF(B227=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G227,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A227,1)),\"\",INDEX(Database[Service Level],$A227,1))","v":""},{"$f":"IF(B227=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G227,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B227=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G227,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A227,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A227,1))","v":""},{"$f":"IF(B227=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G227,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A227,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A227,1))","v":""},"",{"$f":"IF(B227=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G227,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A227,1)),\"\",INDEX(Database[Comments (text)],$A227,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A227,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A227,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A227,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A227,1))","v":""},{"$f":"IF($X$7=$V227,$S$8*J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W227,$W227=\"\"),OR(Y$7=$V227,X227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W227,$W227=\"\"),OR(Z$7=$V227,Y227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W227,$W227=\"\"),OR(AA$7=$V227,Z227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W227,$W227=\"\"),OR(AB$7=$V227,AA227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W227,$W227=\"\"),OR(AC$7=$V227,AB227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W227,$W227=\"\"),OR(AD$7=$V227,AC227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W227,$W227=\"\"),OR(AE$7=$V227,AD227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W227,$W227=\"\"),OR(AF$7=$V227,AE227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W227,$W227=\"\"),OR(AG$7=$V227,AF227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W227,$W227=\"\"),OR(AH$7=$V227,AG227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W227,$W227=\"\"),OR(AI$7=$V227,AH227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W227,$W227=\"\"),OR(AJ$7=$V227,AI227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W227,$W227=\"\"),OR(AK$7=$V227,AJ227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W227,$W227=\"\"),OR(AL$7=$V227,AK227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W227,$W227=\"\"),OR(AM$7=$V227,AL227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W227,$W227=\"\"),OR(AN$7=$V227,AM227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W227,$W227=\"\"),OR(AO$7=$V227,AN227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W227,$W227=\"\"),OR(AP$7=$V227,AO227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W227,$W227=\"\"),OR(AQ$7=$V227,AP227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W227,$W227=\"\"),OR(AR$7=$V227,AQ227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W227,$W227=\"\"),OR(AS$7=$V227,AR227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W227,$W227=\"\"),OR(AT$7=$V227,AS227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W227,$W227=\"\"),OR(AU$7=$V227,AT227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W227,$W227=\"\"),OR(AV$7=$V227,AU227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W227,$W227=\"\"),OR(AW$7=$V227,AV227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W227,$W227=\"\"),OR(AX$7=$V227,AW227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W227,$W227=\"\"),OR(AY$7=$V227,AX227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W227,$W227=\"\"),OR(AZ$7=$V227,AY227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W227,$W227=\"\"),OR(BA$7=$V227,AZ227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W227,$W227=\"\"),OR(BB$7=$V227,BA227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W227,$W227=\"\"),OR(BC$7=$V227,BB227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W227,$W227=\"\"),OR(BD$7=$V227,BC227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W227,$W227=\"\"),OR(BE$7=$V227,BD227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W227,$W227=\"\"),OR(BF$7=$V227,BE227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W227,$W227=\"\"),OR(BG$7=$V227,BF227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W227,$W227=\"\"),OR(BH$7=$V227,BG227<>\" \")),$S227*$J227*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[221,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A228,1)),\"\",INDEX(Database[Project Name],A228,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A228,1)),\"\",INDEX(Database[Watershed],$A228,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A228,1)),\"\",INDEX(Database[BMP Type],$A228,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A228,1)),\"\",INDEX(Database[BMP Sub-type],$A228,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A228,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A228,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A228,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A228,1))","v":""},{"$f":"IF(H228=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G228,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H228=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G228,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H228=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G228,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A228,1)),\"\",INDEX(Database[BMP Size],$A228,1))","v":""},{"$f":"IF(B228=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G228,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A228,1)),\"\",INDEX(Database[Service Level],$A228,1))","v":""},{"$f":"IF(B228=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G228,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B228=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G228,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A228,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A228,1))","v":""},{"$f":"IF(B228=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G228,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A228,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A228,1))","v":""},"",{"$f":"IF(B228=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G228,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A228,1)),\"\",INDEX(Database[Comments (text)],$A228,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A228,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A228,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A228,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A228,1))","v":""},{"$f":"IF($X$7=$V228,$S$8*J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W228,$W228=\"\"),OR(Y$7=$V228,X228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W228,$W228=\"\"),OR(Z$7=$V228,Y228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W228,$W228=\"\"),OR(AA$7=$V228,Z228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W228,$W228=\"\"),OR(AB$7=$V228,AA228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W228,$W228=\"\"),OR(AC$7=$V228,AB228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W228,$W228=\"\"),OR(AD$7=$V228,AC228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W228,$W228=\"\"),OR(AE$7=$V228,AD228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W228,$W228=\"\"),OR(AF$7=$V228,AE228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W228,$W228=\"\"),OR(AG$7=$V228,AF228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W228,$W228=\"\"),OR(AH$7=$V228,AG228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W228,$W228=\"\"),OR(AI$7=$V228,AH228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W228,$W228=\"\"),OR(AJ$7=$V228,AI228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W228,$W228=\"\"),OR(AK$7=$V228,AJ228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W228,$W228=\"\"),OR(AL$7=$V228,AK228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W228,$W228=\"\"),OR(AM$7=$V228,AL228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W228,$W228=\"\"),OR(AN$7=$V228,AM228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W228,$W228=\"\"),OR(AO$7=$V228,AN228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W228,$W228=\"\"),OR(AP$7=$V228,AO228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W228,$W228=\"\"),OR(AQ$7=$V228,AP228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W228,$W228=\"\"),OR(AR$7=$V228,AQ228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W228,$W228=\"\"),OR(AS$7=$V228,AR228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W228,$W228=\"\"),OR(AT$7=$V228,AS228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W228,$W228=\"\"),OR(AU$7=$V228,AT228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W228,$W228=\"\"),OR(AV$7=$V228,AU228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W228,$W228=\"\"),OR(AW$7=$V228,AV228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W228,$W228=\"\"),OR(AX$7=$V228,AW228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W228,$W228=\"\"),OR(AY$7=$V228,AX228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W228,$W228=\"\"),OR(AZ$7=$V228,AY228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W228,$W228=\"\"),OR(BA$7=$V228,AZ228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W228,$W228=\"\"),OR(BB$7=$V228,BA228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W228,$W228=\"\"),OR(BC$7=$V228,BB228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W228,$W228=\"\"),OR(BD$7=$V228,BC228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W228,$W228=\"\"),OR(BE$7=$V228,BD228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W228,$W228=\"\"),OR(BF$7=$V228,BE228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W228,$W228=\"\"),OR(BG$7=$V228,BF228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W228,$W228=\"\"),OR(BH$7=$V228,BG228<>\" \")),$S228*$J228*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[222,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A229,1)),\"\",INDEX(Database[Project Name],A229,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A229,1)),\"\",INDEX(Database[Watershed],$A229,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A229,1)),\"\",INDEX(Database[BMP Type],$A229,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A229,1)),\"\",INDEX(Database[BMP Sub-type],$A229,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A229,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A229,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A229,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A229,1))","v":""},{"$f":"IF(H229=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G229,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H229=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G229,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H229=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G229,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A229,1)),\"\",INDEX(Database[BMP Size],$A229,1))","v":""},{"$f":"IF(B229=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G229,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A229,1)),\"\",INDEX(Database[Service Level],$A229,1))","v":""},{"$f":"IF(B229=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G229,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B229=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G229,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A229,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A229,1))","v":""},{"$f":"IF(B229=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G229,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A229,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A229,1))","v":""},"",{"$f":"IF(B229=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G229,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A229,1)),\"\",INDEX(Database[Comments (text)],$A229,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A229,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A229,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A229,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A229,1))","v":""},{"$f":"IF($X$7=$V229,$S$8*J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W229,$W229=\"\"),OR(Y$7=$V229,X229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W229,$W229=\"\"),OR(Z$7=$V229,Y229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W229,$W229=\"\"),OR(AA$7=$V229,Z229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W229,$W229=\"\"),OR(AB$7=$V229,AA229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W229,$W229=\"\"),OR(AC$7=$V229,AB229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W229,$W229=\"\"),OR(AD$7=$V229,AC229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W229,$W229=\"\"),OR(AE$7=$V229,AD229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W229,$W229=\"\"),OR(AF$7=$V229,AE229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W229,$W229=\"\"),OR(AG$7=$V229,AF229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W229,$W229=\"\"),OR(AH$7=$V229,AG229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W229,$W229=\"\"),OR(AI$7=$V229,AH229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W229,$W229=\"\"),OR(AJ$7=$V229,AI229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W229,$W229=\"\"),OR(AK$7=$V229,AJ229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W229,$W229=\"\"),OR(AL$7=$V229,AK229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W229,$W229=\"\"),OR(AM$7=$V229,AL229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W229,$W229=\"\"),OR(AN$7=$V229,AM229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W229,$W229=\"\"),OR(AO$7=$V229,AN229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W229,$W229=\"\"),OR(AP$7=$V229,AO229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W229,$W229=\"\"),OR(AQ$7=$V229,AP229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W229,$W229=\"\"),OR(AR$7=$V229,AQ229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W229,$W229=\"\"),OR(AS$7=$V229,AR229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W229,$W229=\"\"),OR(AT$7=$V229,AS229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W229,$W229=\"\"),OR(AU$7=$V229,AT229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W229,$W229=\"\"),OR(AV$7=$V229,AU229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W229,$W229=\"\"),OR(AW$7=$V229,AV229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W229,$W229=\"\"),OR(AX$7=$V229,AW229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W229,$W229=\"\"),OR(AY$7=$V229,AX229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W229,$W229=\"\"),OR(AZ$7=$V229,AY229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W229,$W229=\"\"),OR(BA$7=$V229,AZ229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W229,$W229=\"\"),OR(BB$7=$V229,BA229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W229,$W229=\"\"),OR(BC$7=$V229,BB229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W229,$W229=\"\"),OR(BD$7=$V229,BC229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W229,$W229=\"\"),OR(BE$7=$V229,BD229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W229,$W229=\"\"),OR(BF$7=$V229,BE229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W229,$W229=\"\"),OR(BG$7=$V229,BF229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W229,$W229=\"\"),OR(BH$7=$V229,BG229<>\" \")),$S229*$J229*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[223,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A230,1)),\"\",INDEX(Database[Project Name],A230,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A230,1)),\"\",INDEX(Database[Watershed],$A230,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A230,1)),\"\",INDEX(Database[BMP Type],$A230,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A230,1)),\"\",INDEX(Database[BMP Sub-type],$A230,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A230,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A230,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A230,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A230,1))","v":""},{"$f":"IF(H230=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G230,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H230=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G230,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H230=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G230,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A230,1)),\"\",INDEX(Database[BMP Size],$A230,1))","v":""},{"$f":"IF(B230=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G230,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A230,1)),\"\",INDEX(Database[Service Level],$A230,1))","v":""},{"$f":"IF(B230=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G230,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B230=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G230,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A230,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A230,1))","v":""},{"$f":"IF(B230=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G230,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A230,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A230,1))","v":""},"",{"$f":"IF(B230=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G230,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A230,1)),\"\",INDEX(Database[Comments (text)],$A230,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A230,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A230,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A230,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A230,1))","v":""},{"$f":"IF($X$7=$V230,$S$8*J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W230,$W230=\"\"),OR(Y$7=$V230,X230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W230,$W230=\"\"),OR(Z$7=$V230,Y230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W230,$W230=\"\"),OR(AA$7=$V230,Z230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W230,$W230=\"\"),OR(AB$7=$V230,AA230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W230,$W230=\"\"),OR(AC$7=$V230,AB230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W230,$W230=\"\"),OR(AD$7=$V230,AC230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W230,$W230=\"\"),OR(AE$7=$V230,AD230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W230,$W230=\"\"),OR(AF$7=$V230,AE230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W230,$W230=\"\"),OR(AG$7=$V230,AF230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W230,$W230=\"\"),OR(AH$7=$V230,AG230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W230,$W230=\"\"),OR(AI$7=$V230,AH230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W230,$W230=\"\"),OR(AJ$7=$V230,AI230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W230,$W230=\"\"),OR(AK$7=$V230,AJ230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W230,$W230=\"\"),OR(AL$7=$V230,AK230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W230,$W230=\"\"),OR(AM$7=$V230,AL230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W230,$W230=\"\"),OR(AN$7=$V230,AM230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W230,$W230=\"\"),OR(AO$7=$V230,AN230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W230,$W230=\"\"),OR(AP$7=$V230,AO230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W230,$W230=\"\"),OR(AQ$7=$V230,AP230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W230,$W230=\"\"),OR(AR$7=$V230,AQ230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W230,$W230=\"\"),OR(AS$7=$V230,AR230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W230,$W230=\"\"),OR(AT$7=$V230,AS230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W230,$W230=\"\"),OR(AU$7=$V230,AT230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W230,$W230=\"\"),OR(AV$7=$V230,AU230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W230,$W230=\"\"),OR(AW$7=$V230,AV230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W230,$W230=\"\"),OR(AX$7=$V230,AW230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W230,$W230=\"\"),OR(AY$7=$V230,AX230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W230,$W230=\"\"),OR(AZ$7=$V230,AY230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W230,$W230=\"\"),OR(BA$7=$V230,AZ230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W230,$W230=\"\"),OR(BB$7=$V230,BA230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W230,$W230=\"\"),OR(BC$7=$V230,BB230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W230,$W230=\"\"),OR(BD$7=$V230,BC230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W230,$W230=\"\"),OR(BE$7=$V230,BD230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W230,$W230=\"\"),OR(BF$7=$V230,BE230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W230,$W230=\"\"),OR(BG$7=$V230,BF230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W230,$W230=\"\"),OR(BH$7=$V230,BG230<>\" \")),$S230*$J230*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[224,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A231,1)),\"\",INDEX(Database[Project Name],A231,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A231,1)),\"\",INDEX(Database[Watershed],$A231,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A231,1)),\"\",INDEX(Database[BMP Type],$A231,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A231,1)),\"\",INDEX(Database[BMP Sub-type],$A231,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A231,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A231,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A231,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A231,1))","v":""},{"$f":"IF(H231=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G231,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H231=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G231,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H231=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G231,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A231,1)),\"\",INDEX(Database[BMP Size],$A231,1))","v":""},{"$f":"IF(B231=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G231,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A231,1)),\"\",INDEX(Database[Service Level],$A231,1))","v":""},{"$f":"IF(B231=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G231,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B231=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G231,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A231,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A231,1))","v":""},{"$f":"IF(B231=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G231,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A231,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A231,1))","v":""},"",{"$f":"IF(B231=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G231,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A231,1)),\"\",INDEX(Database[Comments (text)],$A231,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A231,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A231,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A231,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A231,1))","v":""},{"$f":"IF($X$7=$V231,$S$8*J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W231,$W231=\"\"),OR(Y$7=$V231,X231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W231,$W231=\"\"),OR(Z$7=$V231,Y231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W231,$W231=\"\"),OR(AA$7=$V231,Z231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W231,$W231=\"\"),OR(AB$7=$V231,AA231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W231,$W231=\"\"),OR(AC$7=$V231,AB231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W231,$W231=\"\"),OR(AD$7=$V231,AC231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W231,$W231=\"\"),OR(AE$7=$V231,AD231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W231,$W231=\"\"),OR(AF$7=$V231,AE231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W231,$W231=\"\"),OR(AG$7=$V231,AF231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W231,$W231=\"\"),OR(AH$7=$V231,AG231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W231,$W231=\"\"),OR(AI$7=$V231,AH231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W231,$W231=\"\"),OR(AJ$7=$V231,AI231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W231,$W231=\"\"),OR(AK$7=$V231,AJ231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W231,$W231=\"\"),OR(AL$7=$V231,AK231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W231,$W231=\"\"),OR(AM$7=$V231,AL231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W231,$W231=\"\"),OR(AN$7=$V231,AM231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W231,$W231=\"\"),OR(AO$7=$V231,AN231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W231,$W231=\"\"),OR(AP$7=$V231,AO231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W231,$W231=\"\"),OR(AQ$7=$V231,AP231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W231,$W231=\"\"),OR(AR$7=$V231,AQ231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W231,$W231=\"\"),OR(AS$7=$V231,AR231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W231,$W231=\"\"),OR(AT$7=$V231,AS231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W231,$W231=\"\"),OR(AU$7=$V231,AT231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W231,$W231=\"\"),OR(AV$7=$V231,AU231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W231,$W231=\"\"),OR(AW$7=$V231,AV231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W231,$W231=\"\"),OR(AX$7=$V231,AW231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W231,$W231=\"\"),OR(AY$7=$V231,AX231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W231,$W231=\"\"),OR(AZ$7=$V231,AY231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W231,$W231=\"\"),OR(BA$7=$V231,AZ231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W231,$W231=\"\"),OR(BB$7=$V231,BA231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W231,$W231=\"\"),OR(BC$7=$V231,BB231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W231,$W231=\"\"),OR(BD$7=$V231,BC231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W231,$W231=\"\"),OR(BE$7=$V231,BD231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W231,$W231=\"\"),OR(BF$7=$V231,BE231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W231,$W231=\"\"),OR(BG$7=$V231,BF231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W231,$W231=\"\"),OR(BH$7=$V231,BG231<>\" \")),$S231*$J231*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[225,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A232,1)),\"\",INDEX(Database[Project Name],A232,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A232,1)),\"\",INDEX(Database[Watershed],$A232,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A232,1)),\"\",INDEX(Database[BMP Type],$A232,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A232,1)),\"\",INDEX(Database[BMP Sub-type],$A232,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A232,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A232,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A232,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A232,1))","v":""},{"$f":"IF(H232=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G232,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H232=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G232,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H232=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G232,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A232,1)),\"\",INDEX(Database[BMP Size],$A232,1))","v":""},{"$f":"IF(B232=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G232,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A232,1)),\"\",INDEX(Database[Service Level],$A232,1))","v":""},{"$f":"IF(B232=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G232,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B232=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G232,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A232,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A232,1))","v":""},{"$f":"IF(B232=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G232,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A232,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A232,1))","v":""},"",{"$f":"IF(B232=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G232,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A232,1)),\"\",INDEX(Database[Comments (text)],$A232,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A232,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A232,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A232,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A232,1))","v":""},{"$f":"IF($X$7=$V232,$S$8*J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W232,$W232=\"\"),OR(Y$7=$V232,X232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W232,$W232=\"\"),OR(Z$7=$V232,Y232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W232,$W232=\"\"),OR(AA$7=$V232,Z232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W232,$W232=\"\"),OR(AB$7=$V232,AA232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W232,$W232=\"\"),OR(AC$7=$V232,AB232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W232,$W232=\"\"),OR(AD$7=$V232,AC232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W232,$W232=\"\"),OR(AE$7=$V232,AD232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W232,$W232=\"\"),OR(AF$7=$V232,AE232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W232,$W232=\"\"),OR(AG$7=$V232,AF232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W232,$W232=\"\"),OR(AH$7=$V232,AG232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W232,$W232=\"\"),OR(AI$7=$V232,AH232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W232,$W232=\"\"),OR(AJ$7=$V232,AI232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W232,$W232=\"\"),OR(AK$7=$V232,AJ232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W232,$W232=\"\"),OR(AL$7=$V232,AK232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W232,$W232=\"\"),OR(AM$7=$V232,AL232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W232,$W232=\"\"),OR(AN$7=$V232,AM232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W232,$W232=\"\"),OR(AO$7=$V232,AN232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W232,$W232=\"\"),OR(AP$7=$V232,AO232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W232,$W232=\"\"),OR(AQ$7=$V232,AP232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W232,$W232=\"\"),OR(AR$7=$V232,AQ232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W232,$W232=\"\"),OR(AS$7=$V232,AR232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W232,$W232=\"\"),OR(AT$7=$V232,AS232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W232,$W232=\"\"),OR(AU$7=$V232,AT232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W232,$W232=\"\"),OR(AV$7=$V232,AU232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W232,$W232=\"\"),OR(AW$7=$V232,AV232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W232,$W232=\"\"),OR(AX$7=$V232,AW232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W232,$W232=\"\"),OR(AY$7=$V232,AX232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W232,$W232=\"\"),OR(AZ$7=$V232,AY232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W232,$W232=\"\"),OR(BA$7=$V232,AZ232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W232,$W232=\"\"),OR(BB$7=$V232,BA232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W232,$W232=\"\"),OR(BC$7=$V232,BB232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W232,$W232=\"\"),OR(BD$7=$V232,BC232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W232,$W232=\"\"),OR(BE$7=$V232,BD232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W232,$W232=\"\"),OR(BF$7=$V232,BE232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W232,$W232=\"\"),OR(BG$7=$V232,BF232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W232,$W232=\"\"),OR(BH$7=$V232,BG232<>\" \")),$S232*$J232*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[226,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A233,1)),\"\",INDEX(Database[Project Name],A233,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A233,1)),\"\",INDEX(Database[Watershed],$A233,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A233,1)),\"\",INDEX(Database[BMP Type],$A233,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A233,1)),\"\",INDEX(Database[BMP Sub-type],$A233,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A233,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A233,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A233,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A233,1))","v":""},{"$f":"IF(H233=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G233,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H233=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G233,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H233=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G233,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A233,1)),\"\",INDEX(Database[BMP Size],$A233,1))","v":""},{"$f":"IF(B233=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G233,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A233,1)),\"\",INDEX(Database[Service Level],$A233,1))","v":""},{"$f":"IF(B233=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G233,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B233=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G233,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A233,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A233,1))","v":""},{"$f":"IF(B233=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G233,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A233,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A233,1))","v":""},"",{"$f":"IF(B233=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G233,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A233,1)),\"\",INDEX(Database[Comments (text)],$A233,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A233,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A233,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A233,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A233,1))","v":""},{"$f":"IF($X$7=$V233,$S$8*J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W233,$W233=\"\"),OR(Y$7=$V233,X233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W233,$W233=\"\"),OR(Z$7=$V233,Y233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W233,$W233=\"\"),OR(AA$7=$V233,Z233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W233,$W233=\"\"),OR(AB$7=$V233,AA233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W233,$W233=\"\"),OR(AC$7=$V233,AB233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W233,$W233=\"\"),OR(AD$7=$V233,AC233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W233,$W233=\"\"),OR(AE$7=$V233,AD233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W233,$W233=\"\"),OR(AF$7=$V233,AE233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W233,$W233=\"\"),OR(AG$7=$V233,AF233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W233,$W233=\"\"),OR(AH$7=$V233,AG233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W233,$W233=\"\"),OR(AI$7=$V233,AH233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W233,$W233=\"\"),OR(AJ$7=$V233,AI233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W233,$W233=\"\"),OR(AK$7=$V233,AJ233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W233,$W233=\"\"),OR(AL$7=$V233,AK233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W233,$W233=\"\"),OR(AM$7=$V233,AL233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W233,$W233=\"\"),OR(AN$7=$V233,AM233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W233,$W233=\"\"),OR(AO$7=$V233,AN233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W233,$W233=\"\"),OR(AP$7=$V233,AO233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W233,$W233=\"\"),OR(AQ$7=$V233,AP233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W233,$W233=\"\"),OR(AR$7=$V233,AQ233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W233,$W233=\"\"),OR(AS$7=$V233,AR233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W233,$W233=\"\"),OR(AT$7=$V233,AS233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W233,$W233=\"\"),OR(AU$7=$V233,AT233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W233,$W233=\"\"),OR(AV$7=$V233,AU233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W233,$W233=\"\"),OR(AW$7=$V233,AV233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W233,$W233=\"\"),OR(AX$7=$V233,AW233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W233,$W233=\"\"),OR(AY$7=$V233,AX233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W233,$W233=\"\"),OR(AZ$7=$V233,AY233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W233,$W233=\"\"),OR(BA$7=$V233,AZ233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W233,$W233=\"\"),OR(BB$7=$V233,BA233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W233,$W233=\"\"),OR(BC$7=$V233,BB233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W233,$W233=\"\"),OR(BD$7=$V233,BC233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W233,$W233=\"\"),OR(BE$7=$V233,BD233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W233,$W233=\"\"),OR(BF$7=$V233,BE233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W233,$W233=\"\"),OR(BG$7=$V233,BF233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W233,$W233=\"\"),OR(BH$7=$V233,BG233<>\" \")),$S233*$J233*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[227,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A234,1)),\"\",INDEX(Database[Project Name],A234,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A234,1)),\"\",INDEX(Database[Watershed],$A234,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A234,1)),\"\",INDEX(Database[BMP Type],$A234,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A234,1)),\"\",INDEX(Database[BMP Sub-type],$A234,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A234,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A234,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A234,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A234,1))","v":""},{"$f":"IF(H234=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G234,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H234=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G234,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H234=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G234,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A234,1)),\"\",INDEX(Database[BMP Size],$A234,1))","v":""},{"$f":"IF(B234=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G234,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A234,1)),\"\",INDEX(Database[Service Level],$A234,1))","v":""},{"$f":"IF(B234=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G234,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B234=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G234,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A234,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A234,1))","v":""},{"$f":"IF(B234=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G234,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A234,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A234,1))","v":""},"",{"$f":"IF(B234=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G234,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A234,1)),\"\",INDEX(Database[Comments (text)],$A234,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A234,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A234,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A234,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A234,1))","v":""},{"$f":"IF($X$7=$V234,$S$8*J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W234,$W234=\"\"),OR(Y$7=$V234,X234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W234,$W234=\"\"),OR(Z$7=$V234,Y234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W234,$W234=\"\"),OR(AA$7=$V234,Z234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W234,$W234=\"\"),OR(AB$7=$V234,AA234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W234,$W234=\"\"),OR(AC$7=$V234,AB234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W234,$W234=\"\"),OR(AD$7=$V234,AC234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W234,$W234=\"\"),OR(AE$7=$V234,AD234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W234,$W234=\"\"),OR(AF$7=$V234,AE234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W234,$W234=\"\"),OR(AG$7=$V234,AF234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W234,$W234=\"\"),OR(AH$7=$V234,AG234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W234,$W234=\"\"),OR(AI$7=$V234,AH234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W234,$W234=\"\"),OR(AJ$7=$V234,AI234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W234,$W234=\"\"),OR(AK$7=$V234,AJ234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W234,$W234=\"\"),OR(AL$7=$V234,AK234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W234,$W234=\"\"),OR(AM$7=$V234,AL234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W234,$W234=\"\"),OR(AN$7=$V234,AM234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W234,$W234=\"\"),OR(AO$7=$V234,AN234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W234,$W234=\"\"),OR(AP$7=$V234,AO234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W234,$W234=\"\"),OR(AQ$7=$V234,AP234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W234,$W234=\"\"),OR(AR$7=$V234,AQ234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W234,$W234=\"\"),OR(AS$7=$V234,AR234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W234,$W234=\"\"),OR(AT$7=$V234,AS234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W234,$W234=\"\"),OR(AU$7=$V234,AT234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W234,$W234=\"\"),OR(AV$7=$V234,AU234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W234,$W234=\"\"),OR(AW$7=$V234,AV234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W234,$W234=\"\"),OR(AX$7=$V234,AW234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W234,$W234=\"\"),OR(AY$7=$V234,AX234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W234,$W234=\"\"),OR(AZ$7=$V234,AY234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W234,$W234=\"\"),OR(BA$7=$V234,AZ234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W234,$W234=\"\"),OR(BB$7=$V234,BA234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W234,$W234=\"\"),OR(BC$7=$V234,BB234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W234,$W234=\"\"),OR(BD$7=$V234,BC234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W234,$W234=\"\"),OR(BE$7=$V234,BD234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W234,$W234=\"\"),OR(BF$7=$V234,BE234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W234,$W234=\"\"),OR(BG$7=$V234,BF234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W234,$W234=\"\"),OR(BH$7=$V234,BG234<>\" \")),$S234*$J234*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[228,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A235,1)),\"\",INDEX(Database[Project Name],A235,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A235,1)),\"\",INDEX(Database[Watershed],$A235,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A235,1)),\"\",INDEX(Database[BMP Type],$A235,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A235,1)),\"\",INDEX(Database[BMP Sub-type],$A235,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A235,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A235,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A235,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A235,1))","v":""},{"$f":"IF(H235=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G235,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H235=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G235,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H235=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G235,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A235,1)),\"\",INDEX(Database[BMP Size],$A235,1))","v":""},{"$f":"IF(B235=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G235,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A235,1)),\"\",INDEX(Database[Service Level],$A235,1))","v":""},{"$f":"IF(B235=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G235,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B235=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G235,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A235,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A235,1))","v":""},{"$f":"IF(B235=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G235,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A235,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A235,1))","v":""},"",{"$f":"IF(B235=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G235,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A235,1)),\"\",INDEX(Database[Comments (text)],$A235,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A235,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A235,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A235,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A235,1))","v":""},{"$f":"IF($X$7=$V235,$S$8*J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W235,$W235=\"\"),OR(Y$7=$V235,X235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W235,$W235=\"\"),OR(Z$7=$V235,Y235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W235,$W235=\"\"),OR(AA$7=$V235,Z235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W235,$W235=\"\"),OR(AB$7=$V235,AA235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W235,$W235=\"\"),OR(AC$7=$V235,AB235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W235,$W235=\"\"),OR(AD$7=$V235,AC235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W235,$W235=\"\"),OR(AE$7=$V235,AD235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W235,$W235=\"\"),OR(AF$7=$V235,AE235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W235,$W235=\"\"),OR(AG$7=$V235,AF235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W235,$W235=\"\"),OR(AH$7=$V235,AG235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W235,$W235=\"\"),OR(AI$7=$V235,AH235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W235,$W235=\"\"),OR(AJ$7=$V235,AI235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W235,$W235=\"\"),OR(AK$7=$V235,AJ235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W235,$W235=\"\"),OR(AL$7=$V235,AK235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W235,$W235=\"\"),OR(AM$7=$V235,AL235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W235,$W235=\"\"),OR(AN$7=$V235,AM235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W235,$W235=\"\"),OR(AO$7=$V235,AN235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W235,$W235=\"\"),OR(AP$7=$V235,AO235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W235,$W235=\"\"),OR(AQ$7=$V235,AP235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W235,$W235=\"\"),OR(AR$7=$V235,AQ235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W235,$W235=\"\"),OR(AS$7=$V235,AR235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W235,$W235=\"\"),OR(AT$7=$V235,AS235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W235,$W235=\"\"),OR(AU$7=$V235,AT235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W235,$W235=\"\"),OR(AV$7=$V235,AU235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W235,$W235=\"\"),OR(AW$7=$V235,AV235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W235,$W235=\"\"),OR(AX$7=$V235,AW235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W235,$W235=\"\"),OR(AY$7=$V235,AX235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W235,$W235=\"\"),OR(AZ$7=$V235,AY235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W235,$W235=\"\"),OR(BA$7=$V235,AZ235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W235,$W235=\"\"),OR(BB$7=$V235,BA235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W235,$W235=\"\"),OR(BC$7=$V235,BB235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W235,$W235=\"\"),OR(BD$7=$V235,BC235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W235,$W235=\"\"),OR(BE$7=$V235,BD235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W235,$W235=\"\"),OR(BF$7=$V235,BE235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W235,$W235=\"\"),OR(BG$7=$V235,BF235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W235,$W235=\"\"),OR(BH$7=$V235,BG235<>\" \")),$S235*$J235*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[229,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A236,1)),\"\",INDEX(Database[Project Name],A236,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A236,1)),\"\",INDEX(Database[Watershed],$A236,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A236,1)),\"\",INDEX(Database[BMP Type],$A236,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A236,1)),\"\",INDEX(Database[BMP Sub-type],$A236,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A236,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A236,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A236,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A236,1))","v":""},{"$f":"IF(H236=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G236,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H236=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G236,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H236=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G236,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A236,1)),\"\",INDEX(Database[BMP Size],$A236,1))","v":""},{"$f":"IF(B236=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G236,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A236,1)),\"\",INDEX(Database[Service Level],$A236,1))","v":""},{"$f":"IF(B236=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G236,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B236=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G236,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A236,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A236,1))","v":""},{"$f":"IF(B236=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G236,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A236,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A236,1))","v":""},"",{"$f":"IF(B236=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G236,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A236,1)),\"\",INDEX(Database[Comments (text)],$A236,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A236,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A236,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A236,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A236,1))","v":""},{"$f":"IF($X$7=$V236,$S$8*J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W236,$W236=\"\"),OR(Y$7=$V236,X236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W236,$W236=\"\"),OR(Z$7=$V236,Y236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W236,$W236=\"\"),OR(AA$7=$V236,Z236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W236,$W236=\"\"),OR(AB$7=$V236,AA236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W236,$W236=\"\"),OR(AC$7=$V236,AB236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W236,$W236=\"\"),OR(AD$7=$V236,AC236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W236,$W236=\"\"),OR(AE$7=$V236,AD236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W236,$W236=\"\"),OR(AF$7=$V236,AE236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W236,$W236=\"\"),OR(AG$7=$V236,AF236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W236,$W236=\"\"),OR(AH$7=$V236,AG236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W236,$W236=\"\"),OR(AI$7=$V236,AH236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W236,$W236=\"\"),OR(AJ$7=$V236,AI236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W236,$W236=\"\"),OR(AK$7=$V236,AJ236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W236,$W236=\"\"),OR(AL$7=$V236,AK236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W236,$W236=\"\"),OR(AM$7=$V236,AL236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W236,$W236=\"\"),OR(AN$7=$V236,AM236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W236,$W236=\"\"),OR(AO$7=$V236,AN236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W236,$W236=\"\"),OR(AP$7=$V236,AO236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W236,$W236=\"\"),OR(AQ$7=$V236,AP236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W236,$W236=\"\"),OR(AR$7=$V236,AQ236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W236,$W236=\"\"),OR(AS$7=$V236,AR236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W236,$W236=\"\"),OR(AT$7=$V236,AS236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W236,$W236=\"\"),OR(AU$7=$V236,AT236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W236,$W236=\"\"),OR(AV$7=$V236,AU236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W236,$W236=\"\"),OR(AW$7=$V236,AV236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W236,$W236=\"\"),OR(AX$7=$V236,AW236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W236,$W236=\"\"),OR(AY$7=$V236,AX236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W236,$W236=\"\"),OR(AZ$7=$V236,AY236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W236,$W236=\"\"),OR(BA$7=$V236,AZ236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W236,$W236=\"\"),OR(BB$7=$V236,BA236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W236,$W236=\"\"),OR(BC$7=$V236,BB236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W236,$W236=\"\"),OR(BD$7=$V236,BC236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W236,$W236=\"\"),OR(BE$7=$V236,BD236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W236,$W236=\"\"),OR(BF$7=$V236,BE236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W236,$W236=\"\"),OR(BG$7=$V236,BF236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W236,$W236=\"\"),OR(BH$7=$V236,BG236<>\" \")),$S236*$J236*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[230,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A237,1)),\"\",INDEX(Database[Project Name],A237,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A237,1)),\"\",INDEX(Database[Watershed],$A237,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A237,1)),\"\",INDEX(Database[BMP Type],$A237,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A237,1)),\"\",INDEX(Database[BMP Sub-type],$A237,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A237,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A237,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A237,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A237,1))","v":""},{"$f":"IF(H237=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G237,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H237=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G237,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H237=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G237,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A237,1)),\"\",INDEX(Database[BMP Size],$A237,1))","v":""},{"$f":"IF(B237=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G237,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A237,1)),\"\",INDEX(Database[Service Level],$A237,1))","v":""},{"$f":"IF(B237=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G237,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B237=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G237,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A237,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A237,1))","v":""},{"$f":"IF(B237=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G237,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A237,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A237,1))","v":""},"",{"$f":"IF(B237=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G237,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A237,1)),\"\",INDEX(Database[Comments (text)],$A237,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A237,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A237,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A237,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A237,1))","v":""},{"$f":"IF($X$7=$V237,$S$8*J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W237,$W237=\"\"),OR(Y$7=$V237,X237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W237,$W237=\"\"),OR(Z$7=$V237,Y237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W237,$W237=\"\"),OR(AA$7=$V237,Z237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W237,$W237=\"\"),OR(AB$7=$V237,AA237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W237,$W237=\"\"),OR(AC$7=$V237,AB237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W237,$W237=\"\"),OR(AD$7=$V237,AC237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W237,$W237=\"\"),OR(AE$7=$V237,AD237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W237,$W237=\"\"),OR(AF$7=$V237,AE237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W237,$W237=\"\"),OR(AG$7=$V237,AF237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W237,$W237=\"\"),OR(AH$7=$V237,AG237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W237,$W237=\"\"),OR(AI$7=$V237,AH237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W237,$W237=\"\"),OR(AJ$7=$V237,AI237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W237,$W237=\"\"),OR(AK$7=$V237,AJ237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W237,$W237=\"\"),OR(AL$7=$V237,AK237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W237,$W237=\"\"),OR(AM$7=$V237,AL237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W237,$W237=\"\"),OR(AN$7=$V237,AM237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W237,$W237=\"\"),OR(AO$7=$V237,AN237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W237,$W237=\"\"),OR(AP$7=$V237,AO237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W237,$W237=\"\"),OR(AQ$7=$V237,AP237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W237,$W237=\"\"),OR(AR$7=$V237,AQ237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W237,$W237=\"\"),OR(AS$7=$V237,AR237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W237,$W237=\"\"),OR(AT$7=$V237,AS237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W237,$W237=\"\"),OR(AU$7=$V237,AT237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W237,$W237=\"\"),OR(AV$7=$V237,AU237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W237,$W237=\"\"),OR(AW$7=$V237,AV237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W237,$W237=\"\"),OR(AX$7=$V237,AW237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W237,$W237=\"\"),OR(AY$7=$V237,AX237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W237,$W237=\"\"),OR(AZ$7=$V237,AY237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W237,$W237=\"\"),OR(BA$7=$V237,AZ237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W237,$W237=\"\"),OR(BB$7=$V237,BA237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W237,$W237=\"\"),OR(BC$7=$V237,BB237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W237,$W237=\"\"),OR(BD$7=$V237,BC237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W237,$W237=\"\"),OR(BE$7=$V237,BD237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W237,$W237=\"\"),OR(BF$7=$V237,BE237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W237,$W237=\"\"),OR(BG$7=$V237,BF237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W237,$W237=\"\"),OR(BH$7=$V237,BG237<>\" \")),$S237*$J237*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[231,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A238,1)),\"\",INDEX(Database[Project Name],A238,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A238,1)),\"\",INDEX(Database[Watershed],$A238,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A238,1)),\"\",INDEX(Database[BMP Type],$A238,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A238,1)),\"\",INDEX(Database[BMP Sub-type],$A238,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A238,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A238,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A238,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A238,1))","v":""},{"$f":"IF(H238=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G238,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H238=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G238,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H238=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G238,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A238,1)),\"\",INDEX(Database[BMP Size],$A238,1))","v":""},{"$f":"IF(B238=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G238,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A238,1)),\"\",INDEX(Database[Service Level],$A238,1))","v":""},{"$f":"IF(B238=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G238,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B238=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G238,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A238,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A238,1))","v":""},{"$f":"IF(B238=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G238,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A238,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A238,1))","v":""},"",{"$f":"IF(B238=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G238,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A238,1)),\"\",INDEX(Database[Comments (text)],$A238,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A238,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A238,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A238,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A238,1))","v":""},{"$f":"IF($X$7=$V238,$S$8*J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W238,$W238=\"\"),OR(Y$7=$V238,X238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W238,$W238=\"\"),OR(Z$7=$V238,Y238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W238,$W238=\"\"),OR(AA$7=$V238,Z238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W238,$W238=\"\"),OR(AB$7=$V238,AA238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W238,$W238=\"\"),OR(AC$7=$V238,AB238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W238,$W238=\"\"),OR(AD$7=$V238,AC238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W238,$W238=\"\"),OR(AE$7=$V238,AD238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W238,$W238=\"\"),OR(AF$7=$V238,AE238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W238,$W238=\"\"),OR(AG$7=$V238,AF238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W238,$W238=\"\"),OR(AH$7=$V238,AG238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W238,$W238=\"\"),OR(AI$7=$V238,AH238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W238,$W238=\"\"),OR(AJ$7=$V238,AI238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W238,$W238=\"\"),OR(AK$7=$V238,AJ238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W238,$W238=\"\"),OR(AL$7=$V238,AK238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W238,$W238=\"\"),OR(AM$7=$V238,AL238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W238,$W238=\"\"),OR(AN$7=$V238,AM238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W238,$W238=\"\"),OR(AO$7=$V238,AN238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W238,$W238=\"\"),OR(AP$7=$V238,AO238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W238,$W238=\"\"),OR(AQ$7=$V238,AP238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W238,$W238=\"\"),OR(AR$7=$V238,AQ238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W238,$W238=\"\"),OR(AS$7=$V238,AR238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W238,$W238=\"\"),OR(AT$7=$V238,AS238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W238,$W238=\"\"),OR(AU$7=$V238,AT238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W238,$W238=\"\"),OR(AV$7=$V238,AU238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W238,$W238=\"\"),OR(AW$7=$V238,AV238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W238,$W238=\"\"),OR(AX$7=$V238,AW238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W238,$W238=\"\"),OR(AY$7=$V238,AX238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W238,$W238=\"\"),OR(AZ$7=$V238,AY238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W238,$W238=\"\"),OR(BA$7=$V238,AZ238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W238,$W238=\"\"),OR(BB$7=$V238,BA238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W238,$W238=\"\"),OR(BC$7=$V238,BB238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W238,$W238=\"\"),OR(BD$7=$V238,BC238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W238,$W238=\"\"),OR(BE$7=$V238,BD238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W238,$W238=\"\"),OR(BF$7=$V238,BE238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W238,$W238=\"\"),OR(BG$7=$V238,BF238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W238,$W238=\"\"),OR(BH$7=$V238,BG238<>\" \")),$S238*$J238*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[232,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A239,1)),\"\",INDEX(Database[Project Name],A239,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A239,1)),\"\",INDEX(Database[Watershed],$A239,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A239,1)),\"\",INDEX(Database[BMP Type],$A239,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A239,1)),\"\",INDEX(Database[BMP Sub-type],$A239,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A239,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A239,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A239,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A239,1))","v":""},{"$f":"IF(H239=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G239,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H239=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G239,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H239=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G239,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A239,1)),\"\",INDEX(Database[BMP Size],$A239,1))","v":""},{"$f":"IF(B239=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G239,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A239,1)),\"\",INDEX(Database[Service Level],$A239,1))","v":""},{"$f":"IF(B239=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G239,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B239=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G239,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A239,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A239,1))","v":""},{"$f":"IF(B239=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G239,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A239,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A239,1))","v":""},"",{"$f":"IF(B239=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G239,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A239,1)),\"\",INDEX(Database[Comments (text)],$A239,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A239,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A239,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A239,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A239,1))","v":""},{"$f":"IF($X$7=$V239,$S$8*J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W239,$W239=\"\"),OR(Y$7=$V239,X239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W239,$W239=\"\"),OR(Z$7=$V239,Y239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W239,$W239=\"\"),OR(AA$7=$V239,Z239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W239,$W239=\"\"),OR(AB$7=$V239,AA239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W239,$W239=\"\"),OR(AC$7=$V239,AB239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W239,$W239=\"\"),OR(AD$7=$V239,AC239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W239,$W239=\"\"),OR(AE$7=$V239,AD239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W239,$W239=\"\"),OR(AF$7=$V239,AE239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W239,$W239=\"\"),OR(AG$7=$V239,AF239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W239,$W239=\"\"),OR(AH$7=$V239,AG239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W239,$W239=\"\"),OR(AI$7=$V239,AH239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W239,$W239=\"\"),OR(AJ$7=$V239,AI239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W239,$W239=\"\"),OR(AK$7=$V239,AJ239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W239,$W239=\"\"),OR(AL$7=$V239,AK239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W239,$W239=\"\"),OR(AM$7=$V239,AL239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W239,$W239=\"\"),OR(AN$7=$V239,AM239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W239,$W239=\"\"),OR(AO$7=$V239,AN239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W239,$W239=\"\"),OR(AP$7=$V239,AO239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W239,$W239=\"\"),OR(AQ$7=$V239,AP239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W239,$W239=\"\"),OR(AR$7=$V239,AQ239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W239,$W239=\"\"),OR(AS$7=$V239,AR239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W239,$W239=\"\"),OR(AT$7=$V239,AS239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W239,$W239=\"\"),OR(AU$7=$V239,AT239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W239,$W239=\"\"),OR(AV$7=$V239,AU239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W239,$W239=\"\"),OR(AW$7=$V239,AV239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W239,$W239=\"\"),OR(AX$7=$V239,AW239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W239,$W239=\"\"),OR(AY$7=$V239,AX239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W239,$W239=\"\"),OR(AZ$7=$V239,AY239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W239,$W239=\"\"),OR(BA$7=$V239,AZ239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W239,$W239=\"\"),OR(BB$7=$V239,BA239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W239,$W239=\"\"),OR(BC$7=$V239,BB239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W239,$W239=\"\"),OR(BD$7=$V239,BC239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W239,$W239=\"\"),OR(BE$7=$V239,BD239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W239,$W239=\"\"),OR(BF$7=$V239,BE239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W239,$W239=\"\"),OR(BG$7=$V239,BF239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W239,$W239=\"\"),OR(BH$7=$V239,BG239<>\" \")),$S239*$J239*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[233,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A240,1)),\"\",INDEX(Database[Project Name],A240,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A240,1)),\"\",INDEX(Database[Watershed],$A240,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A240,1)),\"\",INDEX(Database[BMP Type],$A240,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A240,1)),\"\",INDEX(Database[BMP Sub-type],$A240,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A240,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A240,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A240,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A240,1))","v":""},{"$f":"IF(H240=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G240,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H240=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G240,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H240=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G240,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A240,1)),\"\",INDEX(Database[BMP Size],$A240,1))","v":""},{"$f":"IF(B240=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G240,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A240,1)),\"\",INDEX(Database[Service Level],$A240,1))","v":""},{"$f":"IF(B240=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G240,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B240=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G240,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A240,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A240,1))","v":""},{"$f":"IF(B240=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G240,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A240,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A240,1))","v":""},"",{"$f":"IF(B240=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G240,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A240,1)),\"\",INDEX(Database[Comments (text)],$A240,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A240,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A240,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A240,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A240,1))","v":""},{"$f":"IF($X$7=$V240,$S$8*J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W240,$W240=\"\"),OR(Y$7=$V240,X240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W240,$W240=\"\"),OR(Z$7=$V240,Y240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W240,$W240=\"\"),OR(AA$7=$V240,Z240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W240,$W240=\"\"),OR(AB$7=$V240,AA240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W240,$W240=\"\"),OR(AC$7=$V240,AB240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W240,$W240=\"\"),OR(AD$7=$V240,AC240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W240,$W240=\"\"),OR(AE$7=$V240,AD240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W240,$W240=\"\"),OR(AF$7=$V240,AE240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W240,$W240=\"\"),OR(AG$7=$V240,AF240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W240,$W240=\"\"),OR(AH$7=$V240,AG240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W240,$W240=\"\"),OR(AI$7=$V240,AH240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W240,$W240=\"\"),OR(AJ$7=$V240,AI240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W240,$W240=\"\"),OR(AK$7=$V240,AJ240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W240,$W240=\"\"),OR(AL$7=$V240,AK240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W240,$W240=\"\"),OR(AM$7=$V240,AL240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W240,$W240=\"\"),OR(AN$7=$V240,AM240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W240,$W240=\"\"),OR(AO$7=$V240,AN240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W240,$W240=\"\"),OR(AP$7=$V240,AO240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W240,$W240=\"\"),OR(AQ$7=$V240,AP240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W240,$W240=\"\"),OR(AR$7=$V240,AQ240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W240,$W240=\"\"),OR(AS$7=$V240,AR240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W240,$W240=\"\"),OR(AT$7=$V240,AS240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W240,$W240=\"\"),OR(AU$7=$V240,AT240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W240,$W240=\"\"),OR(AV$7=$V240,AU240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W240,$W240=\"\"),OR(AW$7=$V240,AV240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W240,$W240=\"\"),OR(AX$7=$V240,AW240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W240,$W240=\"\"),OR(AY$7=$V240,AX240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W240,$W240=\"\"),OR(AZ$7=$V240,AY240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W240,$W240=\"\"),OR(BA$7=$V240,AZ240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W240,$W240=\"\"),OR(BB$7=$V240,BA240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W240,$W240=\"\"),OR(BC$7=$V240,BB240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W240,$W240=\"\"),OR(BD$7=$V240,BC240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W240,$W240=\"\"),OR(BE$7=$V240,BD240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W240,$W240=\"\"),OR(BF$7=$V240,BE240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W240,$W240=\"\"),OR(BG$7=$V240,BF240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W240,$W240=\"\"),OR(BH$7=$V240,BG240<>\" \")),$S240*$J240*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[234,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A241,1)),\"\",INDEX(Database[Project Name],A241,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A241,1)),\"\",INDEX(Database[Watershed],$A241,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A241,1)),\"\",INDEX(Database[BMP Type],$A241,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A241,1)),\"\",INDEX(Database[BMP Sub-type],$A241,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A241,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A241,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A241,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A241,1))","v":""},{"$f":"IF(H241=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G241,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H241=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G241,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H241=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G241,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A241,1)),\"\",INDEX(Database[BMP Size],$A241,1))","v":""},{"$f":"IF(B241=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G241,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A241,1)),\"\",INDEX(Database[Service Level],$A241,1))","v":""},{"$f":"IF(B241=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G241,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B241=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G241,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A241,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A241,1))","v":""},{"$f":"IF(B241=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G241,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A241,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A241,1))","v":""},"",{"$f":"IF(B241=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G241,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A241,1)),\"\",INDEX(Database[Comments (text)],$A241,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A241,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A241,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A241,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A241,1))","v":""},{"$f":"IF($X$7=$V241,$S$8*J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W241,$W241=\"\"),OR(Y$7=$V241,X241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W241,$W241=\"\"),OR(Z$7=$V241,Y241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W241,$W241=\"\"),OR(AA$7=$V241,Z241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W241,$W241=\"\"),OR(AB$7=$V241,AA241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W241,$W241=\"\"),OR(AC$7=$V241,AB241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W241,$W241=\"\"),OR(AD$7=$V241,AC241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W241,$W241=\"\"),OR(AE$7=$V241,AD241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W241,$W241=\"\"),OR(AF$7=$V241,AE241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W241,$W241=\"\"),OR(AG$7=$V241,AF241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W241,$W241=\"\"),OR(AH$7=$V241,AG241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W241,$W241=\"\"),OR(AI$7=$V241,AH241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W241,$W241=\"\"),OR(AJ$7=$V241,AI241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W241,$W241=\"\"),OR(AK$7=$V241,AJ241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W241,$W241=\"\"),OR(AL$7=$V241,AK241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W241,$W241=\"\"),OR(AM$7=$V241,AL241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W241,$W241=\"\"),OR(AN$7=$V241,AM241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W241,$W241=\"\"),OR(AO$7=$V241,AN241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W241,$W241=\"\"),OR(AP$7=$V241,AO241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W241,$W241=\"\"),OR(AQ$7=$V241,AP241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W241,$W241=\"\"),OR(AR$7=$V241,AQ241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W241,$W241=\"\"),OR(AS$7=$V241,AR241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W241,$W241=\"\"),OR(AT$7=$V241,AS241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W241,$W241=\"\"),OR(AU$7=$V241,AT241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W241,$W241=\"\"),OR(AV$7=$V241,AU241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W241,$W241=\"\"),OR(AW$7=$V241,AV241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W241,$W241=\"\"),OR(AX$7=$V241,AW241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W241,$W241=\"\"),OR(AY$7=$V241,AX241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W241,$W241=\"\"),OR(AZ$7=$V241,AY241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W241,$W241=\"\"),OR(BA$7=$V241,AZ241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W241,$W241=\"\"),OR(BB$7=$V241,BA241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W241,$W241=\"\"),OR(BC$7=$V241,BB241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W241,$W241=\"\"),OR(BD$7=$V241,BC241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W241,$W241=\"\"),OR(BE$7=$V241,BD241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W241,$W241=\"\"),OR(BF$7=$V241,BE241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W241,$W241=\"\"),OR(BG$7=$V241,BF241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W241,$W241=\"\"),OR(BH$7=$V241,BG241<>\" \")),$S241*$J241*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[235,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A242,1)),\"\",INDEX(Database[Project Name],A242,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A242,1)),\"\",INDEX(Database[Watershed],$A242,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A242,1)),\"\",INDEX(Database[BMP Type],$A242,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A242,1)),\"\",INDEX(Database[BMP Sub-type],$A242,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A242,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A242,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A242,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A242,1))","v":""},{"$f":"IF(H242=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G242,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H242=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G242,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H242=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G242,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A242,1)),\"\",INDEX(Database[BMP Size],$A242,1))","v":""},{"$f":"IF(B242=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G242,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A242,1)),\"\",INDEX(Database[Service Level],$A242,1))","v":""},{"$f":"IF(B242=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G242,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B242=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G242,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A242,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A242,1))","v":""},{"$f":"IF(B242=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G242,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A242,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A242,1))","v":""},"",{"$f":"IF(B242=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G242,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A242,1)),\"\",INDEX(Database[Comments (text)],$A242,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A242,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A242,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A242,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A242,1))","v":""},{"$f":"IF($X$7=$V242,$S$8*J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W242,$W242=\"\"),OR(Y$7=$V242,X242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W242,$W242=\"\"),OR(Z$7=$V242,Y242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W242,$W242=\"\"),OR(AA$7=$V242,Z242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W242,$W242=\"\"),OR(AB$7=$V242,AA242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W242,$W242=\"\"),OR(AC$7=$V242,AB242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W242,$W242=\"\"),OR(AD$7=$V242,AC242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W242,$W242=\"\"),OR(AE$7=$V242,AD242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W242,$W242=\"\"),OR(AF$7=$V242,AE242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W242,$W242=\"\"),OR(AG$7=$V242,AF242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W242,$W242=\"\"),OR(AH$7=$V242,AG242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W242,$W242=\"\"),OR(AI$7=$V242,AH242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W242,$W242=\"\"),OR(AJ$7=$V242,AI242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W242,$W242=\"\"),OR(AK$7=$V242,AJ242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W242,$W242=\"\"),OR(AL$7=$V242,AK242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W242,$W242=\"\"),OR(AM$7=$V242,AL242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W242,$W242=\"\"),OR(AN$7=$V242,AM242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W242,$W242=\"\"),OR(AO$7=$V242,AN242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W242,$W242=\"\"),OR(AP$7=$V242,AO242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W242,$W242=\"\"),OR(AQ$7=$V242,AP242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W242,$W242=\"\"),OR(AR$7=$V242,AQ242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W242,$W242=\"\"),OR(AS$7=$V242,AR242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W242,$W242=\"\"),OR(AT$7=$V242,AS242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W242,$W242=\"\"),OR(AU$7=$V242,AT242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W242,$W242=\"\"),OR(AV$7=$V242,AU242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W242,$W242=\"\"),OR(AW$7=$V242,AV242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W242,$W242=\"\"),OR(AX$7=$V242,AW242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W242,$W242=\"\"),OR(AY$7=$V242,AX242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W242,$W242=\"\"),OR(AZ$7=$V242,AY242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W242,$W242=\"\"),OR(BA$7=$V242,AZ242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W242,$W242=\"\"),OR(BB$7=$V242,BA242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W242,$W242=\"\"),OR(BC$7=$V242,BB242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W242,$W242=\"\"),OR(BD$7=$V242,BC242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W242,$W242=\"\"),OR(BE$7=$V242,BD242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W242,$W242=\"\"),OR(BF$7=$V242,BE242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W242,$W242=\"\"),OR(BG$7=$V242,BF242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W242,$W242=\"\"),OR(BH$7=$V242,BG242<>\" \")),$S242*$J242*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[236,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A243,1)),\"\",INDEX(Database[Project Name],A243,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A243,1)),\"\",INDEX(Database[Watershed],$A243,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A243,1)),\"\",INDEX(Database[BMP Type],$A243,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A243,1)),\"\",INDEX(Database[BMP Sub-type],$A243,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A243,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A243,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A243,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A243,1))","v":""},{"$f":"IF(H243=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G243,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H243=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G243,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H243=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G243,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A243,1)),\"\",INDEX(Database[BMP Size],$A243,1))","v":""},{"$f":"IF(B243=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G243,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A243,1)),\"\",INDEX(Database[Service Level],$A243,1))","v":""},{"$f":"IF(B243=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G243,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B243=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G243,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A243,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A243,1))","v":""},{"$f":"IF(B243=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G243,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A243,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A243,1))","v":""},"",{"$f":"IF(B243=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G243,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A243,1)),\"\",INDEX(Database[Comments (text)],$A243,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A243,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A243,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A243,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A243,1))","v":""},{"$f":"IF($X$7=$V243,$S$8*J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W243,$W243=\"\"),OR(Y$7=$V243,X243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W243,$W243=\"\"),OR(Z$7=$V243,Y243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W243,$W243=\"\"),OR(AA$7=$V243,Z243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W243,$W243=\"\"),OR(AB$7=$V243,AA243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W243,$W243=\"\"),OR(AC$7=$V243,AB243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W243,$W243=\"\"),OR(AD$7=$V243,AC243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W243,$W243=\"\"),OR(AE$7=$V243,AD243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W243,$W243=\"\"),OR(AF$7=$V243,AE243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W243,$W243=\"\"),OR(AG$7=$V243,AF243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W243,$W243=\"\"),OR(AH$7=$V243,AG243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W243,$W243=\"\"),OR(AI$7=$V243,AH243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W243,$W243=\"\"),OR(AJ$7=$V243,AI243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W243,$W243=\"\"),OR(AK$7=$V243,AJ243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W243,$W243=\"\"),OR(AL$7=$V243,AK243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W243,$W243=\"\"),OR(AM$7=$V243,AL243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W243,$W243=\"\"),OR(AN$7=$V243,AM243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W243,$W243=\"\"),OR(AO$7=$V243,AN243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W243,$W243=\"\"),OR(AP$7=$V243,AO243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W243,$W243=\"\"),OR(AQ$7=$V243,AP243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W243,$W243=\"\"),OR(AR$7=$V243,AQ243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W243,$W243=\"\"),OR(AS$7=$V243,AR243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W243,$W243=\"\"),OR(AT$7=$V243,AS243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W243,$W243=\"\"),OR(AU$7=$V243,AT243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W243,$W243=\"\"),OR(AV$7=$V243,AU243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W243,$W243=\"\"),OR(AW$7=$V243,AV243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W243,$W243=\"\"),OR(AX$7=$V243,AW243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W243,$W243=\"\"),OR(AY$7=$V243,AX243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W243,$W243=\"\"),OR(AZ$7=$V243,AY243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W243,$W243=\"\"),OR(BA$7=$V243,AZ243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W243,$W243=\"\"),OR(BB$7=$V243,BA243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W243,$W243=\"\"),OR(BC$7=$V243,BB243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W243,$W243=\"\"),OR(BD$7=$V243,BC243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W243,$W243=\"\"),OR(BE$7=$V243,BD243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W243,$W243=\"\"),OR(BF$7=$V243,BE243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W243,$W243=\"\"),OR(BG$7=$V243,BF243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W243,$W243=\"\"),OR(BH$7=$V243,BG243<>\" \")),$S243*$J243*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[237,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A244,1)),\"\",INDEX(Database[Project Name],A244,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A244,1)),\"\",INDEX(Database[Watershed],$A244,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A244,1)),\"\",INDEX(Database[BMP Type],$A244,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A244,1)),\"\",INDEX(Database[BMP Sub-type],$A244,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A244,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A244,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A244,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A244,1))","v":""},{"$f":"IF(H244=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G244,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H244=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G244,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H244=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G244,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A244,1)),\"\",INDEX(Database[BMP Size],$A244,1))","v":""},{"$f":"IF(B244=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G244,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A244,1)),\"\",INDEX(Database[Service Level],$A244,1))","v":""},{"$f":"IF(B244=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G244,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B244=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G244,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A244,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A244,1))","v":""},{"$f":"IF(B244=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G244,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A244,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A244,1))","v":""},"",{"$f":"IF(B244=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G244,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A244,1)),\"\",INDEX(Database[Comments (text)],$A244,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A244,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A244,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A244,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A244,1))","v":""},{"$f":"IF($X$7=$V244,$S$8*J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W244,$W244=\"\"),OR(Y$7=$V244,X244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W244,$W244=\"\"),OR(Z$7=$V244,Y244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W244,$W244=\"\"),OR(AA$7=$V244,Z244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W244,$W244=\"\"),OR(AB$7=$V244,AA244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W244,$W244=\"\"),OR(AC$7=$V244,AB244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W244,$W244=\"\"),OR(AD$7=$V244,AC244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W244,$W244=\"\"),OR(AE$7=$V244,AD244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W244,$W244=\"\"),OR(AF$7=$V244,AE244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W244,$W244=\"\"),OR(AG$7=$V244,AF244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W244,$W244=\"\"),OR(AH$7=$V244,AG244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W244,$W244=\"\"),OR(AI$7=$V244,AH244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W244,$W244=\"\"),OR(AJ$7=$V244,AI244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W244,$W244=\"\"),OR(AK$7=$V244,AJ244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W244,$W244=\"\"),OR(AL$7=$V244,AK244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W244,$W244=\"\"),OR(AM$7=$V244,AL244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W244,$W244=\"\"),OR(AN$7=$V244,AM244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W244,$W244=\"\"),OR(AO$7=$V244,AN244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W244,$W244=\"\"),OR(AP$7=$V244,AO244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W244,$W244=\"\"),OR(AQ$7=$V244,AP244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W244,$W244=\"\"),OR(AR$7=$V244,AQ244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W244,$W244=\"\"),OR(AS$7=$V244,AR244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W244,$W244=\"\"),OR(AT$7=$V244,AS244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W244,$W244=\"\"),OR(AU$7=$V244,AT244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W244,$W244=\"\"),OR(AV$7=$V244,AU244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W244,$W244=\"\"),OR(AW$7=$V244,AV244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W244,$W244=\"\"),OR(AX$7=$V244,AW244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W244,$W244=\"\"),OR(AY$7=$V244,AX244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W244,$W244=\"\"),OR(AZ$7=$V244,AY244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W244,$W244=\"\"),OR(BA$7=$V244,AZ244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W244,$W244=\"\"),OR(BB$7=$V244,BA244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W244,$W244=\"\"),OR(BC$7=$V244,BB244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W244,$W244=\"\"),OR(BD$7=$V244,BC244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W244,$W244=\"\"),OR(BE$7=$V244,BD244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W244,$W244=\"\"),OR(BF$7=$V244,BE244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W244,$W244=\"\"),OR(BG$7=$V244,BF244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W244,$W244=\"\"),OR(BH$7=$V244,BG244<>\" \")),$S244*$J244*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[238,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A245,1)),\"\",INDEX(Database[Project Name],A245,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A245,1)),\"\",INDEX(Database[Watershed],$A245,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A245,1)),\"\",INDEX(Database[BMP Type],$A245,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A245,1)),\"\",INDEX(Database[BMP Sub-type],$A245,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A245,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A245,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A245,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A245,1))","v":""},{"$f":"IF(H245=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G245,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H245=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G245,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H245=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G245,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A245,1)),\"\",INDEX(Database[BMP Size],$A245,1))","v":""},{"$f":"IF(B245=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G245,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A245,1)),\"\",INDEX(Database[Service Level],$A245,1))","v":""},{"$f":"IF(B245=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G245,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B245=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G245,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A245,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A245,1))","v":""},{"$f":"IF(B245=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G245,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A245,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A245,1))","v":""},"",{"$f":"IF(B245=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G245,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A245,1)),\"\",INDEX(Database[Comments (text)],$A245,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A245,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A245,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A245,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A245,1))","v":""},{"$f":"IF($X$7=$V245,$S$8*J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W245,$W245=\"\"),OR(Y$7=$V245,X245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W245,$W245=\"\"),OR(Z$7=$V245,Y245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W245,$W245=\"\"),OR(AA$7=$V245,Z245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W245,$W245=\"\"),OR(AB$7=$V245,AA245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W245,$W245=\"\"),OR(AC$7=$V245,AB245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W245,$W245=\"\"),OR(AD$7=$V245,AC245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W245,$W245=\"\"),OR(AE$7=$V245,AD245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W245,$W245=\"\"),OR(AF$7=$V245,AE245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W245,$W245=\"\"),OR(AG$7=$V245,AF245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W245,$W245=\"\"),OR(AH$7=$V245,AG245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W245,$W245=\"\"),OR(AI$7=$V245,AH245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W245,$W245=\"\"),OR(AJ$7=$V245,AI245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W245,$W245=\"\"),OR(AK$7=$V245,AJ245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W245,$W245=\"\"),OR(AL$7=$V245,AK245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W245,$W245=\"\"),OR(AM$7=$V245,AL245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W245,$W245=\"\"),OR(AN$7=$V245,AM245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W245,$W245=\"\"),OR(AO$7=$V245,AN245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W245,$W245=\"\"),OR(AP$7=$V245,AO245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W245,$W245=\"\"),OR(AQ$7=$V245,AP245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W245,$W245=\"\"),OR(AR$7=$V245,AQ245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W245,$W245=\"\"),OR(AS$7=$V245,AR245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W245,$W245=\"\"),OR(AT$7=$V245,AS245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W245,$W245=\"\"),OR(AU$7=$V245,AT245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W245,$W245=\"\"),OR(AV$7=$V245,AU245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W245,$W245=\"\"),OR(AW$7=$V245,AV245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W245,$W245=\"\"),OR(AX$7=$V245,AW245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W245,$W245=\"\"),OR(AY$7=$V245,AX245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W245,$W245=\"\"),OR(AZ$7=$V245,AY245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W245,$W245=\"\"),OR(BA$7=$V245,AZ245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W245,$W245=\"\"),OR(BB$7=$V245,BA245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W245,$W245=\"\"),OR(BC$7=$V245,BB245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W245,$W245=\"\"),OR(BD$7=$V245,BC245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W245,$W245=\"\"),OR(BE$7=$V245,BD245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W245,$W245=\"\"),OR(BF$7=$V245,BE245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W245,$W245=\"\"),OR(BG$7=$V245,BF245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W245,$W245=\"\"),OR(BH$7=$V245,BG245<>\" \")),$S245*$J245*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[239,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A246,1)),\"\",INDEX(Database[Project Name],A246,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A246,1)),\"\",INDEX(Database[Watershed],$A246,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A246,1)),\"\",INDEX(Database[BMP Type],$A246,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A246,1)),\"\",INDEX(Database[BMP Sub-type],$A246,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A246,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A246,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A246,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A246,1))","v":""},{"$f":"IF(H246=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G246,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H246=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G246,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H246=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G246,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A246,1)),\"\",INDEX(Database[BMP Size],$A246,1))","v":""},{"$f":"IF(B246=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G246,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A246,1)),\"\",INDEX(Database[Service Level],$A246,1))","v":""},{"$f":"IF(B246=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G246,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B246=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G246,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A246,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A246,1))","v":""},{"$f":"IF(B246=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G246,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A246,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A246,1))","v":""},"",{"$f":"IF(B246=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G246,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A246,1)),\"\",INDEX(Database[Comments (text)],$A246,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A246,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A246,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A246,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A246,1))","v":""},{"$f":"IF($X$7=$V246,$S$8*J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W246,$W246=\"\"),OR(Y$7=$V246,X246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W246,$W246=\"\"),OR(Z$7=$V246,Y246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W246,$W246=\"\"),OR(AA$7=$V246,Z246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W246,$W246=\"\"),OR(AB$7=$V246,AA246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W246,$W246=\"\"),OR(AC$7=$V246,AB246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W246,$W246=\"\"),OR(AD$7=$V246,AC246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W246,$W246=\"\"),OR(AE$7=$V246,AD246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W246,$W246=\"\"),OR(AF$7=$V246,AE246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W246,$W246=\"\"),OR(AG$7=$V246,AF246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W246,$W246=\"\"),OR(AH$7=$V246,AG246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W246,$W246=\"\"),OR(AI$7=$V246,AH246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W246,$W246=\"\"),OR(AJ$7=$V246,AI246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W246,$W246=\"\"),OR(AK$7=$V246,AJ246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W246,$W246=\"\"),OR(AL$7=$V246,AK246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W246,$W246=\"\"),OR(AM$7=$V246,AL246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W246,$W246=\"\"),OR(AN$7=$V246,AM246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W246,$W246=\"\"),OR(AO$7=$V246,AN246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W246,$W246=\"\"),OR(AP$7=$V246,AO246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W246,$W246=\"\"),OR(AQ$7=$V246,AP246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W246,$W246=\"\"),OR(AR$7=$V246,AQ246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W246,$W246=\"\"),OR(AS$7=$V246,AR246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W246,$W246=\"\"),OR(AT$7=$V246,AS246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W246,$W246=\"\"),OR(AU$7=$V246,AT246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W246,$W246=\"\"),OR(AV$7=$V246,AU246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W246,$W246=\"\"),OR(AW$7=$V246,AV246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W246,$W246=\"\"),OR(AX$7=$V246,AW246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W246,$W246=\"\"),OR(AY$7=$V246,AX246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W246,$W246=\"\"),OR(AZ$7=$V246,AY246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W246,$W246=\"\"),OR(BA$7=$V246,AZ246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W246,$W246=\"\"),OR(BB$7=$V246,BA246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W246,$W246=\"\"),OR(BC$7=$V246,BB246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W246,$W246=\"\"),OR(BD$7=$V246,BC246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W246,$W246=\"\"),OR(BE$7=$V246,BD246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W246,$W246=\"\"),OR(BF$7=$V246,BE246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W246,$W246=\"\"),OR(BG$7=$V246,BF246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W246,$W246=\"\"),OR(BH$7=$V246,BG246<>\" \")),$S246*$J246*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[240,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A247,1)),\"\",INDEX(Database[Project Name],A247,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A247,1)),\"\",INDEX(Database[Watershed],$A247,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A247,1)),\"\",INDEX(Database[BMP Type],$A247,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A247,1)),\"\",INDEX(Database[BMP Sub-type],$A247,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A247,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A247,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A247,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A247,1))","v":""},{"$f":"IF(H247=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G247,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H247=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G247,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H247=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G247,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A247,1)),\"\",INDEX(Database[BMP Size],$A247,1))","v":""},{"$f":"IF(B247=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G247,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A247,1)),\"\",INDEX(Database[Service Level],$A247,1))","v":""},{"$f":"IF(B247=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G247,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B247=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G247,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A247,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A247,1))","v":""},{"$f":"IF(B247=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G247,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A247,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A247,1))","v":""},"",{"$f":"IF(B247=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G247,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A247,1)),\"\",INDEX(Database[Comments (text)],$A247,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A247,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A247,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A247,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A247,1))","v":""},{"$f":"IF($X$7=$V247,$S$8*J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W247,$W247=\"\"),OR(Y$7=$V247,X247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W247,$W247=\"\"),OR(Z$7=$V247,Y247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W247,$W247=\"\"),OR(AA$7=$V247,Z247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W247,$W247=\"\"),OR(AB$7=$V247,AA247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W247,$W247=\"\"),OR(AC$7=$V247,AB247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W247,$W247=\"\"),OR(AD$7=$V247,AC247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W247,$W247=\"\"),OR(AE$7=$V247,AD247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W247,$W247=\"\"),OR(AF$7=$V247,AE247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W247,$W247=\"\"),OR(AG$7=$V247,AF247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W247,$W247=\"\"),OR(AH$7=$V247,AG247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W247,$W247=\"\"),OR(AI$7=$V247,AH247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W247,$W247=\"\"),OR(AJ$7=$V247,AI247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W247,$W247=\"\"),OR(AK$7=$V247,AJ247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W247,$W247=\"\"),OR(AL$7=$V247,AK247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W247,$W247=\"\"),OR(AM$7=$V247,AL247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W247,$W247=\"\"),OR(AN$7=$V247,AM247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W247,$W247=\"\"),OR(AO$7=$V247,AN247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W247,$W247=\"\"),OR(AP$7=$V247,AO247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W247,$W247=\"\"),OR(AQ$7=$V247,AP247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W247,$W247=\"\"),OR(AR$7=$V247,AQ247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W247,$W247=\"\"),OR(AS$7=$V247,AR247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W247,$W247=\"\"),OR(AT$7=$V247,AS247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W247,$W247=\"\"),OR(AU$7=$V247,AT247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W247,$W247=\"\"),OR(AV$7=$V247,AU247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W247,$W247=\"\"),OR(AW$7=$V247,AV247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W247,$W247=\"\"),OR(AX$7=$V247,AW247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W247,$W247=\"\"),OR(AY$7=$V247,AX247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W247,$W247=\"\"),OR(AZ$7=$V247,AY247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W247,$W247=\"\"),OR(BA$7=$V247,AZ247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W247,$W247=\"\"),OR(BB$7=$V247,BA247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W247,$W247=\"\"),OR(BC$7=$V247,BB247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W247,$W247=\"\"),OR(BD$7=$V247,BC247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W247,$W247=\"\"),OR(BE$7=$V247,BD247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W247,$W247=\"\"),OR(BF$7=$V247,BE247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W247,$W247=\"\"),OR(BG$7=$V247,BF247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W247,$W247=\"\"),OR(BH$7=$V247,BG247<>\" \")),$S247*$J247*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[241,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A248,1)),\"\",INDEX(Database[Project Name],A248,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A248,1)),\"\",INDEX(Database[Watershed],$A248,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A248,1)),\"\",INDEX(Database[BMP Type],$A248,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A248,1)),\"\",INDEX(Database[BMP Sub-type],$A248,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A248,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A248,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A248,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A248,1))","v":""},{"$f":"IF(H248=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G248,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H248=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G248,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H248=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G248,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A248,1)),\"\",INDEX(Database[BMP Size],$A248,1))","v":""},{"$f":"IF(B248=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G248,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A248,1)),\"\",INDEX(Database[Service Level],$A248,1))","v":""},{"$f":"IF(B248=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G248,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B248=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G248,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A248,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A248,1))","v":""},{"$f":"IF(B248=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G248,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A248,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A248,1))","v":""},"",{"$f":"IF(B248=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G248,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A248,1)),\"\",INDEX(Database[Comments (text)],$A248,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A248,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A248,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A248,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A248,1))","v":""},{"$f":"IF($X$7=$V248,$S$8*J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W248,$W248=\"\"),OR(Y$7=$V248,X248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W248,$W248=\"\"),OR(Z$7=$V248,Y248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W248,$W248=\"\"),OR(AA$7=$V248,Z248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W248,$W248=\"\"),OR(AB$7=$V248,AA248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W248,$W248=\"\"),OR(AC$7=$V248,AB248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W248,$W248=\"\"),OR(AD$7=$V248,AC248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W248,$W248=\"\"),OR(AE$7=$V248,AD248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W248,$W248=\"\"),OR(AF$7=$V248,AE248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W248,$W248=\"\"),OR(AG$7=$V248,AF248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W248,$W248=\"\"),OR(AH$7=$V248,AG248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W248,$W248=\"\"),OR(AI$7=$V248,AH248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W248,$W248=\"\"),OR(AJ$7=$V248,AI248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W248,$W248=\"\"),OR(AK$7=$V248,AJ248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W248,$W248=\"\"),OR(AL$7=$V248,AK248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W248,$W248=\"\"),OR(AM$7=$V248,AL248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W248,$W248=\"\"),OR(AN$7=$V248,AM248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W248,$W248=\"\"),OR(AO$7=$V248,AN248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W248,$W248=\"\"),OR(AP$7=$V248,AO248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W248,$W248=\"\"),OR(AQ$7=$V248,AP248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W248,$W248=\"\"),OR(AR$7=$V248,AQ248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W248,$W248=\"\"),OR(AS$7=$V248,AR248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W248,$W248=\"\"),OR(AT$7=$V248,AS248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W248,$W248=\"\"),OR(AU$7=$V248,AT248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W248,$W248=\"\"),OR(AV$7=$V248,AU248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W248,$W248=\"\"),OR(AW$7=$V248,AV248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W248,$W248=\"\"),OR(AX$7=$V248,AW248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W248,$W248=\"\"),OR(AY$7=$V248,AX248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W248,$W248=\"\"),OR(AZ$7=$V248,AY248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W248,$W248=\"\"),OR(BA$7=$V248,AZ248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W248,$W248=\"\"),OR(BB$7=$V248,BA248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W248,$W248=\"\"),OR(BC$7=$V248,BB248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W248,$W248=\"\"),OR(BD$7=$V248,BC248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W248,$W248=\"\"),OR(BE$7=$V248,BD248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W248,$W248=\"\"),OR(BF$7=$V248,BE248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W248,$W248=\"\"),OR(BG$7=$V248,BF248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W248,$W248=\"\"),OR(BH$7=$V248,BG248<>\" \")),$S248*$J248*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[242,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A249,1)),\"\",INDEX(Database[Project Name],A249,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A249,1)),\"\",INDEX(Database[Watershed],$A249,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A249,1)),\"\",INDEX(Database[BMP Type],$A249,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A249,1)),\"\",INDEX(Database[BMP Sub-type],$A249,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A249,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A249,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A249,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A249,1))","v":""},{"$f":"IF(H249=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G249,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H249=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G249,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H249=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G249,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A249,1)),\"\",INDEX(Database[BMP Size],$A249,1))","v":""},{"$f":"IF(B249=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G249,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A249,1)),\"\",INDEX(Database[Service Level],$A249,1))","v":""},{"$f":"IF(B249=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G249,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B249=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G249,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A249,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A249,1))","v":""},{"$f":"IF(B249=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G249,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A249,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A249,1))","v":""},"",{"$f":"IF(B249=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G249,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A249,1)),\"\",INDEX(Database[Comments (text)],$A249,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A249,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A249,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A249,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A249,1))","v":""},{"$f":"IF($X$7=$V249,$S$8*J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W249,$W249=\"\"),OR(Y$7=$V249,X249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W249,$W249=\"\"),OR(Z$7=$V249,Y249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W249,$W249=\"\"),OR(AA$7=$V249,Z249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W249,$W249=\"\"),OR(AB$7=$V249,AA249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W249,$W249=\"\"),OR(AC$7=$V249,AB249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W249,$W249=\"\"),OR(AD$7=$V249,AC249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W249,$W249=\"\"),OR(AE$7=$V249,AD249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W249,$W249=\"\"),OR(AF$7=$V249,AE249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W249,$W249=\"\"),OR(AG$7=$V249,AF249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W249,$W249=\"\"),OR(AH$7=$V249,AG249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W249,$W249=\"\"),OR(AI$7=$V249,AH249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W249,$W249=\"\"),OR(AJ$7=$V249,AI249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W249,$W249=\"\"),OR(AK$7=$V249,AJ249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W249,$W249=\"\"),OR(AL$7=$V249,AK249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W249,$W249=\"\"),OR(AM$7=$V249,AL249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W249,$W249=\"\"),OR(AN$7=$V249,AM249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W249,$W249=\"\"),OR(AO$7=$V249,AN249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W249,$W249=\"\"),OR(AP$7=$V249,AO249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W249,$W249=\"\"),OR(AQ$7=$V249,AP249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W249,$W249=\"\"),OR(AR$7=$V249,AQ249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W249,$W249=\"\"),OR(AS$7=$V249,AR249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W249,$W249=\"\"),OR(AT$7=$V249,AS249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W249,$W249=\"\"),OR(AU$7=$V249,AT249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W249,$W249=\"\"),OR(AV$7=$V249,AU249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W249,$W249=\"\"),OR(AW$7=$V249,AV249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W249,$W249=\"\"),OR(AX$7=$V249,AW249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W249,$W249=\"\"),OR(AY$7=$V249,AX249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W249,$W249=\"\"),OR(AZ$7=$V249,AY249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W249,$W249=\"\"),OR(BA$7=$V249,AZ249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W249,$W249=\"\"),OR(BB$7=$V249,BA249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W249,$W249=\"\"),OR(BC$7=$V249,BB249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W249,$W249=\"\"),OR(BD$7=$V249,BC249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W249,$W249=\"\"),OR(BE$7=$V249,BD249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W249,$W249=\"\"),OR(BF$7=$V249,BE249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W249,$W249=\"\"),OR(BG$7=$V249,BF249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W249,$W249=\"\"),OR(BH$7=$V249,BG249<>\" \")),$S249*$J249*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[243,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A250,1)),\"\",INDEX(Database[Project Name],A250,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A250,1)),\"\",INDEX(Database[Watershed],$A250,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A250,1)),\"\",INDEX(Database[BMP Type],$A250,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A250,1)),\"\",INDEX(Database[BMP Sub-type],$A250,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A250,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A250,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A250,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A250,1))","v":""},{"$f":"IF(H250=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G250,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H250=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G250,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H250=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G250,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A250,1)),\"\",INDEX(Database[BMP Size],$A250,1))","v":""},{"$f":"IF(B250=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G250,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A250,1)),\"\",INDEX(Database[Service Level],$A250,1))","v":""},{"$f":"IF(B250=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G250,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B250=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G250,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A250,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A250,1))","v":""},{"$f":"IF(B250=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G250,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A250,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A250,1))","v":""},"",{"$f":"IF(B250=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G250,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A250,1)),\"\",INDEX(Database[Comments (text)],$A250,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A250,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A250,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A250,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A250,1))","v":""},{"$f":"IF($X$7=$V250,$S$8*J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W250,$W250=\"\"),OR(Y$7=$V250,X250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W250,$W250=\"\"),OR(Z$7=$V250,Y250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W250,$W250=\"\"),OR(AA$7=$V250,Z250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W250,$W250=\"\"),OR(AB$7=$V250,AA250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W250,$W250=\"\"),OR(AC$7=$V250,AB250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W250,$W250=\"\"),OR(AD$7=$V250,AC250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W250,$W250=\"\"),OR(AE$7=$V250,AD250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W250,$W250=\"\"),OR(AF$7=$V250,AE250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W250,$W250=\"\"),OR(AG$7=$V250,AF250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W250,$W250=\"\"),OR(AH$7=$V250,AG250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W250,$W250=\"\"),OR(AI$7=$V250,AH250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W250,$W250=\"\"),OR(AJ$7=$V250,AI250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W250,$W250=\"\"),OR(AK$7=$V250,AJ250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W250,$W250=\"\"),OR(AL$7=$V250,AK250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W250,$W250=\"\"),OR(AM$7=$V250,AL250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W250,$W250=\"\"),OR(AN$7=$V250,AM250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W250,$W250=\"\"),OR(AO$7=$V250,AN250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W250,$W250=\"\"),OR(AP$7=$V250,AO250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W250,$W250=\"\"),OR(AQ$7=$V250,AP250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W250,$W250=\"\"),OR(AR$7=$V250,AQ250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W250,$W250=\"\"),OR(AS$7=$V250,AR250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W250,$W250=\"\"),OR(AT$7=$V250,AS250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W250,$W250=\"\"),OR(AU$7=$V250,AT250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W250,$W250=\"\"),OR(AV$7=$V250,AU250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W250,$W250=\"\"),OR(AW$7=$V250,AV250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W250,$W250=\"\"),OR(AX$7=$V250,AW250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W250,$W250=\"\"),OR(AY$7=$V250,AX250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W250,$W250=\"\"),OR(AZ$7=$V250,AY250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W250,$W250=\"\"),OR(BA$7=$V250,AZ250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W250,$W250=\"\"),OR(BB$7=$V250,BA250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W250,$W250=\"\"),OR(BC$7=$V250,BB250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W250,$W250=\"\"),OR(BD$7=$V250,BC250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W250,$W250=\"\"),OR(BE$7=$V250,BD250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W250,$W250=\"\"),OR(BF$7=$V250,BE250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W250,$W250=\"\"),OR(BG$7=$V250,BF250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W250,$W250=\"\"),OR(BH$7=$V250,BG250<>\" \")),$S250*$J250*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[244,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A251,1)),\"\",INDEX(Database[Project Name],A251,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A251,1)),\"\",INDEX(Database[Watershed],$A251,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A251,1)),\"\",INDEX(Database[BMP Type],$A251,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A251,1)),\"\",INDEX(Database[BMP Sub-type],$A251,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A251,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A251,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A251,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A251,1))","v":""},{"$f":"IF(H251=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G251,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H251=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G251,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H251=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G251,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A251,1)),\"\",INDEX(Database[BMP Size],$A251,1))","v":""},{"$f":"IF(B251=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G251,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A251,1)),\"\",INDEX(Database[Service Level],$A251,1))","v":""},{"$f":"IF(B251=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G251,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B251=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G251,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A251,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A251,1))","v":""},{"$f":"IF(B251=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G251,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A251,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A251,1))","v":""},"",{"$f":"IF(B251=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G251,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A251,1)),\"\",INDEX(Database[Comments (text)],$A251,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A251,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A251,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A251,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A251,1))","v":""},{"$f":"IF($X$7=$V251,$S$8*J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W251,$W251=\"\"),OR(Y$7=$V251,X251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W251,$W251=\"\"),OR(Z$7=$V251,Y251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W251,$W251=\"\"),OR(AA$7=$V251,Z251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W251,$W251=\"\"),OR(AB$7=$V251,AA251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W251,$W251=\"\"),OR(AC$7=$V251,AB251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W251,$W251=\"\"),OR(AD$7=$V251,AC251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W251,$W251=\"\"),OR(AE$7=$V251,AD251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W251,$W251=\"\"),OR(AF$7=$V251,AE251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W251,$W251=\"\"),OR(AG$7=$V251,AF251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W251,$W251=\"\"),OR(AH$7=$V251,AG251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W251,$W251=\"\"),OR(AI$7=$V251,AH251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W251,$W251=\"\"),OR(AJ$7=$V251,AI251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W251,$W251=\"\"),OR(AK$7=$V251,AJ251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W251,$W251=\"\"),OR(AL$7=$V251,AK251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W251,$W251=\"\"),OR(AM$7=$V251,AL251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W251,$W251=\"\"),OR(AN$7=$V251,AM251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W251,$W251=\"\"),OR(AO$7=$V251,AN251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W251,$W251=\"\"),OR(AP$7=$V251,AO251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W251,$W251=\"\"),OR(AQ$7=$V251,AP251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W251,$W251=\"\"),OR(AR$7=$V251,AQ251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W251,$W251=\"\"),OR(AS$7=$V251,AR251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W251,$W251=\"\"),OR(AT$7=$V251,AS251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W251,$W251=\"\"),OR(AU$7=$V251,AT251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W251,$W251=\"\"),OR(AV$7=$V251,AU251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W251,$W251=\"\"),OR(AW$7=$V251,AV251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W251,$W251=\"\"),OR(AX$7=$V251,AW251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W251,$W251=\"\"),OR(AY$7=$V251,AX251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W251,$W251=\"\"),OR(AZ$7=$V251,AY251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W251,$W251=\"\"),OR(BA$7=$V251,AZ251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W251,$W251=\"\"),OR(BB$7=$V251,BA251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W251,$W251=\"\"),OR(BC$7=$V251,BB251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W251,$W251=\"\"),OR(BD$7=$V251,BC251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W251,$W251=\"\"),OR(BE$7=$V251,BD251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W251,$W251=\"\"),OR(BF$7=$V251,BE251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W251,$W251=\"\"),OR(BG$7=$V251,BF251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W251,$W251=\"\"),OR(BH$7=$V251,BG251<>\" \")),$S251*$J251*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[245,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A252,1)),\"\",INDEX(Database[Project Name],A252,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A252,1)),\"\",INDEX(Database[Watershed],$A252,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A252,1)),\"\",INDEX(Database[BMP Type],$A252,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A252,1)),\"\",INDEX(Database[BMP Sub-type],$A252,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A252,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A252,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A252,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A252,1))","v":""},{"$f":"IF(H252=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G252,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H252=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G252,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H252=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G252,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A252,1)),\"\",INDEX(Database[BMP Size],$A252,1))","v":""},{"$f":"IF(B252=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G252,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A252,1)),\"\",INDEX(Database[Service Level],$A252,1))","v":""},{"$f":"IF(B252=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G252,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B252=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G252,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A252,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A252,1))","v":""},{"$f":"IF(B252=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G252,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A252,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A252,1))","v":""},"",{"$f":"IF(B252=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G252,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A252,1)),\"\",INDEX(Database[Comments (text)],$A252,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A252,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A252,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A252,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A252,1))","v":""},{"$f":"IF($X$7=$V252,$S$8*J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W252,$W252=\"\"),OR(Y$7=$V252,X252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W252,$W252=\"\"),OR(Z$7=$V252,Y252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W252,$W252=\"\"),OR(AA$7=$V252,Z252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W252,$W252=\"\"),OR(AB$7=$V252,AA252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W252,$W252=\"\"),OR(AC$7=$V252,AB252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W252,$W252=\"\"),OR(AD$7=$V252,AC252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W252,$W252=\"\"),OR(AE$7=$V252,AD252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W252,$W252=\"\"),OR(AF$7=$V252,AE252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W252,$W252=\"\"),OR(AG$7=$V252,AF252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W252,$W252=\"\"),OR(AH$7=$V252,AG252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W252,$W252=\"\"),OR(AI$7=$V252,AH252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W252,$W252=\"\"),OR(AJ$7=$V252,AI252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W252,$W252=\"\"),OR(AK$7=$V252,AJ252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W252,$W252=\"\"),OR(AL$7=$V252,AK252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W252,$W252=\"\"),OR(AM$7=$V252,AL252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W252,$W252=\"\"),OR(AN$7=$V252,AM252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W252,$W252=\"\"),OR(AO$7=$V252,AN252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W252,$W252=\"\"),OR(AP$7=$V252,AO252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W252,$W252=\"\"),OR(AQ$7=$V252,AP252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W252,$W252=\"\"),OR(AR$7=$V252,AQ252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W252,$W252=\"\"),OR(AS$7=$V252,AR252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W252,$W252=\"\"),OR(AT$7=$V252,AS252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W252,$W252=\"\"),OR(AU$7=$V252,AT252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W252,$W252=\"\"),OR(AV$7=$V252,AU252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W252,$W252=\"\"),OR(AW$7=$V252,AV252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W252,$W252=\"\"),OR(AX$7=$V252,AW252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W252,$W252=\"\"),OR(AY$7=$V252,AX252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W252,$W252=\"\"),OR(AZ$7=$V252,AY252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W252,$W252=\"\"),OR(BA$7=$V252,AZ252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W252,$W252=\"\"),OR(BB$7=$V252,BA252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W252,$W252=\"\"),OR(BC$7=$V252,BB252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W252,$W252=\"\"),OR(BD$7=$V252,BC252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W252,$W252=\"\"),OR(BE$7=$V252,BD252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W252,$W252=\"\"),OR(BF$7=$V252,BE252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W252,$W252=\"\"),OR(BG$7=$V252,BF252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W252,$W252=\"\"),OR(BH$7=$V252,BG252<>\" \")),$S252*$J252*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[246,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A253,1)),\"\",INDEX(Database[Project Name],A253,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A253,1)),\"\",INDEX(Database[Watershed],$A253,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A253,1)),\"\",INDEX(Database[BMP Type],$A253,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A253,1)),\"\",INDEX(Database[BMP Sub-type],$A253,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A253,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A253,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A253,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A253,1))","v":""},{"$f":"IF(H253=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G253,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H253=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G253,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H253=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G253,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A253,1)),\"\",INDEX(Database[BMP Size],$A253,1))","v":""},{"$f":"IF(B253=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G253,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A253,1)),\"\",INDEX(Database[Service Level],$A253,1))","v":""},{"$f":"IF(B253=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G253,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B253=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G253,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A253,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A253,1))","v":""},{"$f":"IF(B253=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G253,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A253,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A253,1))","v":""},"",{"$f":"IF(B253=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G253,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A253,1)),\"\",INDEX(Database[Comments (text)],$A253,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A253,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A253,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A253,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A253,1))","v":""},{"$f":"IF($X$7=$V253,$S$8*J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W253,$W253=\"\"),OR(Y$7=$V253,X253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W253,$W253=\"\"),OR(Z$7=$V253,Y253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W253,$W253=\"\"),OR(AA$7=$V253,Z253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W253,$W253=\"\"),OR(AB$7=$V253,AA253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W253,$W253=\"\"),OR(AC$7=$V253,AB253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W253,$W253=\"\"),OR(AD$7=$V253,AC253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W253,$W253=\"\"),OR(AE$7=$V253,AD253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W253,$W253=\"\"),OR(AF$7=$V253,AE253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W253,$W253=\"\"),OR(AG$7=$V253,AF253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W253,$W253=\"\"),OR(AH$7=$V253,AG253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W253,$W253=\"\"),OR(AI$7=$V253,AH253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W253,$W253=\"\"),OR(AJ$7=$V253,AI253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W253,$W253=\"\"),OR(AK$7=$V253,AJ253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W253,$W253=\"\"),OR(AL$7=$V253,AK253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W253,$W253=\"\"),OR(AM$7=$V253,AL253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W253,$W253=\"\"),OR(AN$7=$V253,AM253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W253,$W253=\"\"),OR(AO$7=$V253,AN253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W253,$W253=\"\"),OR(AP$7=$V253,AO253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W253,$W253=\"\"),OR(AQ$7=$V253,AP253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W253,$W253=\"\"),OR(AR$7=$V253,AQ253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W253,$W253=\"\"),OR(AS$7=$V253,AR253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W253,$W253=\"\"),OR(AT$7=$V253,AS253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W253,$W253=\"\"),OR(AU$7=$V253,AT253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W253,$W253=\"\"),OR(AV$7=$V253,AU253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W253,$W253=\"\"),OR(AW$7=$V253,AV253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W253,$W253=\"\"),OR(AX$7=$V253,AW253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W253,$W253=\"\"),OR(AY$7=$V253,AX253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W253,$W253=\"\"),OR(AZ$7=$V253,AY253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W253,$W253=\"\"),OR(BA$7=$V253,AZ253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W253,$W253=\"\"),OR(BB$7=$V253,BA253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W253,$W253=\"\"),OR(BC$7=$V253,BB253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W253,$W253=\"\"),OR(BD$7=$V253,BC253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W253,$W253=\"\"),OR(BE$7=$V253,BD253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W253,$W253=\"\"),OR(BF$7=$V253,BE253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W253,$W253=\"\"),OR(BG$7=$V253,BF253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W253,$W253=\"\"),OR(BH$7=$V253,BG253<>\" \")),$S253*$J253*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[247,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A254,1)),\"\",INDEX(Database[Project Name],A254,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A254,1)),\"\",INDEX(Database[Watershed],$A254,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A254,1)),\"\",INDEX(Database[BMP Type],$A254,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A254,1)),\"\",INDEX(Database[BMP Sub-type],$A254,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A254,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A254,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A254,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A254,1))","v":""},{"$f":"IF(H254=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G254,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H254=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G254,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H254=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G254,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A254,1)),\"\",INDEX(Database[BMP Size],$A254,1))","v":""},{"$f":"IF(B254=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G254,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A254,1)),\"\",INDEX(Database[Service Level],$A254,1))","v":""},{"$f":"IF(B254=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G254,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B254=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G254,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A254,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A254,1))","v":""},{"$f":"IF(B254=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G254,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A254,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A254,1))","v":""},"",{"$f":"IF(B254=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G254,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A254,1)),\"\",INDEX(Database[Comments (text)],$A254,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A254,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A254,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A254,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A254,1))","v":""},{"$f":"IF($X$7=$V254,$S$8*J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W254,$W254=\"\"),OR(Y$7=$V254,X254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W254,$W254=\"\"),OR(Z$7=$V254,Y254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W254,$W254=\"\"),OR(AA$7=$V254,Z254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W254,$W254=\"\"),OR(AB$7=$V254,AA254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W254,$W254=\"\"),OR(AC$7=$V254,AB254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W254,$W254=\"\"),OR(AD$7=$V254,AC254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W254,$W254=\"\"),OR(AE$7=$V254,AD254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W254,$W254=\"\"),OR(AF$7=$V254,AE254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W254,$W254=\"\"),OR(AG$7=$V254,AF254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W254,$W254=\"\"),OR(AH$7=$V254,AG254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W254,$W254=\"\"),OR(AI$7=$V254,AH254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W254,$W254=\"\"),OR(AJ$7=$V254,AI254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W254,$W254=\"\"),OR(AK$7=$V254,AJ254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W254,$W254=\"\"),OR(AL$7=$V254,AK254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W254,$W254=\"\"),OR(AM$7=$V254,AL254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W254,$W254=\"\"),OR(AN$7=$V254,AM254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W254,$W254=\"\"),OR(AO$7=$V254,AN254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W254,$W254=\"\"),OR(AP$7=$V254,AO254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W254,$W254=\"\"),OR(AQ$7=$V254,AP254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W254,$W254=\"\"),OR(AR$7=$V254,AQ254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W254,$W254=\"\"),OR(AS$7=$V254,AR254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W254,$W254=\"\"),OR(AT$7=$V254,AS254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W254,$W254=\"\"),OR(AU$7=$V254,AT254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W254,$W254=\"\"),OR(AV$7=$V254,AU254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W254,$W254=\"\"),OR(AW$7=$V254,AV254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W254,$W254=\"\"),OR(AX$7=$V254,AW254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W254,$W254=\"\"),OR(AY$7=$V254,AX254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W254,$W254=\"\"),OR(AZ$7=$V254,AY254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W254,$W254=\"\"),OR(BA$7=$V254,AZ254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W254,$W254=\"\"),OR(BB$7=$V254,BA254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W254,$W254=\"\"),OR(BC$7=$V254,BB254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W254,$W254=\"\"),OR(BD$7=$V254,BC254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W254,$W254=\"\"),OR(BE$7=$V254,BD254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W254,$W254=\"\"),OR(BF$7=$V254,BE254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W254,$W254=\"\"),OR(BG$7=$V254,BF254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W254,$W254=\"\"),OR(BH$7=$V254,BG254<>\" \")),$S254*$J254*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[248,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A255,1)),\"\",INDEX(Database[Project Name],A255,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A255,1)),\"\",INDEX(Database[Watershed],$A255,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A255,1)),\"\",INDEX(Database[BMP Type],$A255,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A255,1)),\"\",INDEX(Database[BMP Sub-type],$A255,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A255,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A255,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A255,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A255,1))","v":""},{"$f":"IF(H255=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G255,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H255=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G255,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H255=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G255,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A255,1)),\"\",INDEX(Database[BMP Size],$A255,1))","v":""},{"$f":"IF(B255=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G255,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A255,1)),\"\",INDEX(Database[Service Level],$A255,1))","v":""},{"$f":"IF(B255=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G255,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B255=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G255,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A255,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A255,1))","v":""},{"$f":"IF(B255=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G255,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A255,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A255,1))","v":""},"",{"$f":"IF(B255=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G255,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A255,1)),\"\",INDEX(Database[Comments (text)],$A255,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A255,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A255,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A255,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A255,1))","v":""},{"$f":"IF($X$7=$V255,$S$8*J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W255,$W255=\"\"),OR(Y$7=$V255,X255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W255,$W255=\"\"),OR(Z$7=$V255,Y255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W255,$W255=\"\"),OR(AA$7=$V255,Z255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W255,$W255=\"\"),OR(AB$7=$V255,AA255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W255,$W255=\"\"),OR(AC$7=$V255,AB255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W255,$W255=\"\"),OR(AD$7=$V255,AC255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W255,$W255=\"\"),OR(AE$7=$V255,AD255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W255,$W255=\"\"),OR(AF$7=$V255,AE255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W255,$W255=\"\"),OR(AG$7=$V255,AF255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W255,$W255=\"\"),OR(AH$7=$V255,AG255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W255,$W255=\"\"),OR(AI$7=$V255,AH255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W255,$W255=\"\"),OR(AJ$7=$V255,AI255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W255,$W255=\"\"),OR(AK$7=$V255,AJ255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W255,$W255=\"\"),OR(AL$7=$V255,AK255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W255,$W255=\"\"),OR(AM$7=$V255,AL255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W255,$W255=\"\"),OR(AN$7=$V255,AM255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W255,$W255=\"\"),OR(AO$7=$V255,AN255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W255,$W255=\"\"),OR(AP$7=$V255,AO255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W255,$W255=\"\"),OR(AQ$7=$V255,AP255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W255,$W255=\"\"),OR(AR$7=$V255,AQ255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W255,$W255=\"\"),OR(AS$7=$V255,AR255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W255,$W255=\"\"),OR(AT$7=$V255,AS255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W255,$W255=\"\"),OR(AU$7=$V255,AT255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W255,$W255=\"\"),OR(AV$7=$V255,AU255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W255,$W255=\"\"),OR(AW$7=$V255,AV255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W255,$W255=\"\"),OR(AX$7=$V255,AW255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W255,$W255=\"\"),OR(AY$7=$V255,AX255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W255,$W255=\"\"),OR(AZ$7=$V255,AY255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W255,$W255=\"\"),OR(BA$7=$V255,AZ255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W255,$W255=\"\"),OR(BB$7=$V255,BA255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W255,$W255=\"\"),OR(BC$7=$V255,BB255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W255,$W255=\"\"),OR(BD$7=$V255,BC255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W255,$W255=\"\"),OR(BE$7=$V255,BD255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W255,$W255=\"\"),OR(BF$7=$V255,BE255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W255,$W255=\"\"),OR(BG$7=$V255,BF255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W255,$W255=\"\"),OR(BH$7=$V255,BG255<>\" \")),$S255*$J255*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[249,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A256,1)),\"\",INDEX(Database[Project Name],A256,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A256,1)),\"\",INDEX(Database[Watershed],$A256,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A256,1)),\"\",INDEX(Database[BMP Type],$A256,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A256,1)),\"\",INDEX(Database[BMP Sub-type],$A256,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A256,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A256,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A256,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A256,1))","v":""},{"$f":"IF(H256=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G256,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H256=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G256,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H256=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G256,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A256,1)),\"\",INDEX(Database[BMP Size],$A256,1))","v":""},{"$f":"IF(B256=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G256,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A256,1)),\"\",INDEX(Database[Service Level],$A256,1))","v":""},{"$f":"IF(B256=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G256,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B256=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G256,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A256,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A256,1))","v":""},{"$f":"IF(B256=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G256,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A256,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A256,1))","v":""},"",{"$f":"IF(B256=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G256,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A256,1)),\"\",INDEX(Database[Comments (text)],$A256,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A256,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A256,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A256,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A256,1))","v":""},{"$f":"IF($X$7=$V256,$S$8*J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W256,$W256=\"\"),OR(Y$7=$V256,X256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W256,$W256=\"\"),OR(Z$7=$V256,Y256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W256,$W256=\"\"),OR(AA$7=$V256,Z256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W256,$W256=\"\"),OR(AB$7=$V256,AA256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W256,$W256=\"\"),OR(AC$7=$V256,AB256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W256,$W256=\"\"),OR(AD$7=$V256,AC256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W256,$W256=\"\"),OR(AE$7=$V256,AD256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W256,$W256=\"\"),OR(AF$7=$V256,AE256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W256,$W256=\"\"),OR(AG$7=$V256,AF256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W256,$W256=\"\"),OR(AH$7=$V256,AG256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W256,$W256=\"\"),OR(AI$7=$V256,AH256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W256,$W256=\"\"),OR(AJ$7=$V256,AI256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W256,$W256=\"\"),OR(AK$7=$V256,AJ256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W256,$W256=\"\"),OR(AL$7=$V256,AK256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W256,$W256=\"\"),OR(AM$7=$V256,AL256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W256,$W256=\"\"),OR(AN$7=$V256,AM256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W256,$W256=\"\"),OR(AO$7=$V256,AN256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W256,$W256=\"\"),OR(AP$7=$V256,AO256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W256,$W256=\"\"),OR(AQ$7=$V256,AP256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W256,$W256=\"\"),OR(AR$7=$V256,AQ256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W256,$W256=\"\"),OR(AS$7=$V256,AR256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W256,$W256=\"\"),OR(AT$7=$V256,AS256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W256,$W256=\"\"),OR(AU$7=$V256,AT256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W256,$W256=\"\"),OR(AV$7=$V256,AU256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W256,$W256=\"\"),OR(AW$7=$V256,AV256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W256,$W256=\"\"),OR(AX$7=$V256,AW256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W256,$W256=\"\"),OR(AY$7=$V256,AX256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W256,$W256=\"\"),OR(AZ$7=$V256,AY256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W256,$W256=\"\"),OR(BA$7=$V256,AZ256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W256,$W256=\"\"),OR(BB$7=$V256,BA256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W256,$W256=\"\"),OR(BC$7=$V256,BB256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W256,$W256=\"\"),OR(BD$7=$V256,BC256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W256,$W256=\"\"),OR(BE$7=$V256,BD256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W256,$W256=\"\"),OR(BF$7=$V256,BE256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W256,$W256=\"\"),OR(BG$7=$V256,BF256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W256,$W256=\"\"),OR(BH$7=$V256,BG256<>\" \")),$S256*$J256*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[250,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A257,1)),\"\",INDEX(Database[Project Name],A257,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A257,1)),\"\",INDEX(Database[Watershed],$A257,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A257,1)),\"\",INDEX(Database[BMP Type],$A257,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A257,1)),\"\",INDEX(Database[BMP Sub-type],$A257,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A257,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A257,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A257,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A257,1))","v":""},{"$f":"IF(H257=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G257,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H257=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G257,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H257=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G257,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A257,1)),\"\",INDEX(Database[BMP Size],$A257,1))","v":""},{"$f":"IF(B257=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G257,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A257,1)),\"\",INDEX(Database[Service Level],$A257,1))","v":""},{"$f":"IF(B257=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G257,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B257=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G257,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A257,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A257,1))","v":""},{"$f":"IF(B257=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G257,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A257,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A257,1))","v":""},"",{"$f":"IF(B257=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G257,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A257,1)),\"\",INDEX(Database[Comments (text)],$A257,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A257,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A257,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A257,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A257,1))","v":""},{"$f":"IF($X$7=$V257,$S$8*J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W257,$W257=\"\"),OR(Y$7=$V257,X257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W257,$W257=\"\"),OR(Z$7=$V257,Y257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W257,$W257=\"\"),OR(AA$7=$V257,Z257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W257,$W257=\"\"),OR(AB$7=$V257,AA257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W257,$W257=\"\"),OR(AC$7=$V257,AB257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W257,$W257=\"\"),OR(AD$7=$V257,AC257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W257,$W257=\"\"),OR(AE$7=$V257,AD257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W257,$W257=\"\"),OR(AF$7=$V257,AE257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W257,$W257=\"\"),OR(AG$7=$V257,AF257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W257,$W257=\"\"),OR(AH$7=$V257,AG257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W257,$W257=\"\"),OR(AI$7=$V257,AH257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W257,$W257=\"\"),OR(AJ$7=$V257,AI257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W257,$W257=\"\"),OR(AK$7=$V257,AJ257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W257,$W257=\"\"),OR(AL$7=$V257,AK257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W257,$W257=\"\"),OR(AM$7=$V257,AL257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W257,$W257=\"\"),OR(AN$7=$V257,AM257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W257,$W257=\"\"),OR(AO$7=$V257,AN257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W257,$W257=\"\"),OR(AP$7=$V257,AO257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W257,$W257=\"\"),OR(AQ$7=$V257,AP257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W257,$W257=\"\"),OR(AR$7=$V257,AQ257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W257,$W257=\"\"),OR(AS$7=$V257,AR257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W257,$W257=\"\"),OR(AT$7=$V257,AS257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W257,$W257=\"\"),OR(AU$7=$V257,AT257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W257,$W257=\"\"),OR(AV$7=$V257,AU257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W257,$W257=\"\"),OR(AW$7=$V257,AV257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W257,$W257=\"\"),OR(AX$7=$V257,AW257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W257,$W257=\"\"),OR(AY$7=$V257,AX257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W257,$W257=\"\"),OR(AZ$7=$V257,AY257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W257,$W257=\"\"),OR(BA$7=$V257,AZ257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W257,$W257=\"\"),OR(BB$7=$V257,BA257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W257,$W257=\"\"),OR(BC$7=$V257,BB257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W257,$W257=\"\"),OR(BD$7=$V257,BC257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W257,$W257=\"\"),OR(BE$7=$V257,BD257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W257,$W257=\"\"),OR(BF$7=$V257,BE257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W257,$W257=\"\"),OR(BG$7=$V257,BF257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W257,$W257=\"\"),OR(BH$7=$V257,BG257<>\" \")),$S257*$J257*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[251,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A258,1)),\"\",INDEX(Database[Project Name],A258,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A258,1)),\"\",INDEX(Database[Watershed],$A258,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A258,1)),\"\",INDEX(Database[BMP Type],$A258,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A258,1)),\"\",INDEX(Database[BMP Sub-type],$A258,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A258,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A258,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A258,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A258,1))","v":""},{"$f":"IF(H258=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G258,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H258=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G258,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H258=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G258,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A258,1)),\"\",INDEX(Database[BMP Size],$A258,1))","v":""},{"$f":"IF(B258=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G258,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A258,1)),\"\",INDEX(Database[Service Level],$A258,1))","v":""},{"$f":"IF(B258=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G258,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B258=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G258,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A258,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A258,1))","v":""},{"$f":"IF(B258=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G258,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A258,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A258,1))","v":""},"",{"$f":"IF(B258=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G258,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A258,1)),\"\",INDEX(Database[Comments (text)],$A258,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A258,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A258,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A258,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A258,1))","v":""},{"$f":"IF($X$7=$V258,$S$8*J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W258,$W258=\"\"),OR(Y$7=$V258,X258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W258,$W258=\"\"),OR(Z$7=$V258,Y258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W258,$W258=\"\"),OR(AA$7=$V258,Z258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W258,$W258=\"\"),OR(AB$7=$V258,AA258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W258,$W258=\"\"),OR(AC$7=$V258,AB258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W258,$W258=\"\"),OR(AD$7=$V258,AC258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W258,$W258=\"\"),OR(AE$7=$V258,AD258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W258,$W258=\"\"),OR(AF$7=$V258,AE258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W258,$W258=\"\"),OR(AG$7=$V258,AF258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W258,$W258=\"\"),OR(AH$7=$V258,AG258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W258,$W258=\"\"),OR(AI$7=$V258,AH258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W258,$W258=\"\"),OR(AJ$7=$V258,AI258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W258,$W258=\"\"),OR(AK$7=$V258,AJ258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W258,$W258=\"\"),OR(AL$7=$V258,AK258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W258,$W258=\"\"),OR(AM$7=$V258,AL258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W258,$W258=\"\"),OR(AN$7=$V258,AM258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W258,$W258=\"\"),OR(AO$7=$V258,AN258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W258,$W258=\"\"),OR(AP$7=$V258,AO258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W258,$W258=\"\"),OR(AQ$7=$V258,AP258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W258,$W258=\"\"),OR(AR$7=$V258,AQ258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W258,$W258=\"\"),OR(AS$7=$V258,AR258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W258,$W258=\"\"),OR(AT$7=$V258,AS258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W258,$W258=\"\"),OR(AU$7=$V258,AT258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W258,$W258=\"\"),OR(AV$7=$V258,AU258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W258,$W258=\"\"),OR(AW$7=$V258,AV258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W258,$W258=\"\"),OR(AX$7=$V258,AW258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W258,$W258=\"\"),OR(AY$7=$V258,AX258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W258,$W258=\"\"),OR(AZ$7=$V258,AY258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W258,$W258=\"\"),OR(BA$7=$V258,AZ258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W258,$W258=\"\"),OR(BB$7=$V258,BA258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W258,$W258=\"\"),OR(BC$7=$V258,BB258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W258,$W258=\"\"),OR(BD$7=$V258,BC258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W258,$W258=\"\"),OR(BE$7=$V258,BD258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W258,$W258=\"\"),OR(BF$7=$V258,BE258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W258,$W258=\"\"),OR(BG$7=$V258,BF258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W258,$W258=\"\"),OR(BH$7=$V258,BG258<>\" \")),$S258*$J258*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[252,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A259,1)),\"\",INDEX(Database[Project Name],A259,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A259,1)),\"\",INDEX(Database[Watershed],$A259,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A259,1)),\"\",INDEX(Database[BMP Type],$A259,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A259,1)),\"\",INDEX(Database[BMP Sub-type],$A259,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A259,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A259,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A259,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A259,1))","v":""},{"$f":"IF(H259=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G259,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H259=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G259,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H259=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G259,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A259,1)),\"\",INDEX(Database[BMP Size],$A259,1))","v":""},{"$f":"IF(B259=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G259,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A259,1)),\"\",INDEX(Database[Service Level],$A259,1))","v":""},{"$f":"IF(B259=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G259,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B259=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G259,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A259,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A259,1))","v":""},{"$f":"IF(B259=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G259,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A259,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A259,1))","v":""},"",{"$f":"IF(B259=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G259,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A259,1)),\"\",INDEX(Database[Comments (text)],$A259,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A259,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A259,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A259,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A259,1))","v":""},{"$f":"IF($X$7=$V259,$S$8*J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W259,$W259=\"\"),OR(Y$7=$V259,X259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W259,$W259=\"\"),OR(Z$7=$V259,Y259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W259,$W259=\"\"),OR(AA$7=$V259,Z259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W259,$W259=\"\"),OR(AB$7=$V259,AA259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W259,$W259=\"\"),OR(AC$7=$V259,AB259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W259,$W259=\"\"),OR(AD$7=$V259,AC259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W259,$W259=\"\"),OR(AE$7=$V259,AD259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W259,$W259=\"\"),OR(AF$7=$V259,AE259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W259,$W259=\"\"),OR(AG$7=$V259,AF259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W259,$W259=\"\"),OR(AH$7=$V259,AG259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W259,$W259=\"\"),OR(AI$7=$V259,AH259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W259,$W259=\"\"),OR(AJ$7=$V259,AI259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W259,$W259=\"\"),OR(AK$7=$V259,AJ259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W259,$W259=\"\"),OR(AL$7=$V259,AK259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W259,$W259=\"\"),OR(AM$7=$V259,AL259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W259,$W259=\"\"),OR(AN$7=$V259,AM259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W259,$W259=\"\"),OR(AO$7=$V259,AN259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W259,$W259=\"\"),OR(AP$7=$V259,AO259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W259,$W259=\"\"),OR(AQ$7=$V259,AP259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W259,$W259=\"\"),OR(AR$7=$V259,AQ259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W259,$W259=\"\"),OR(AS$7=$V259,AR259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W259,$W259=\"\"),OR(AT$7=$V259,AS259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W259,$W259=\"\"),OR(AU$7=$V259,AT259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W259,$W259=\"\"),OR(AV$7=$V259,AU259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W259,$W259=\"\"),OR(AW$7=$V259,AV259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W259,$W259=\"\"),OR(AX$7=$V259,AW259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W259,$W259=\"\"),OR(AY$7=$V259,AX259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W259,$W259=\"\"),OR(AZ$7=$V259,AY259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W259,$W259=\"\"),OR(BA$7=$V259,AZ259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W259,$W259=\"\"),OR(BB$7=$V259,BA259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W259,$W259=\"\"),OR(BC$7=$V259,BB259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W259,$W259=\"\"),OR(BD$7=$V259,BC259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W259,$W259=\"\"),OR(BE$7=$V259,BD259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W259,$W259=\"\"),OR(BF$7=$V259,BE259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W259,$W259=\"\"),OR(BG$7=$V259,BF259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W259,$W259=\"\"),OR(BH$7=$V259,BG259<>\" \")),$S259*$J259*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[253,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A260,1)),\"\",INDEX(Database[Project Name],A260,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A260,1)),\"\",INDEX(Database[Watershed],$A260,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A260,1)),\"\",INDEX(Database[BMP Type],$A260,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A260,1)),\"\",INDEX(Database[BMP Sub-type],$A260,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A260,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A260,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A260,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A260,1))","v":""},{"$f":"IF(H260=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G260,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H260=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G260,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H260=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G260,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A260,1)),\"\",INDEX(Database[BMP Size],$A260,1))","v":""},{"$f":"IF(B260=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G260,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A260,1)),\"\",INDEX(Database[Service Level],$A260,1))","v":""},{"$f":"IF(B260=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G260,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B260=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G260,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A260,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A260,1))","v":""},{"$f":"IF(B260=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G260,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A260,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A260,1))","v":""},"",{"$f":"IF(B260=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G260,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A260,1)),\"\",INDEX(Database[Comments (text)],$A260,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A260,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A260,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A260,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A260,1))","v":""},{"$f":"IF($X$7=$V260,$S$8*J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W260,$W260=\"\"),OR(Y$7=$V260,X260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W260,$W260=\"\"),OR(Z$7=$V260,Y260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W260,$W260=\"\"),OR(AA$7=$V260,Z260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W260,$W260=\"\"),OR(AB$7=$V260,AA260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W260,$W260=\"\"),OR(AC$7=$V260,AB260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W260,$W260=\"\"),OR(AD$7=$V260,AC260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W260,$W260=\"\"),OR(AE$7=$V260,AD260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W260,$W260=\"\"),OR(AF$7=$V260,AE260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W260,$W260=\"\"),OR(AG$7=$V260,AF260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W260,$W260=\"\"),OR(AH$7=$V260,AG260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W260,$W260=\"\"),OR(AI$7=$V260,AH260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W260,$W260=\"\"),OR(AJ$7=$V260,AI260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W260,$W260=\"\"),OR(AK$7=$V260,AJ260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W260,$W260=\"\"),OR(AL$7=$V260,AK260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W260,$W260=\"\"),OR(AM$7=$V260,AL260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W260,$W260=\"\"),OR(AN$7=$V260,AM260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W260,$W260=\"\"),OR(AO$7=$V260,AN260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W260,$W260=\"\"),OR(AP$7=$V260,AO260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W260,$W260=\"\"),OR(AQ$7=$V260,AP260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W260,$W260=\"\"),OR(AR$7=$V260,AQ260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W260,$W260=\"\"),OR(AS$7=$V260,AR260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W260,$W260=\"\"),OR(AT$7=$V260,AS260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W260,$W260=\"\"),OR(AU$7=$V260,AT260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W260,$W260=\"\"),OR(AV$7=$V260,AU260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W260,$W260=\"\"),OR(AW$7=$V260,AV260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W260,$W260=\"\"),OR(AX$7=$V260,AW260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W260,$W260=\"\"),OR(AY$7=$V260,AX260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W260,$W260=\"\"),OR(AZ$7=$V260,AY260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W260,$W260=\"\"),OR(BA$7=$V260,AZ260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W260,$W260=\"\"),OR(BB$7=$V260,BA260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W260,$W260=\"\"),OR(BC$7=$V260,BB260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W260,$W260=\"\"),OR(BD$7=$V260,BC260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W260,$W260=\"\"),OR(BE$7=$V260,BD260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W260,$W260=\"\"),OR(BF$7=$V260,BE260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W260,$W260=\"\"),OR(BG$7=$V260,BF260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W260,$W260=\"\"),OR(BH$7=$V260,BG260<>\" \")),$S260*$J260*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[254,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A261,1)),\"\",INDEX(Database[Project Name],A261,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A261,1)),\"\",INDEX(Database[Watershed],$A261,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A261,1)),\"\",INDEX(Database[BMP Type],$A261,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A261,1)),\"\",INDEX(Database[BMP Sub-type],$A261,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A261,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A261,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A261,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A261,1))","v":""},{"$f":"IF(H261=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G261,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H261=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G261,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H261=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G261,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A261,1)),\"\",INDEX(Database[BMP Size],$A261,1))","v":""},{"$f":"IF(B261=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G261,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A261,1)),\"\",INDEX(Database[Service Level],$A261,1))","v":""},{"$f":"IF(B261=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G261,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B261=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G261,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A261,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A261,1))","v":""},{"$f":"IF(B261=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G261,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A261,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A261,1))","v":""},"",{"$f":"IF(B261=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G261,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A261,1)),\"\",INDEX(Database[Comments (text)],$A261,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A261,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A261,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A261,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A261,1))","v":""},{"$f":"IF($X$7=$V261,$S$8*J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W261,$W261=\"\"),OR(Y$7=$V261,X261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W261,$W261=\"\"),OR(Z$7=$V261,Y261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W261,$W261=\"\"),OR(AA$7=$V261,Z261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W261,$W261=\"\"),OR(AB$7=$V261,AA261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W261,$W261=\"\"),OR(AC$7=$V261,AB261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W261,$W261=\"\"),OR(AD$7=$V261,AC261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W261,$W261=\"\"),OR(AE$7=$V261,AD261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W261,$W261=\"\"),OR(AF$7=$V261,AE261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W261,$W261=\"\"),OR(AG$7=$V261,AF261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W261,$W261=\"\"),OR(AH$7=$V261,AG261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W261,$W261=\"\"),OR(AI$7=$V261,AH261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W261,$W261=\"\"),OR(AJ$7=$V261,AI261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W261,$W261=\"\"),OR(AK$7=$V261,AJ261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W261,$W261=\"\"),OR(AL$7=$V261,AK261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W261,$W261=\"\"),OR(AM$7=$V261,AL261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W261,$W261=\"\"),OR(AN$7=$V261,AM261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W261,$W261=\"\"),OR(AO$7=$V261,AN261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W261,$W261=\"\"),OR(AP$7=$V261,AO261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W261,$W261=\"\"),OR(AQ$7=$V261,AP261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W261,$W261=\"\"),OR(AR$7=$V261,AQ261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W261,$W261=\"\"),OR(AS$7=$V261,AR261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W261,$W261=\"\"),OR(AT$7=$V261,AS261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W261,$W261=\"\"),OR(AU$7=$V261,AT261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W261,$W261=\"\"),OR(AV$7=$V261,AU261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W261,$W261=\"\"),OR(AW$7=$V261,AV261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W261,$W261=\"\"),OR(AX$7=$V261,AW261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W261,$W261=\"\"),OR(AY$7=$V261,AX261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W261,$W261=\"\"),OR(AZ$7=$V261,AY261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W261,$W261=\"\"),OR(BA$7=$V261,AZ261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W261,$W261=\"\"),OR(BB$7=$V261,BA261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W261,$W261=\"\"),OR(BC$7=$V261,BB261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W261,$W261=\"\"),OR(BD$7=$V261,BC261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W261,$W261=\"\"),OR(BE$7=$V261,BD261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W261,$W261=\"\"),OR(BF$7=$V261,BE261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W261,$W261=\"\"),OR(BG$7=$V261,BF261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W261,$W261=\"\"),OR(BH$7=$V261,BG261<>\" \")),$S261*$J261*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[255,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A262,1)),\"\",INDEX(Database[Project Name],A262,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A262,1)),\"\",INDEX(Database[Watershed],$A262,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A262,1)),\"\",INDEX(Database[BMP Type],$A262,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A262,1)),\"\",INDEX(Database[BMP Sub-type],$A262,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A262,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A262,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A262,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A262,1))","v":""},{"$f":"IF(H262=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G262,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H262=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G262,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H262=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G262,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A262,1)),\"\",INDEX(Database[BMP Size],$A262,1))","v":""},{"$f":"IF(B262=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G262,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A262,1)),\"\",INDEX(Database[Service Level],$A262,1))","v":""},{"$f":"IF(B262=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G262,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B262=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G262,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A262,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A262,1))","v":""},{"$f":"IF(B262=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G262,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A262,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A262,1))","v":""},"",{"$f":"IF(B262=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G262,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A262,1)),\"\",INDEX(Database[Comments (text)],$A262,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A262,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A262,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A262,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A262,1))","v":""},{"$f":"IF($X$7=$V262,$S$8*J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W262,$W262=\"\"),OR(Y$7=$V262,X262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W262,$W262=\"\"),OR(Z$7=$V262,Y262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W262,$W262=\"\"),OR(AA$7=$V262,Z262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W262,$W262=\"\"),OR(AB$7=$V262,AA262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W262,$W262=\"\"),OR(AC$7=$V262,AB262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W262,$W262=\"\"),OR(AD$7=$V262,AC262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W262,$W262=\"\"),OR(AE$7=$V262,AD262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W262,$W262=\"\"),OR(AF$7=$V262,AE262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W262,$W262=\"\"),OR(AG$7=$V262,AF262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W262,$W262=\"\"),OR(AH$7=$V262,AG262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W262,$W262=\"\"),OR(AI$7=$V262,AH262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W262,$W262=\"\"),OR(AJ$7=$V262,AI262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W262,$W262=\"\"),OR(AK$7=$V262,AJ262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W262,$W262=\"\"),OR(AL$7=$V262,AK262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W262,$W262=\"\"),OR(AM$7=$V262,AL262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W262,$W262=\"\"),OR(AN$7=$V262,AM262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W262,$W262=\"\"),OR(AO$7=$V262,AN262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W262,$W262=\"\"),OR(AP$7=$V262,AO262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W262,$W262=\"\"),OR(AQ$7=$V262,AP262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W262,$W262=\"\"),OR(AR$7=$V262,AQ262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W262,$W262=\"\"),OR(AS$7=$V262,AR262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W262,$W262=\"\"),OR(AT$7=$V262,AS262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W262,$W262=\"\"),OR(AU$7=$V262,AT262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W262,$W262=\"\"),OR(AV$7=$V262,AU262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W262,$W262=\"\"),OR(AW$7=$V262,AV262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W262,$W262=\"\"),OR(AX$7=$V262,AW262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W262,$W262=\"\"),OR(AY$7=$V262,AX262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W262,$W262=\"\"),OR(AZ$7=$V262,AY262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W262,$W262=\"\"),OR(BA$7=$V262,AZ262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W262,$W262=\"\"),OR(BB$7=$V262,BA262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W262,$W262=\"\"),OR(BC$7=$V262,BB262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W262,$W262=\"\"),OR(BD$7=$V262,BC262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W262,$W262=\"\"),OR(BE$7=$V262,BD262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W262,$W262=\"\"),OR(BF$7=$V262,BE262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W262,$W262=\"\"),OR(BG$7=$V262,BF262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W262,$W262=\"\"),OR(BH$7=$V262,BG262<>\" \")),$S262*$J262*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[256,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A263,1)),\"\",INDEX(Database[Project Name],A263,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A263,1)),\"\",INDEX(Database[Watershed],$A263,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A263,1)),\"\",INDEX(Database[BMP Type],$A263,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A263,1)),\"\",INDEX(Database[BMP Sub-type],$A263,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A263,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A263,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A263,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A263,1))","v":""},{"$f":"IF(H263=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G263,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H263=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G263,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H263=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G263,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A263,1)),\"\",INDEX(Database[BMP Size],$A263,1))","v":""},{"$f":"IF(B263=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G263,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A263,1)),\"\",INDEX(Database[Service Level],$A263,1))","v":""},{"$f":"IF(B263=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G263,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B263=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G263,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A263,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A263,1))","v":""},{"$f":"IF(B263=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G263,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A263,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A263,1))","v":""},"",{"$f":"IF(B263=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G263,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A263,1)),\"\",INDEX(Database[Comments (text)],$A263,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A263,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A263,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A263,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A263,1))","v":""},{"$f":"IF($X$7=$V263,$S$8*J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W263,$W263=\"\"),OR(Y$7=$V263,X263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W263,$W263=\"\"),OR(Z$7=$V263,Y263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W263,$W263=\"\"),OR(AA$7=$V263,Z263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W263,$W263=\"\"),OR(AB$7=$V263,AA263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W263,$W263=\"\"),OR(AC$7=$V263,AB263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W263,$W263=\"\"),OR(AD$7=$V263,AC263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W263,$W263=\"\"),OR(AE$7=$V263,AD263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W263,$W263=\"\"),OR(AF$7=$V263,AE263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W263,$W263=\"\"),OR(AG$7=$V263,AF263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W263,$W263=\"\"),OR(AH$7=$V263,AG263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W263,$W263=\"\"),OR(AI$7=$V263,AH263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W263,$W263=\"\"),OR(AJ$7=$V263,AI263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W263,$W263=\"\"),OR(AK$7=$V263,AJ263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W263,$W263=\"\"),OR(AL$7=$V263,AK263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W263,$W263=\"\"),OR(AM$7=$V263,AL263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W263,$W263=\"\"),OR(AN$7=$V263,AM263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W263,$W263=\"\"),OR(AO$7=$V263,AN263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W263,$W263=\"\"),OR(AP$7=$V263,AO263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W263,$W263=\"\"),OR(AQ$7=$V263,AP263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W263,$W263=\"\"),OR(AR$7=$V263,AQ263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W263,$W263=\"\"),OR(AS$7=$V263,AR263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W263,$W263=\"\"),OR(AT$7=$V263,AS263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W263,$W263=\"\"),OR(AU$7=$V263,AT263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W263,$W263=\"\"),OR(AV$7=$V263,AU263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W263,$W263=\"\"),OR(AW$7=$V263,AV263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W263,$W263=\"\"),OR(AX$7=$V263,AW263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W263,$W263=\"\"),OR(AY$7=$V263,AX263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W263,$W263=\"\"),OR(AZ$7=$V263,AY263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W263,$W263=\"\"),OR(BA$7=$V263,AZ263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W263,$W263=\"\"),OR(BB$7=$V263,BA263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W263,$W263=\"\"),OR(BC$7=$V263,BB263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W263,$W263=\"\"),OR(BD$7=$V263,BC263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W263,$W263=\"\"),OR(BE$7=$V263,BD263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W263,$W263=\"\"),OR(BF$7=$V263,BE263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W263,$W263=\"\"),OR(BG$7=$V263,BF263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W263,$W263=\"\"),OR(BH$7=$V263,BG263<>\" \")),$S263*$J263*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[257,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A264,1)),\"\",INDEX(Database[Project Name],A264,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A264,1)),\"\",INDEX(Database[Watershed],$A264,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A264,1)),\"\",INDEX(Database[BMP Type],$A264,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A264,1)),\"\",INDEX(Database[BMP Sub-type],$A264,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A264,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A264,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A264,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A264,1))","v":""},{"$f":"IF(H264=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G264,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H264=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G264,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H264=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G264,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A264,1)),\"\",INDEX(Database[BMP Size],$A264,1))","v":""},{"$f":"IF(B264=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G264,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A264,1)),\"\",INDEX(Database[Service Level],$A264,1))","v":""},{"$f":"IF(B264=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G264,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B264=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G264,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A264,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A264,1))","v":""},{"$f":"IF(B264=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G264,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"K264","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A264,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A264,1))","v":""},{"$f":"IF(ISNUMBER(P264*R264*O264*I264),P264*R264*O264*I264,\"\")","v":""},{"$f":"IF(B264=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G264,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A264,1)),\"\",INDEX(Database[Comments (text)],$A264,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A264,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A264,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A264,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A264,1))","v":""},{"$f":"IF($X$7=$V264,$S$8*J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W264,$W264=\"\"),OR(Y$7=$V264,X264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W264,$W264=\"\"),OR(Z$7=$V264,Y264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W264,$W264=\"\"),OR(AA$7=$V264,Z264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W264,$W264=\"\"),OR(AB$7=$V264,AA264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W264,$W264=\"\"),OR(AC$7=$V264,AB264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W264,$W264=\"\"),OR(AD$7=$V264,AC264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W264,$W264=\"\"),OR(AE$7=$V264,AD264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W264,$W264=\"\"),OR(AF$7=$V264,AE264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W264,$W264=\"\"),OR(AG$7=$V264,AF264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W264,$W264=\"\"),OR(AH$7=$V264,AG264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W264,$W264=\"\"),OR(AI$7=$V264,AH264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W264,$W264=\"\"),OR(AJ$7=$V264,AI264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W264,$W264=\"\"),OR(AK$7=$V264,AJ264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W264,$W264=\"\"),OR(AL$7=$V264,AK264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W264,$W264=\"\"),OR(AM$7=$V264,AL264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W264,$W264=\"\"),OR(AN$7=$V264,AM264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W264,$W264=\"\"),OR(AO$7=$V264,AN264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W264,$W264=\"\"),OR(AP$7=$V264,AO264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W264,$W264=\"\"),OR(AQ$7=$V264,AP264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W264,$W264=\"\"),OR(AR$7=$V264,AQ264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W264,$W264=\"\"),OR(AS$7=$V264,AR264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W264,$W264=\"\"),OR(AT$7=$V264,AS264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W264,$W264=\"\"),OR(AU$7=$V264,AT264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W264,$W264=\"\"),OR(AV$7=$V264,AU264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W264,$W264=\"\"),OR(AW$7=$V264,AV264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W264,$W264=\"\"),OR(AX$7=$V264,AW264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W264,$W264=\"\"),OR(AY$7=$V264,AX264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W264,$W264=\"\"),OR(AZ$7=$V264,AY264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W264,$W264=\"\"),OR(BA$7=$V264,AZ264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W264,$W264=\"\"),OR(BB$7=$V264,BA264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W264,$W264=\"\"),OR(BC$7=$V264,BB264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W264,$W264=\"\"),OR(BD$7=$V264,BC264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W264,$W264=\"\"),OR(BE$7=$V264,BD264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W264,$W264=\"\"),OR(BF$7=$V264,BE264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W264,$W264=\"\"),OR(BG$7=$V264,BF264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W264,$W264=\"\"),OR(BH$7=$V264,BG264<>\" \")),$S264*$J264*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "},{"$f":"IF($X$7=$V264,$J264*$T$8,\" \")","v":" "},{"$f":"IF(OR(Y$7=$V264,X264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(Z$7=$V264,Y264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AA$7=$V264,Z264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AB$7=$V264,AA264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AC$7=$V264,AB264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AD$7=$V264,AC264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AE$7=$V264,AD264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AF$7=$V264,AE264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AG$7=$V264,AF264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AH$7=$V264,AG264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AI$7=$V264,AH264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AJ$7=$V264,AI264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AK$7=$V264,AJ264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AL$7=$V264,AK264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AM$7=$V264,AL264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AN$7=$V264,AM264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AO$7=$V264,AN264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AP$7=$V264,AO264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AQ$7=$V264,AP264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AR$7=$V264,AQ264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AS$7=$V264,AR264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AT$7=$V264,AS264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AU$7=$V264,AT264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AV$7=$V264,AU264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AW$7=$V264,AV264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AX$7=$V264,AW264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AY$7=$V264,AX264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(AZ$7=$V264,AY264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(BA$7=$V264,AZ264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(BB$7=$V264,BA264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(BC$7=$V264,BB264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(BD$7=$V264,BC264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(BE$7=$V264,BD264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(BF$7=$V264,BE264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(BG$7=$V264,BF264<>\" \"),$J264*$T264,\" \")","v":" "},{"$f":"IF(OR(BH$7=$V264,BG264<>\" \"),$J264*$T264,\" \")","v":" "}]
[258,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A265,1)),\"\",INDEX(Database[Project Name],A265,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A265,1)),\"\",INDEX(Database[Watershed],$A265,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A265,1)),\"\",INDEX(Database[BMP Type],$A265,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A265,1)),\"\",INDEX(Database[BMP Sub-type],$A265,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A265,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A265,1))","v":""},{"$f":"IF(LEN(D265)>0,D265&\" - \"&E265&\" - \"&F265&\" - \"&L265,\"\")","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A265,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A265,1))","v":""},{"$f":"IF(H265=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G265,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H265=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G265,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H265=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G265,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A265,1)),\"\",INDEX(Database[BMP Size],$A265,1))","v":""},{"$f":"IF(B265=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G265,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A265,1)),\"\",INDEX(Database[Service Level],$A265,1))","v":""},{"$f":"IF(B265=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G265,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B265=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G265,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A265,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A265,1))","v":""},{"$f":"IF(B265=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G265,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A265,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A265,1))","v":""},"",{"$f":"IF(B265=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G265,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A265,1)),\"\",INDEX(Database[Comments (text)],$A265,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A265,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A265,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A265,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A265,1))","v":""},{"$f":"IF($X$7=$V265,$S$8*J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W265,$W265=\"\"),OR(Y$7=$V265,X265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W265,$W265=\"\"),OR(Z$7=$V265,Y265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W265,$W265=\"\"),OR(AA$7=$V265,Z265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W265,$W265=\"\"),OR(AB$7=$V265,AA265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W265,$W265=\"\"),OR(AC$7=$V265,AB265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W265,$W265=\"\"),OR(AD$7=$V265,AC265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W265,$W265=\"\"),OR(AE$7=$V265,AD265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W265,$W265=\"\"),OR(AF$7=$V265,AE265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W265,$W265=\"\"),OR(AG$7=$V265,AF265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W265,$W265=\"\"),OR(AH$7=$V265,AG265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W265,$W265=\"\"),OR(AI$7=$V265,AH265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W265,$W265=\"\"),OR(AJ$7=$V265,AI265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W265,$W265=\"\"),OR(AK$7=$V265,AJ265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W265,$W265=\"\"),OR(AL$7=$V265,AK265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W265,$W265=\"\"),OR(AM$7=$V265,AL265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W265,$W265=\"\"),OR(AN$7=$V265,AM265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W265,$W265=\"\"),OR(AO$7=$V265,AN265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W265,$W265=\"\"),OR(AP$7=$V265,AO265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W265,$W265=\"\"),OR(AQ$7=$V265,AP265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W265,$W265=\"\"),OR(AR$7=$V265,AQ265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W265,$W265=\"\"),OR(AS$7=$V265,AR265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W265,$W265=\"\"),OR(AT$7=$V265,AS265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W265,$W265=\"\"),OR(AU$7=$V265,AT265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W265,$W265=\"\"),OR(AV$7=$V265,AU265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W265,$W265=\"\"),OR(AW$7=$V265,AV265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W265,$W265=\"\"),OR(AX$7=$V265,AW265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W265,$W265=\"\"),OR(AY$7=$V265,AX265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W265,$W265=\"\"),OR(AZ$7=$V265,AY265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W265,$W265=\"\"),OR(BA$7=$V265,AZ265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W265,$W265=\"\"),OR(BB$7=$V265,BA265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W265,$W265=\"\"),OR(BC$7=$V265,BB265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W265,$W265=\"\"),OR(BD$7=$V265,BC265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W265,$W265=\"\"),OR(BE$7=$V265,BD265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W265,$W265=\"\"),OR(BF$7=$V265,BE265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W265,$W265=\"\"),OR(BG$7=$V265,BF265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W265,$W265=\"\"),OR(BH$7=$V265,BG265<>\" \")),$S265*$J265*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[259,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A266,1)),\"\",INDEX(Database[Project Name],A266,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A266,1)),\"\",INDEX(Database[Watershed],$A266,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A266,1)),\"\",INDEX(Database[BMP Type],$A266,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A266,1)),\"\",INDEX(Database[BMP Sub-type],$A266,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A266,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A266,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A266,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A266,1))","v":""},{"$f":"IF(H266=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G266,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H266=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G266,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H266=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G266,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A266,1)),\"\",INDEX(Database[BMP Size],$A266,1))","v":""},{"$f":"IF(B266=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G266,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A266,1)),\"\",INDEX(Database[Service Level],$A266,1))","v":""},{"$f":"IF(B266=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G266,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B266=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G266,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A266,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A266,1))","v":""},{"$f":"IF(B266=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G266,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A266,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A266,1))","v":""},"",{"$f":"IF(B266=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G266,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A266,1)),\"\",INDEX(Database[Comments (text)],$A266,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A266,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A266,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A266,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A266,1))","v":""},{"$f":"IF($X$7=$V266,$S$8*J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W266,$W266=\"\"),OR(Y$7=$V266,X266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W266,$W266=\"\"),OR(Z$7=$V266,Y266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W266,$W266=\"\"),OR(AA$7=$V266,Z266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W266,$W266=\"\"),OR(AB$7=$V266,AA266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W266,$W266=\"\"),OR(AC$7=$V266,AB266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W266,$W266=\"\"),OR(AD$7=$V266,AC266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W266,$W266=\"\"),OR(AE$7=$V266,AD266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W266,$W266=\"\"),OR(AF$7=$V266,AE266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W266,$W266=\"\"),OR(AG$7=$V266,AF266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W266,$W266=\"\"),OR(AH$7=$V266,AG266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W266,$W266=\"\"),OR(AI$7=$V266,AH266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W266,$W266=\"\"),OR(AJ$7=$V266,AI266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W266,$W266=\"\"),OR(AK$7=$V266,AJ266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W266,$W266=\"\"),OR(AL$7=$V266,AK266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W266,$W266=\"\"),OR(AM$7=$V266,AL266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W266,$W266=\"\"),OR(AN$7=$V266,AM266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W266,$W266=\"\"),OR(AO$7=$V266,AN266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W266,$W266=\"\"),OR(AP$7=$V266,AO266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W266,$W266=\"\"),OR(AQ$7=$V266,AP266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W266,$W266=\"\"),OR(AR$7=$V266,AQ266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W266,$W266=\"\"),OR(AS$7=$V266,AR266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W266,$W266=\"\"),OR(AT$7=$V266,AS266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W266,$W266=\"\"),OR(AU$7=$V266,AT266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W266,$W266=\"\"),OR(AV$7=$V266,AU266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W266,$W266=\"\"),OR(AW$7=$V266,AV266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W266,$W266=\"\"),OR(AX$7=$V266,AW266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W266,$W266=\"\"),OR(AY$7=$V266,AX266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W266,$W266=\"\"),OR(AZ$7=$V266,AY266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W266,$W266=\"\"),OR(BA$7=$V266,AZ266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W266,$W266=\"\"),OR(BB$7=$V266,BA266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W266,$W266=\"\"),OR(BC$7=$V266,BB266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W266,$W266=\"\"),OR(BD$7=$V266,BC266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W266,$W266=\"\"),OR(BE$7=$V266,BD266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W266,$W266=\"\"),OR(BF$7=$V266,BE266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W266,$W266=\"\"),OR(BG$7=$V266,BF266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W266,$W266=\"\"),OR(BH$7=$V266,BG266<>\" \")),$S266*$J266*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[260,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A267,1)),\"\",INDEX(Database[Project Name],A267,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A267,1)),\"\",INDEX(Database[Watershed],$A267,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A267,1)),\"\",INDEX(Database[BMP Type],$A267,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A267,1)),\"\",INDEX(Database[BMP Sub-type],$A267,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A267,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A267,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A267,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A267,1))","v":""},{"$f":"IF(H267=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G267,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H267=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G267,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H267=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G267,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A267,1)),\"\",INDEX(Database[BMP Size],$A267,1))","v":""},{"$f":"IF(B267=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G267,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A267,1)),\"\",INDEX(Database[Service Level],$A267,1))","v":""},{"$f":"IF(B267=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G267,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B267=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G267,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A267,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A267,1))","v":""},{"$f":"IF(B267=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G267,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A267,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A267,1))","v":""},"",{"$f":"IF(B267=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G267,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A267,1)),\"\",INDEX(Database[Comments (text)],$A267,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A267,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A267,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A267,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A267,1))","v":""},{"$f":"IF($X$7=$V267,$S$8*J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W267,$W267=\"\"),OR(Y$7=$V267,X267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W267,$W267=\"\"),OR(Z$7=$V267,Y267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W267,$W267=\"\"),OR(AA$7=$V267,Z267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W267,$W267=\"\"),OR(AB$7=$V267,AA267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W267,$W267=\"\"),OR(AC$7=$V267,AB267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W267,$W267=\"\"),OR(AD$7=$V267,AC267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W267,$W267=\"\"),OR(AE$7=$V267,AD267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W267,$W267=\"\"),OR(AF$7=$V267,AE267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W267,$W267=\"\"),OR(AG$7=$V267,AF267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W267,$W267=\"\"),OR(AH$7=$V267,AG267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W267,$W267=\"\"),OR(AI$7=$V267,AH267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W267,$W267=\"\"),OR(AJ$7=$V267,AI267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W267,$W267=\"\"),OR(AK$7=$V267,AJ267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W267,$W267=\"\"),OR(AL$7=$V267,AK267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W267,$W267=\"\"),OR(AM$7=$V267,AL267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W267,$W267=\"\"),OR(AN$7=$V267,AM267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W267,$W267=\"\"),OR(AO$7=$V267,AN267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W267,$W267=\"\"),OR(AP$7=$V267,AO267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W267,$W267=\"\"),OR(AQ$7=$V267,AP267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W267,$W267=\"\"),OR(AR$7=$V267,AQ267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W267,$W267=\"\"),OR(AS$7=$V267,AR267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W267,$W267=\"\"),OR(AT$7=$V267,AS267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W267,$W267=\"\"),OR(AU$7=$V267,AT267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W267,$W267=\"\"),OR(AV$7=$V267,AU267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W267,$W267=\"\"),OR(AW$7=$V267,AV267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W267,$W267=\"\"),OR(AX$7=$V267,AW267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W267,$W267=\"\"),OR(AY$7=$V267,AX267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W267,$W267=\"\"),OR(AZ$7=$V267,AY267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W267,$W267=\"\"),OR(BA$7=$V267,AZ267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W267,$W267=\"\"),OR(BB$7=$V267,BA267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W267,$W267=\"\"),OR(BC$7=$V267,BB267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W267,$W267=\"\"),OR(BD$7=$V267,BC267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W267,$W267=\"\"),OR(BE$7=$V267,BD267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W267,$W267=\"\"),OR(BF$7=$V267,BE267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W267,$W267=\"\"),OR(BG$7=$V267,BF267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W267,$W267=\"\"),OR(BH$7=$V267,BG267<>\" \")),$S267*$J267*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[261,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A268,1)),\"\",INDEX(Database[Project Name],A268,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A268,1)),\"\",INDEX(Database[Watershed],$A268,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A268,1)),\"\",INDEX(Database[BMP Type],$A268,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A268,1)),\"\",INDEX(Database[BMP Sub-type],$A268,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A268,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A268,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A268,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A268,1))","v":""},{"$f":"IF(H268=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G268,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H268=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G268,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H268=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G268,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A268,1)),\"\",INDEX(Database[BMP Size],$A268,1))","v":""},{"$f":"IF(B268=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G268,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A268,1)),\"\",INDEX(Database[Service Level],$A268,1))","v":""},{"$f":"IF(B268=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G268,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B268=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G268,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A268,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A268,1))","v":""},{"$f":"IF(B268=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G268,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A268,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A268,1))","v":""},"",{"$f":"IF(B268=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G268,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A268,1)),\"\",INDEX(Database[Comments (text)],$A268,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A268,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A268,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A268,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A268,1))","v":""},{"$f":"IF($X$7=$V268,$S$8*J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W268,$W268=\"\"),OR(Y$7=$V268,X268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W268,$W268=\"\"),OR(Z$7=$V268,Y268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W268,$W268=\"\"),OR(AA$7=$V268,Z268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W268,$W268=\"\"),OR(AB$7=$V268,AA268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W268,$W268=\"\"),OR(AC$7=$V268,AB268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W268,$W268=\"\"),OR(AD$7=$V268,AC268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W268,$W268=\"\"),OR(AE$7=$V268,AD268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W268,$W268=\"\"),OR(AF$7=$V268,AE268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W268,$W268=\"\"),OR(AG$7=$V268,AF268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W268,$W268=\"\"),OR(AH$7=$V268,AG268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W268,$W268=\"\"),OR(AI$7=$V268,AH268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W268,$W268=\"\"),OR(AJ$7=$V268,AI268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W268,$W268=\"\"),OR(AK$7=$V268,AJ268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W268,$W268=\"\"),OR(AL$7=$V268,AK268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W268,$W268=\"\"),OR(AM$7=$V268,AL268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W268,$W268=\"\"),OR(AN$7=$V268,AM268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W268,$W268=\"\"),OR(AO$7=$V268,AN268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W268,$W268=\"\"),OR(AP$7=$V268,AO268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W268,$W268=\"\"),OR(AQ$7=$V268,AP268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W268,$W268=\"\"),OR(AR$7=$V268,AQ268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W268,$W268=\"\"),OR(AS$7=$V268,AR268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W268,$W268=\"\"),OR(AT$7=$V268,AS268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W268,$W268=\"\"),OR(AU$7=$V268,AT268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W268,$W268=\"\"),OR(AV$7=$V268,AU268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W268,$W268=\"\"),OR(AW$7=$V268,AV268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W268,$W268=\"\"),OR(AX$7=$V268,AW268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W268,$W268=\"\"),OR(AY$7=$V268,AX268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W268,$W268=\"\"),OR(AZ$7=$V268,AY268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W268,$W268=\"\"),OR(BA$7=$V268,AZ268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W268,$W268=\"\"),OR(BB$7=$V268,BA268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W268,$W268=\"\"),OR(BC$7=$V268,BB268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W268,$W268=\"\"),OR(BD$7=$V268,BC268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W268,$W268=\"\"),OR(BE$7=$V268,BD268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W268,$W268=\"\"),OR(BF$7=$V268,BE268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W268,$W268=\"\"),OR(BG$7=$V268,BF268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W268,$W268=\"\"),OR(BH$7=$V268,BG268<>\" \")),$S268*$J268*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[262,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A269,1)),\"\",INDEX(Database[Project Name],A269,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A269,1)),\"\",INDEX(Database[Watershed],$A269,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A269,1)),\"\",INDEX(Database[BMP Type],$A269,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A269,1)),\"\",INDEX(Database[BMP Sub-type],$A269,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A269,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A269,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A269,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A269,1))","v":""},{"$f":"IF(H269=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G269,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H269=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G269,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H269=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G269,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A269,1)),\"\",INDEX(Database[BMP Size],$A269,1))","v":""},{"$f":"IF(B269=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G269,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A269,1)),\"\",INDEX(Database[Service Level],$A269,1))","v":""},{"$f":"IF(B269=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G269,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B269=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G269,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A269,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A269,1))","v":""},{"$f":"IF(B269=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G269,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A269,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A269,1))","v":""},"",{"$f":"IF(B269=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G269,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A269,1)),\"\",INDEX(Database[Comments (text)],$A269,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A269,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A269,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A269,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A269,1))","v":""},{"$f":"IF($X$7=$V269,$S$8*J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W269,$W269=\"\"),OR(Y$7=$V269,X269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W269,$W269=\"\"),OR(Z$7=$V269,Y269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W269,$W269=\"\"),OR(AA$7=$V269,Z269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W269,$W269=\"\"),OR(AB$7=$V269,AA269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W269,$W269=\"\"),OR(AC$7=$V269,AB269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W269,$W269=\"\"),OR(AD$7=$V269,AC269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W269,$W269=\"\"),OR(AE$7=$V269,AD269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W269,$W269=\"\"),OR(AF$7=$V269,AE269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W269,$W269=\"\"),OR(AG$7=$V269,AF269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W269,$W269=\"\"),OR(AH$7=$V269,AG269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W269,$W269=\"\"),OR(AI$7=$V269,AH269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W269,$W269=\"\"),OR(AJ$7=$V269,AI269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W269,$W269=\"\"),OR(AK$7=$V269,AJ269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W269,$W269=\"\"),OR(AL$7=$V269,AK269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W269,$W269=\"\"),OR(AM$7=$V269,AL269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W269,$W269=\"\"),OR(AN$7=$V269,AM269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W269,$W269=\"\"),OR(AO$7=$V269,AN269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W269,$W269=\"\"),OR(AP$7=$V269,AO269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W269,$W269=\"\"),OR(AQ$7=$V269,AP269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W269,$W269=\"\"),OR(AR$7=$V269,AQ269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W269,$W269=\"\"),OR(AS$7=$V269,AR269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W269,$W269=\"\"),OR(AT$7=$V269,AS269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W269,$W269=\"\"),OR(AU$7=$V269,AT269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W269,$W269=\"\"),OR(AV$7=$V269,AU269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W269,$W269=\"\"),OR(AW$7=$V269,AV269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W269,$W269=\"\"),OR(AX$7=$V269,AW269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W269,$W269=\"\"),OR(AY$7=$V269,AX269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W269,$W269=\"\"),OR(AZ$7=$V269,AY269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W269,$W269=\"\"),OR(BA$7=$V269,AZ269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W269,$W269=\"\"),OR(BB$7=$V269,BA269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W269,$W269=\"\"),OR(BC$7=$V269,BB269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W269,$W269=\"\"),OR(BD$7=$V269,BC269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W269,$W269=\"\"),OR(BE$7=$V269,BD269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W269,$W269=\"\"),OR(BF$7=$V269,BE269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W269,$W269=\"\"),OR(BG$7=$V269,BF269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W269,$W269=\"\"),OR(BH$7=$V269,BG269<>\" \")),$S269*$J269*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[263,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A270,1)),\"\",INDEX(Database[Project Name],A270,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A270,1)),\"\",INDEX(Database[Watershed],$A270,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A270,1)),\"\",INDEX(Database[BMP Type],$A270,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A270,1)),\"\",INDEX(Database[BMP Sub-type],$A270,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A270,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A270,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A270,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A270,1))","v":""},{"$f":"IF(H270=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G270,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H270=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G270,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H270=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G270,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A270,1)),\"\",INDEX(Database[BMP Size],$A270,1))","v":""},{"$f":"IF(B270=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G270,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A270,1)),\"\",INDEX(Database[Service Level],$A270,1))","v":""},{"$f":"IF(B270=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G270,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B270=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G270,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A270,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A270,1))","v":""},{"$f":"IF(B270=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G270,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A270,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A270,1))","v":""},"",{"$f":"IF(B270=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G270,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A270,1)),\"\",INDEX(Database[Comments (text)],$A270,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A270,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A270,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A270,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A270,1))","v":""},{"$f":"IF($X$7=$V270,$S$8*J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W270,$W270=\"\"),OR(Y$7=$V270,X270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W270,$W270=\"\"),OR(Z$7=$V270,Y270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W270,$W270=\"\"),OR(AA$7=$V270,Z270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W270,$W270=\"\"),OR(AB$7=$V270,AA270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W270,$W270=\"\"),OR(AC$7=$V270,AB270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W270,$W270=\"\"),OR(AD$7=$V270,AC270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W270,$W270=\"\"),OR(AE$7=$V270,AD270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W270,$W270=\"\"),OR(AF$7=$V270,AE270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W270,$W270=\"\"),OR(AG$7=$V270,AF270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W270,$W270=\"\"),OR(AH$7=$V270,AG270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W270,$W270=\"\"),OR(AI$7=$V270,AH270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W270,$W270=\"\"),OR(AJ$7=$V270,AI270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W270,$W270=\"\"),OR(AK$7=$V270,AJ270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W270,$W270=\"\"),OR(AL$7=$V270,AK270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W270,$W270=\"\"),OR(AM$7=$V270,AL270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W270,$W270=\"\"),OR(AN$7=$V270,AM270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W270,$W270=\"\"),OR(AO$7=$V270,AN270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W270,$W270=\"\"),OR(AP$7=$V270,AO270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W270,$W270=\"\"),OR(AQ$7=$V270,AP270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W270,$W270=\"\"),OR(AR$7=$V270,AQ270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W270,$W270=\"\"),OR(AS$7=$V270,AR270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W270,$W270=\"\"),OR(AT$7=$V270,AS270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W270,$W270=\"\"),OR(AU$7=$V270,AT270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W270,$W270=\"\"),OR(AV$7=$V270,AU270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W270,$W270=\"\"),OR(AW$7=$V270,AV270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W270,$W270=\"\"),OR(AX$7=$V270,AW270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W270,$W270=\"\"),OR(AY$7=$V270,AX270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W270,$W270=\"\"),OR(AZ$7=$V270,AY270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W270,$W270=\"\"),OR(BA$7=$V270,AZ270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W270,$W270=\"\"),OR(BB$7=$V270,BA270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W270,$W270=\"\"),OR(BC$7=$V270,BB270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W270,$W270=\"\"),OR(BD$7=$V270,BC270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W270,$W270=\"\"),OR(BE$7=$V270,BD270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W270,$W270=\"\"),OR(BF$7=$V270,BE270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W270,$W270=\"\"),OR(BG$7=$V270,BF270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W270,$W270=\"\"),OR(BH$7=$V270,BG270<>\" \")),$S270*$J270*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[264,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A271,1)),\"\",INDEX(Database[Project Name],A271,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A271,1)),\"\",INDEX(Database[Watershed],$A271,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A271,1)),\"\",INDEX(Database[BMP Type],$A271,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A271,1)),\"\",INDEX(Database[BMP Sub-type],$A271,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A271,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A271,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A271,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A271,1))","v":""},{"$f":"IF(H271=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G271,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H271=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G271,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H271=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G271,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A271,1)),\"\",INDEX(Database[BMP Size],$A271,1))","v":""},{"$f":"IF(B271=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G271,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A271,1)),\"\",INDEX(Database[Service Level],$A271,1))","v":""},{"$f":"IF(B271=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G271,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B271=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G271,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A271,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A271,1))","v":""},{"$f":"IF(B271=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G271,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A271,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A271,1))","v":""},"",{"$f":"IF(B271=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G271,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A271,1)),\"\",INDEX(Database[Comments (text)],$A271,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A271,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A271,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A271,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A271,1))","v":""},{"$f":"IF($X$7=$V271,$S$8*J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W271,$W271=\"\"),OR(Y$7=$V271,X271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W271,$W271=\"\"),OR(Z$7=$V271,Y271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W271,$W271=\"\"),OR(AA$7=$V271,Z271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W271,$W271=\"\"),OR(AB$7=$V271,AA271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W271,$W271=\"\"),OR(AC$7=$V271,AB271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W271,$W271=\"\"),OR(AD$7=$V271,AC271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W271,$W271=\"\"),OR(AE$7=$V271,AD271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W271,$W271=\"\"),OR(AF$7=$V271,AE271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W271,$W271=\"\"),OR(AG$7=$V271,AF271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W271,$W271=\"\"),OR(AH$7=$V271,AG271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W271,$W271=\"\"),OR(AI$7=$V271,AH271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W271,$W271=\"\"),OR(AJ$7=$V271,AI271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W271,$W271=\"\"),OR(AK$7=$V271,AJ271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W271,$W271=\"\"),OR(AL$7=$V271,AK271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W271,$W271=\"\"),OR(AM$7=$V271,AL271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W271,$W271=\"\"),OR(AN$7=$V271,AM271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W271,$W271=\"\"),OR(AO$7=$V271,AN271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W271,$W271=\"\"),OR(AP$7=$V271,AO271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W271,$W271=\"\"),OR(AQ$7=$V271,AP271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W271,$W271=\"\"),OR(AR$7=$V271,AQ271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W271,$W271=\"\"),OR(AS$7=$V271,AR271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W271,$W271=\"\"),OR(AT$7=$V271,AS271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W271,$W271=\"\"),OR(AU$7=$V271,AT271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W271,$W271=\"\"),OR(AV$7=$V271,AU271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W271,$W271=\"\"),OR(AW$7=$V271,AV271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W271,$W271=\"\"),OR(AX$7=$V271,AW271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W271,$W271=\"\"),OR(AY$7=$V271,AX271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W271,$W271=\"\"),OR(AZ$7=$V271,AY271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W271,$W271=\"\"),OR(BA$7=$V271,AZ271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W271,$W271=\"\"),OR(BB$7=$V271,BA271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W271,$W271=\"\"),OR(BC$7=$V271,BB271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W271,$W271=\"\"),OR(BD$7=$V271,BC271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W271,$W271=\"\"),OR(BE$7=$V271,BD271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W271,$W271=\"\"),OR(BF$7=$V271,BE271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W271,$W271=\"\"),OR(BG$7=$V271,BF271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W271,$W271=\"\"),OR(BH$7=$V271,BG271<>\" \")),$S271*$J271*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[265,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A272,1)),\"\",INDEX(Database[Project Name],A272,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A272,1)),\"\",INDEX(Database[Watershed],$A272,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A272,1)),\"\",INDEX(Database[BMP Type],$A272,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A272,1)),\"\",INDEX(Database[BMP Sub-type],$A272,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A272,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A272,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A272,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A272,1))","v":""},{"$f":"IF(H272=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G272,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H272=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G272,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H272=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G272,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A272,1)),\"\",INDEX(Database[BMP Size],$A272,1))","v":""},{"$f":"IF(B272=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G272,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A272,1)),\"\",INDEX(Database[Service Level],$A272,1))","v":""},{"$f":"IF(B272=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G272,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B272=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G272,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A272,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A272,1))","v":""},{"$f":"IF(B272=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G272,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A272,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A272,1))","v":""},"",{"$f":"IF(B272=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G272,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A272,1)),\"\",INDEX(Database[Comments (text)],$A272,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A272,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A272,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A272,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A272,1))","v":""},{"$f":"IF($X$7=$V272,$S$8*J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W272,$W272=\"\"),OR(Y$7=$V272,X272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W272,$W272=\"\"),OR(Z$7=$V272,Y272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W272,$W272=\"\"),OR(AA$7=$V272,Z272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W272,$W272=\"\"),OR(AB$7=$V272,AA272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W272,$W272=\"\"),OR(AC$7=$V272,AB272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W272,$W272=\"\"),OR(AD$7=$V272,AC272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W272,$W272=\"\"),OR(AE$7=$V272,AD272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W272,$W272=\"\"),OR(AF$7=$V272,AE272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W272,$W272=\"\"),OR(AG$7=$V272,AF272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W272,$W272=\"\"),OR(AH$7=$V272,AG272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W272,$W272=\"\"),OR(AI$7=$V272,AH272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W272,$W272=\"\"),OR(AJ$7=$V272,AI272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W272,$W272=\"\"),OR(AK$7=$V272,AJ272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W272,$W272=\"\"),OR(AL$7=$V272,AK272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W272,$W272=\"\"),OR(AM$7=$V272,AL272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W272,$W272=\"\"),OR(AN$7=$V272,AM272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W272,$W272=\"\"),OR(AO$7=$V272,AN272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W272,$W272=\"\"),OR(AP$7=$V272,AO272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W272,$W272=\"\"),OR(AQ$7=$V272,AP272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W272,$W272=\"\"),OR(AR$7=$V272,AQ272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W272,$W272=\"\"),OR(AS$7=$V272,AR272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W272,$W272=\"\"),OR(AT$7=$V272,AS272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W272,$W272=\"\"),OR(AU$7=$V272,AT272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W272,$W272=\"\"),OR(AV$7=$V272,AU272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W272,$W272=\"\"),OR(AW$7=$V272,AV272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W272,$W272=\"\"),OR(AX$7=$V272,AW272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W272,$W272=\"\"),OR(AY$7=$V272,AX272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W272,$W272=\"\"),OR(AZ$7=$V272,AY272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W272,$W272=\"\"),OR(BA$7=$V272,AZ272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W272,$W272=\"\"),OR(BB$7=$V272,BA272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W272,$W272=\"\"),OR(BC$7=$V272,BB272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W272,$W272=\"\"),OR(BD$7=$V272,BC272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W272,$W272=\"\"),OR(BE$7=$V272,BD272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W272,$W272=\"\"),OR(BF$7=$V272,BE272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W272,$W272=\"\"),OR(BG$7=$V272,BF272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W272,$W272=\"\"),OR(BH$7=$V272,BG272<>\" \")),$S272*$J272*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[266,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A273,1)),\"\",INDEX(Database[Project Name],A273,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A273,1)),\"\",INDEX(Database[Watershed],$A273,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A273,1)),\"\",INDEX(Database[BMP Type],$A273,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A273,1)),\"\",INDEX(Database[BMP Sub-type],$A273,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A273,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A273,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A273,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A273,1))","v":""},{"$f":"IF(H273=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G273,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H273=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G273,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H273=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G273,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A273,1)),\"\",INDEX(Database[BMP Size],$A273,1))","v":""},{"$f":"IF(B273=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G273,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A273,1)),\"\",INDEX(Database[Service Level],$A273,1))","v":""},{"$f":"IF(B273=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G273,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B273=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G273,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A273,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A273,1))","v":""},{"$f":"IF(B273=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G273,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A273,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A273,1))","v":""},"",{"$f":"IF(B273=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G273,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A273,1)),\"\",INDEX(Database[Comments (text)],$A273,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A273,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A273,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A273,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A273,1))","v":""},{"$f":"IF($X$7=$V273,$S$8*J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W273,$W273=\"\"),OR(Y$7=$V273,X273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W273,$W273=\"\"),OR(Z$7=$V273,Y273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W273,$W273=\"\"),OR(AA$7=$V273,Z273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W273,$W273=\"\"),OR(AB$7=$V273,AA273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W273,$W273=\"\"),OR(AC$7=$V273,AB273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W273,$W273=\"\"),OR(AD$7=$V273,AC273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W273,$W273=\"\"),OR(AE$7=$V273,AD273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W273,$W273=\"\"),OR(AF$7=$V273,AE273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W273,$W273=\"\"),OR(AG$7=$V273,AF273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W273,$W273=\"\"),OR(AH$7=$V273,AG273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W273,$W273=\"\"),OR(AI$7=$V273,AH273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W273,$W273=\"\"),OR(AJ$7=$V273,AI273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W273,$W273=\"\"),OR(AK$7=$V273,AJ273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W273,$W273=\"\"),OR(AL$7=$V273,AK273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W273,$W273=\"\"),OR(AM$7=$V273,AL273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W273,$W273=\"\"),OR(AN$7=$V273,AM273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W273,$W273=\"\"),OR(AO$7=$V273,AN273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W273,$W273=\"\"),OR(AP$7=$V273,AO273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W273,$W273=\"\"),OR(AQ$7=$V273,AP273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W273,$W273=\"\"),OR(AR$7=$V273,AQ273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W273,$W273=\"\"),OR(AS$7=$V273,AR273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W273,$W273=\"\"),OR(AT$7=$V273,AS273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W273,$W273=\"\"),OR(AU$7=$V273,AT273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W273,$W273=\"\"),OR(AV$7=$V273,AU273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W273,$W273=\"\"),OR(AW$7=$V273,AV273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W273,$W273=\"\"),OR(AX$7=$V273,AW273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W273,$W273=\"\"),OR(AY$7=$V273,AX273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W273,$W273=\"\"),OR(AZ$7=$V273,AY273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W273,$W273=\"\"),OR(BA$7=$V273,AZ273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W273,$W273=\"\"),OR(BB$7=$V273,BA273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W273,$W273=\"\"),OR(BC$7=$V273,BB273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W273,$W273=\"\"),OR(BD$7=$V273,BC273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W273,$W273=\"\"),OR(BE$7=$V273,BD273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W273,$W273=\"\"),OR(BF$7=$V273,BE273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W273,$W273=\"\"),OR(BG$7=$V273,BF273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W273,$W273=\"\"),OR(BH$7=$V273,BG273<>\" \")),$S273*$J273*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[267,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A274,1)),\"\",INDEX(Database[Project Name],A274,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A274,1)),\"\",INDEX(Database[Watershed],$A274,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A274,1)),\"\",INDEX(Database[BMP Type],$A274,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A274,1)),\"\",INDEX(Database[BMP Sub-type],$A274,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A274,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A274,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A274,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A274,1))","v":""},{"$f":"IF(H274=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G274,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H274=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G274,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H274=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G274,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A274,1)),\"\",INDEX(Database[BMP Size],$A274,1))","v":""},{"$f":"IF(B274=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G274,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A274,1)),\"\",INDEX(Database[Service Level],$A274,1))","v":""},{"$f":"IF(B274=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G274,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B274=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G274,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A274,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A274,1))","v":""},{"$f":"IF(B274=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G274,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A274,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A274,1))","v":""},"",{"$f":"IF(B274=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G274,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A274,1)),\"\",INDEX(Database[Comments (text)],$A274,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A274,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A274,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A274,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A274,1))","v":""},{"$f":"IF($X$7=$V274,$S$8*J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W274,$W274=\"\"),OR(Y$7=$V274,X274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W274,$W274=\"\"),OR(Z$7=$V274,Y274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W274,$W274=\"\"),OR(AA$7=$V274,Z274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W274,$W274=\"\"),OR(AB$7=$V274,AA274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W274,$W274=\"\"),OR(AC$7=$V274,AB274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W274,$W274=\"\"),OR(AD$7=$V274,AC274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W274,$W274=\"\"),OR(AE$7=$V274,AD274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W274,$W274=\"\"),OR(AF$7=$V274,AE274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W274,$W274=\"\"),OR(AG$7=$V274,AF274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W274,$W274=\"\"),OR(AH$7=$V274,AG274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W274,$W274=\"\"),OR(AI$7=$V274,AH274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W274,$W274=\"\"),OR(AJ$7=$V274,AI274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W274,$W274=\"\"),OR(AK$7=$V274,AJ274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W274,$W274=\"\"),OR(AL$7=$V274,AK274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W274,$W274=\"\"),OR(AM$7=$V274,AL274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W274,$W274=\"\"),OR(AN$7=$V274,AM274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W274,$W274=\"\"),OR(AO$7=$V274,AN274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W274,$W274=\"\"),OR(AP$7=$V274,AO274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W274,$W274=\"\"),OR(AQ$7=$V274,AP274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W274,$W274=\"\"),OR(AR$7=$V274,AQ274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W274,$W274=\"\"),OR(AS$7=$V274,AR274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W274,$W274=\"\"),OR(AT$7=$V274,AS274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W274,$W274=\"\"),OR(AU$7=$V274,AT274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W274,$W274=\"\"),OR(AV$7=$V274,AU274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W274,$W274=\"\"),OR(AW$7=$V274,AV274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W274,$W274=\"\"),OR(AX$7=$V274,AW274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W274,$W274=\"\"),OR(AY$7=$V274,AX274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W274,$W274=\"\"),OR(AZ$7=$V274,AY274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W274,$W274=\"\"),OR(BA$7=$V274,AZ274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W274,$W274=\"\"),OR(BB$7=$V274,BA274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W274,$W274=\"\"),OR(BC$7=$V274,BB274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W274,$W274=\"\"),OR(BD$7=$V274,BC274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W274,$W274=\"\"),OR(BE$7=$V274,BD274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W274,$W274=\"\"),OR(BF$7=$V274,BE274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W274,$W274=\"\"),OR(BG$7=$V274,BF274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W274,$W274=\"\"),OR(BH$7=$V274,BG274<>\" \")),$S274*$J274*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[268,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A275,1)),\"\",INDEX(Database[Project Name],A275,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A275,1)),\"\",INDEX(Database[Watershed],$A275,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A275,1)),\"\",INDEX(Database[BMP Type],$A275,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A275,1)),\"\",INDEX(Database[BMP Sub-type],$A275,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A275,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A275,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A275,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A275,1))","v":""},{"$f":"IF(H275=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G275,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H275=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G275,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H275=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G275,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A275,1)),\"\",INDEX(Database[BMP Size],$A275,1))","v":""},{"$f":"IF(B275=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G275,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A275,1)),\"\",INDEX(Database[Service Level],$A275,1))","v":""},{"$f":"IF(B275=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G275,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B275=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G275,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A275,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A275,1))","v":""},{"$f":"IF(B275=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G275,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A275,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A275,1))","v":""},"",{"$f":"IF(B275=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G275,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A275,1)),\"\",INDEX(Database[Comments (text)],$A275,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A275,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A275,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A275,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A275,1))","v":""},{"$f":"IF($X$7=$V275,$S$8*J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W275,$W275=\"\"),OR(Y$7=$V275,X275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W275,$W275=\"\"),OR(Z$7=$V275,Y275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W275,$W275=\"\"),OR(AA$7=$V275,Z275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W275,$W275=\"\"),OR(AB$7=$V275,AA275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W275,$W275=\"\"),OR(AC$7=$V275,AB275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W275,$W275=\"\"),OR(AD$7=$V275,AC275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W275,$W275=\"\"),OR(AE$7=$V275,AD275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W275,$W275=\"\"),OR(AF$7=$V275,AE275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W275,$W275=\"\"),OR(AG$7=$V275,AF275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W275,$W275=\"\"),OR(AH$7=$V275,AG275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W275,$W275=\"\"),OR(AI$7=$V275,AH275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W275,$W275=\"\"),OR(AJ$7=$V275,AI275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W275,$W275=\"\"),OR(AK$7=$V275,AJ275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W275,$W275=\"\"),OR(AL$7=$V275,AK275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W275,$W275=\"\"),OR(AM$7=$V275,AL275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W275,$W275=\"\"),OR(AN$7=$V275,AM275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W275,$W275=\"\"),OR(AO$7=$V275,AN275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W275,$W275=\"\"),OR(AP$7=$V275,AO275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W275,$W275=\"\"),OR(AQ$7=$V275,AP275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W275,$W275=\"\"),OR(AR$7=$V275,AQ275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W275,$W275=\"\"),OR(AS$7=$V275,AR275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W275,$W275=\"\"),OR(AT$7=$V275,AS275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W275,$W275=\"\"),OR(AU$7=$V275,AT275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W275,$W275=\"\"),OR(AV$7=$V275,AU275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W275,$W275=\"\"),OR(AW$7=$V275,AV275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W275,$W275=\"\"),OR(AX$7=$V275,AW275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W275,$W275=\"\"),OR(AY$7=$V275,AX275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W275,$W275=\"\"),OR(AZ$7=$V275,AY275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W275,$W275=\"\"),OR(BA$7=$V275,AZ275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W275,$W275=\"\"),OR(BB$7=$V275,BA275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W275,$W275=\"\"),OR(BC$7=$V275,BB275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W275,$W275=\"\"),OR(BD$7=$V275,BC275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W275,$W275=\"\"),OR(BE$7=$V275,BD275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W275,$W275=\"\"),OR(BF$7=$V275,BE275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W275,$W275=\"\"),OR(BG$7=$V275,BF275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W275,$W275=\"\"),OR(BH$7=$V275,BG275<>\" \")),$S275*$J275*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[269,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A276,1)),\"\",INDEX(Database[Project Name],A276,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A276,1)),\"\",INDEX(Database[Watershed],$A276,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A276,1)),\"\",INDEX(Database[BMP Type],$A276,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A276,1)),\"\",INDEX(Database[BMP Sub-type],$A276,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A276,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A276,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A276,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A276,1))","v":""},{"$f":"IF(H276=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G276,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H276=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G276,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H276=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G276,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A276,1)),\"\",INDEX(Database[BMP Size],$A276,1))","v":""},{"$f":"IF(B276=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G276,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A276,1)),\"\",INDEX(Database[Service Level],$A276,1))","v":""},{"$f":"IF(B276=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G276,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B276=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G276,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A276,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A276,1))","v":""},{"$f":"IF(B276=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G276,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A276,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A276,1))","v":""},"",{"$f":"IF(B276=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G276,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A276,1)),\"\",INDEX(Database[Comments (text)],$A276,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A276,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A276,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A276,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A276,1))","v":""},{"$f":"IF($X$7=$V276,$S$8*J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W276,$W276=\"\"),OR(Y$7=$V276,X276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W276,$W276=\"\"),OR(Z$7=$V276,Y276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W276,$W276=\"\"),OR(AA$7=$V276,Z276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W276,$W276=\"\"),OR(AB$7=$V276,AA276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W276,$W276=\"\"),OR(AC$7=$V276,AB276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W276,$W276=\"\"),OR(AD$7=$V276,AC276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W276,$W276=\"\"),OR(AE$7=$V276,AD276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W276,$W276=\"\"),OR(AF$7=$V276,AE276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W276,$W276=\"\"),OR(AG$7=$V276,AF276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W276,$W276=\"\"),OR(AH$7=$V276,AG276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W276,$W276=\"\"),OR(AI$7=$V276,AH276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W276,$W276=\"\"),OR(AJ$7=$V276,AI276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W276,$W276=\"\"),OR(AK$7=$V276,AJ276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W276,$W276=\"\"),OR(AL$7=$V276,AK276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W276,$W276=\"\"),OR(AM$7=$V276,AL276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W276,$W276=\"\"),OR(AN$7=$V276,AM276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W276,$W276=\"\"),OR(AO$7=$V276,AN276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W276,$W276=\"\"),OR(AP$7=$V276,AO276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W276,$W276=\"\"),OR(AQ$7=$V276,AP276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W276,$W276=\"\"),OR(AR$7=$V276,AQ276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W276,$W276=\"\"),OR(AS$7=$V276,AR276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W276,$W276=\"\"),OR(AT$7=$V276,AS276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W276,$W276=\"\"),OR(AU$7=$V276,AT276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W276,$W276=\"\"),OR(AV$7=$V276,AU276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W276,$W276=\"\"),OR(AW$7=$V276,AV276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W276,$W276=\"\"),OR(AX$7=$V276,AW276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W276,$W276=\"\"),OR(AY$7=$V276,AX276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W276,$W276=\"\"),OR(AZ$7=$V276,AY276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W276,$W276=\"\"),OR(BA$7=$V276,AZ276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W276,$W276=\"\"),OR(BB$7=$V276,BA276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W276,$W276=\"\"),OR(BC$7=$V276,BB276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W276,$W276=\"\"),OR(BD$7=$V276,BC276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W276,$W276=\"\"),OR(BE$7=$V276,BD276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W276,$W276=\"\"),OR(BF$7=$V276,BE276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W276,$W276=\"\"),OR(BG$7=$V276,BF276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W276,$W276=\"\"),OR(BH$7=$V276,BG276<>\" \")),$S276*$J276*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[270,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A277,1)),\"\",INDEX(Database[Project Name],A277,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A277,1)),\"\",INDEX(Database[Watershed],$A277,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A277,1)),\"\",INDEX(Database[BMP Type],$A277,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A277,1)),\"\",INDEX(Database[BMP Sub-type],$A277,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A277,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A277,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A277,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A277,1))","v":""},{"$f":"IF(H277=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G277,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H277=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G277,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H277=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G277,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A277,1)),\"\",INDEX(Database[BMP Size],$A277,1))","v":""},{"$f":"IF(B277=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G277,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A277,1)),\"\",INDEX(Database[Service Level],$A277,1))","v":""},{"$f":"IF(B277=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G277,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B277=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G277,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A277,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A277,1))","v":""},{"$f":"IF(B277=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G277,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A277,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A277,1))","v":""},"",{"$f":"IF(B277=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G277,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A277,1)),\"\",INDEX(Database[Comments (text)],$A277,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A277,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A277,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A277,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A277,1))","v":""},{"$f":"IF($X$7=$V277,$S$8*J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W277,$W277=\"\"),OR(Y$7=$V277,X277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W277,$W277=\"\"),OR(Z$7=$V277,Y277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W277,$W277=\"\"),OR(AA$7=$V277,Z277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W277,$W277=\"\"),OR(AB$7=$V277,AA277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W277,$W277=\"\"),OR(AC$7=$V277,AB277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W277,$W277=\"\"),OR(AD$7=$V277,AC277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W277,$W277=\"\"),OR(AE$7=$V277,AD277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W277,$W277=\"\"),OR(AF$7=$V277,AE277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W277,$W277=\"\"),OR(AG$7=$V277,AF277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W277,$W277=\"\"),OR(AH$7=$V277,AG277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W277,$W277=\"\"),OR(AI$7=$V277,AH277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W277,$W277=\"\"),OR(AJ$7=$V277,AI277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W277,$W277=\"\"),OR(AK$7=$V277,AJ277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W277,$W277=\"\"),OR(AL$7=$V277,AK277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W277,$W277=\"\"),OR(AM$7=$V277,AL277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W277,$W277=\"\"),OR(AN$7=$V277,AM277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W277,$W277=\"\"),OR(AO$7=$V277,AN277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W277,$W277=\"\"),OR(AP$7=$V277,AO277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W277,$W277=\"\"),OR(AQ$7=$V277,AP277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W277,$W277=\"\"),OR(AR$7=$V277,AQ277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W277,$W277=\"\"),OR(AS$7=$V277,AR277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W277,$W277=\"\"),OR(AT$7=$V277,AS277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W277,$W277=\"\"),OR(AU$7=$V277,AT277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W277,$W277=\"\"),OR(AV$7=$V277,AU277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W277,$W277=\"\"),OR(AW$7=$V277,AV277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W277,$W277=\"\"),OR(AX$7=$V277,AW277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W277,$W277=\"\"),OR(AY$7=$V277,AX277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W277,$W277=\"\"),OR(AZ$7=$V277,AY277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W277,$W277=\"\"),OR(BA$7=$V277,AZ277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W277,$W277=\"\"),OR(BB$7=$V277,BA277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W277,$W277=\"\"),OR(BC$7=$V277,BB277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W277,$W277=\"\"),OR(BD$7=$V277,BC277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W277,$W277=\"\"),OR(BE$7=$V277,BD277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W277,$W277=\"\"),OR(BF$7=$V277,BE277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W277,$W277=\"\"),OR(BG$7=$V277,BF277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W277,$W277=\"\"),OR(BH$7=$V277,BG277<>\" \")),$S277*$J277*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[271,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A278,1)),\"\",INDEX(Database[Project Name],A278,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A278,1)),\"\",INDEX(Database[Watershed],$A278,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A278,1)),\"\",INDEX(Database[BMP Type],$A278,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A278,1)),\"\",INDEX(Database[BMP Sub-type],$A278,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A278,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A278,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A278,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A278,1))","v":""},{"$f":"IF(H278=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G278,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H278=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G278,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H278=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G278,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A278,1)),\"\",INDEX(Database[BMP Size],$A278,1))","v":""},{"$f":"IF(B278=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G278,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A278,1)),\"\",INDEX(Database[Service Level],$A278,1))","v":""},{"$f":"IF(B278=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G278,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B278=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G278,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A278,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A278,1))","v":""},{"$f":"IF(B278=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G278,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A278,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A278,1))","v":""},"",{"$f":"IF(B278=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G278,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A278,1)),\"\",INDEX(Database[Comments (text)],$A278,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A278,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A278,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A278,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A278,1))","v":""},{"$f":"IF($X$7=$V278,$S$8*J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W278,$W278=\"\"),OR(Y$7=$V278,X278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W278,$W278=\"\"),OR(Z$7=$V278,Y278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W278,$W278=\"\"),OR(AA$7=$V278,Z278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W278,$W278=\"\"),OR(AB$7=$V278,AA278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W278,$W278=\"\"),OR(AC$7=$V278,AB278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W278,$W278=\"\"),OR(AD$7=$V278,AC278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W278,$W278=\"\"),OR(AE$7=$V278,AD278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W278,$W278=\"\"),OR(AF$7=$V278,AE278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W278,$W278=\"\"),OR(AG$7=$V278,AF278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W278,$W278=\"\"),OR(AH$7=$V278,AG278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W278,$W278=\"\"),OR(AI$7=$V278,AH278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W278,$W278=\"\"),OR(AJ$7=$V278,AI278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W278,$W278=\"\"),OR(AK$7=$V278,AJ278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W278,$W278=\"\"),OR(AL$7=$V278,AK278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W278,$W278=\"\"),OR(AM$7=$V278,AL278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W278,$W278=\"\"),OR(AN$7=$V278,AM278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W278,$W278=\"\"),OR(AO$7=$V278,AN278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W278,$W278=\"\"),OR(AP$7=$V278,AO278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W278,$W278=\"\"),OR(AQ$7=$V278,AP278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W278,$W278=\"\"),OR(AR$7=$V278,AQ278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W278,$W278=\"\"),OR(AS$7=$V278,AR278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W278,$W278=\"\"),OR(AT$7=$V278,AS278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W278,$W278=\"\"),OR(AU$7=$V278,AT278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W278,$W278=\"\"),OR(AV$7=$V278,AU278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W278,$W278=\"\"),OR(AW$7=$V278,AV278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W278,$W278=\"\"),OR(AX$7=$V278,AW278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W278,$W278=\"\"),OR(AY$7=$V278,AX278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W278,$W278=\"\"),OR(AZ$7=$V278,AY278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W278,$W278=\"\"),OR(BA$7=$V278,AZ278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W278,$W278=\"\"),OR(BB$7=$V278,BA278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W278,$W278=\"\"),OR(BC$7=$V278,BB278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W278,$W278=\"\"),OR(BD$7=$V278,BC278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W278,$W278=\"\"),OR(BE$7=$V278,BD278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W278,$W278=\"\"),OR(BF$7=$V278,BE278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W278,$W278=\"\"),OR(BG$7=$V278,BF278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W278,$W278=\"\"),OR(BH$7=$V278,BG278<>\" \")),$S278*$J278*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[272,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A279,1)),\"\",INDEX(Database[Project Name],A279,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A279,1)),\"\",INDEX(Database[Watershed],$A279,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A279,1)),\"\",INDEX(Database[BMP Type],$A279,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A279,1)),\"\",INDEX(Database[BMP Sub-type],$A279,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A279,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A279,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A279,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A279,1))","v":""},{"$f":"IF(H279=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G279,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H279=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G279,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H279=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G279,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A279,1)),\"\",INDEX(Database[BMP Size],$A279,1))","v":""},{"$f":"IF(B279=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G279,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A279,1)),\"\",INDEX(Database[Service Level],$A279,1))","v":""},{"$f":"IF(B279=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G279,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B279=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G279,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A279,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A279,1))","v":""},{"$f":"IF(B279=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G279,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A279,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A279,1))","v":""},"",{"$f":"IF(B279=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G279,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A279,1)),\"\",INDEX(Database[Comments (text)],$A279,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A279,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A279,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A279,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A279,1))","v":""},{"$f":"IF($X$7=$V279,$S$8*J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W279,$W279=\"\"),OR(Y$7=$V279,X279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W279,$W279=\"\"),OR(Z$7=$V279,Y279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W279,$W279=\"\"),OR(AA$7=$V279,Z279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W279,$W279=\"\"),OR(AB$7=$V279,AA279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W279,$W279=\"\"),OR(AC$7=$V279,AB279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W279,$W279=\"\"),OR(AD$7=$V279,AC279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W279,$W279=\"\"),OR(AE$7=$V279,AD279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W279,$W279=\"\"),OR(AF$7=$V279,AE279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W279,$W279=\"\"),OR(AG$7=$V279,AF279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W279,$W279=\"\"),OR(AH$7=$V279,AG279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W279,$W279=\"\"),OR(AI$7=$V279,AH279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W279,$W279=\"\"),OR(AJ$7=$V279,AI279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W279,$W279=\"\"),OR(AK$7=$V279,AJ279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W279,$W279=\"\"),OR(AL$7=$V279,AK279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W279,$W279=\"\"),OR(AM$7=$V279,AL279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W279,$W279=\"\"),OR(AN$7=$V279,AM279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W279,$W279=\"\"),OR(AO$7=$V279,AN279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W279,$W279=\"\"),OR(AP$7=$V279,AO279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W279,$W279=\"\"),OR(AQ$7=$V279,AP279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W279,$W279=\"\"),OR(AR$7=$V279,AQ279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W279,$W279=\"\"),OR(AS$7=$V279,AR279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W279,$W279=\"\"),OR(AT$7=$V279,AS279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W279,$W279=\"\"),OR(AU$7=$V279,AT279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W279,$W279=\"\"),OR(AV$7=$V279,AU279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W279,$W279=\"\"),OR(AW$7=$V279,AV279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W279,$W279=\"\"),OR(AX$7=$V279,AW279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W279,$W279=\"\"),OR(AY$7=$V279,AX279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W279,$W279=\"\"),OR(AZ$7=$V279,AY279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W279,$W279=\"\"),OR(BA$7=$V279,AZ279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W279,$W279=\"\"),OR(BB$7=$V279,BA279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W279,$W279=\"\"),OR(BC$7=$V279,BB279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W279,$W279=\"\"),OR(BD$7=$V279,BC279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W279,$W279=\"\"),OR(BE$7=$V279,BD279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W279,$W279=\"\"),OR(BF$7=$V279,BE279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W279,$W279=\"\"),OR(BG$7=$V279,BF279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W279,$W279=\"\"),OR(BH$7=$V279,BG279<>\" \")),$S279*$J279*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[273,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A280,1)),\"\",INDEX(Database[Project Name],A280,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A280,1)),\"\",INDEX(Database[Watershed],$A280,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A280,1)),\"\",INDEX(Database[BMP Type],$A280,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A280,1)),\"\",INDEX(Database[BMP Sub-type],$A280,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A280,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A280,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A280,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A280,1))","v":""},{"$f":"IF(H280=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G280,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H280=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G280,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H280=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G280,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A280,1)),\"\",INDEX(Database[BMP Size],$A280,1))","v":""},{"$f":"IF(B280=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G280,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A280,1)),\"\",INDEX(Database[Service Level],$A280,1))","v":""},{"$f":"IF(B280=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G280,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B280=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G280,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A280,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A280,1))","v":""},{"$f":"IF(B280=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G280,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A280,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A280,1))","v":""},"",{"$f":"IF(B280=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G280,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A280,1)),\"\",INDEX(Database[Comments (text)],$A280,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A280,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A280,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A280,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A280,1))","v":""},{"$f":"IF($X$7=$V280,$S$8*J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W280,$W280=\"\"),OR(Y$7=$V280,X280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W280,$W280=\"\"),OR(Z$7=$V280,Y280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W280,$W280=\"\"),OR(AA$7=$V280,Z280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W280,$W280=\"\"),OR(AB$7=$V280,AA280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W280,$W280=\"\"),OR(AC$7=$V280,AB280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W280,$W280=\"\"),OR(AD$7=$V280,AC280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W280,$W280=\"\"),OR(AE$7=$V280,AD280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W280,$W280=\"\"),OR(AF$7=$V280,AE280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W280,$W280=\"\"),OR(AG$7=$V280,AF280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W280,$W280=\"\"),OR(AH$7=$V280,AG280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W280,$W280=\"\"),OR(AI$7=$V280,AH280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W280,$W280=\"\"),OR(AJ$7=$V280,AI280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W280,$W280=\"\"),OR(AK$7=$V280,AJ280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W280,$W280=\"\"),OR(AL$7=$V280,AK280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W280,$W280=\"\"),OR(AM$7=$V280,AL280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W280,$W280=\"\"),OR(AN$7=$V280,AM280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W280,$W280=\"\"),OR(AO$7=$V280,AN280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W280,$W280=\"\"),OR(AP$7=$V280,AO280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W280,$W280=\"\"),OR(AQ$7=$V280,AP280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W280,$W280=\"\"),OR(AR$7=$V280,AQ280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W280,$W280=\"\"),OR(AS$7=$V280,AR280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W280,$W280=\"\"),OR(AT$7=$V280,AS280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W280,$W280=\"\"),OR(AU$7=$V280,AT280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W280,$W280=\"\"),OR(AV$7=$V280,AU280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W280,$W280=\"\"),OR(AW$7=$V280,AV280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W280,$W280=\"\"),OR(AX$7=$V280,AW280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W280,$W280=\"\"),OR(AY$7=$V280,AX280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W280,$W280=\"\"),OR(AZ$7=$V280,AY280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W280,$W280=\"\"),OR(BA$7=$V280,AZ280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W280,$W280=\"\"),OR(BB$7=$V280,BA280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W280,$W280=\"\"),OR(BC$7=$V280,BB280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W280,$W280=\"\"),OR(BD$7=$V280,BC280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W280,$W280=\"\"),OR(BE$7=$V280,BD280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W280,$W280=\"\"),OR(BF$7=$V280,BE280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W280,$W280=\"\"),OR(BG$7=$V280,BF280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W280,$W280=\"\"),OR(BH$7=$V280,BG280<>\" \")),$S280*$J280*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[274,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A281,1)),\"\",INDEX(Database[Project Name],A281,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A281,1)),\"\",INDEX(Database[Watershed],$A281,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A281,1)),\"\",INDEX(Database[BMP Type],$A281,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A281,1)),\"\",INDEX(Database[BMP Sub-type],$A281,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A281,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A281,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A281,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A281,1))","v":""},{"$f":"IF(H281=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G281,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H281=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G281,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H281=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G281,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A281,1)),\"\",INDEX(Database[BMP Size],$A281,1))","v":""},{"$f":"IF(B281=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G281,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A281,1)),\"\",INDEX(Database[Service Level],$A281,1))","v":""},{"$f":"IF(B281=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G281,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B281=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G281,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A281,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A281,1))","v":""},{"$f":"IF(B281=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G281,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A281,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A281,1))","v":""},"",{"$f":"IF(B281=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G281,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A281,1)),\"\",INDEX(Database[Comments (text)],$A281,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A281,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A281,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A281,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A281,1))","v":""},{"$f":"IF($X$7=$V281,$S$8*J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W281,$W281=\"\"),OR(Y$7=$V281,X281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W281,$W281=\"\"),OR(Z$7=$V281,Y281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W281,$W281=\"\"),OR(AA$7=$V281,Z281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W281,$W281=\"\"),OR(AB$7=$V281,AA281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W281,$W281=\"\"),OR(AC$7=$V281,AB281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W281,$W281=\"\"),OR(AD$7=$V281,AC281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W281,$W281=\"\"),OR(AE$7=$V281,AD281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W281,$W281=\"\"),OR(AF$7=$V281,AE281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W281,$W281=\"\"),OR(AG$7=$V281,AF281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W281,$W281=\"\"),OR(AH$7=$V281,AG281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W281,$W281=\"\"),OR(AI$7=$V281,AH281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W281,$W281=\"\"),OR(AJ$7=$V281,AI281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W281,$W281=\"\"),OR(AK$7=$V281,AJ281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W281,$W281=\"\"),OR(AL$7=$V281,AK281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W281,$W281=\"\"),OR(AM$7=$V281,AL281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W281,$W281=\"\"),OR(AN$7=$V281,AM281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W281,$W281=\"\"),OR(AO$7=$V281,AN281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W281,$W281=\"\"),OR(AP$7=$V281,AO281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W281,$W281=\"\"),OR(AQ$7=$V281,AP281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W281,$W281=\"\"),OR(AR$7=$V281,AQ281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W281,$W281=\"\"),OR(AS$7=$V281,AR281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W281,$W281=\"\"),OR(AT$7=$V281,AS281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W281,$W281=\"\"),OR(AU$7=$V281,AT281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W281,$W281=\"\"),OR(AV$7=$V281,AU281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W281,$W281=\"\"),OR(AW$7=$V281,AV281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W281,$W281=\"\"),OR(AX$7=$V281,AW281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W281,$W281=\"\"),OR(AY$7=$V281,AX281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W281,$W281=\"\"),OR(AZ$7=$V281,AY281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W281,$W281=\"\"),OR(BA$7=$V281,AZ281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W281,$W281=\"\"),OR(BB$7=$V281,BA281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W281,$W281=\"\"),OR(BC$7=$V281,BB281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W281,$W281=\"\"),OR(BD$7=$V281,BC281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W281,$W281=\"\"),OR(BE$7=$V281,BD281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W281,$W281=\"\"),OR(BF$7=$V281,BE281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W281,$W281=\"\"),OR(BG$7=$V281,BF281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W281,$W281=\"\"),OR(BH$7=$V281,BG281<>\" \")),$S281*$J281*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[275,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A282,1)),\"\",INDEX(Database[Project Name],A282,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A282,1)),\"\",INDEX(Database[Watershed],$A282,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A282,1)),\"\",INDEX(Database[BMP Type],$A282,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A282,1)),\"\",INDEX(Database[BMP Sub-type],$A282,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A282,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A282,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A282,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A282,1))","v":""},{"$f":"IF(H282=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G282,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H282=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G282,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H282=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G282,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A282,1)),\"\",INDEX(Database[BMP Size],$A282,1))","v":""},{"$f":"IF(B282=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G282,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A282,1)),\"\",INDEX(Database[Service Level],$A282,1))","v":""},{"$f":"IF(B282=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G282,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B282=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G282,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A282,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A282,1))","v":""},{"$f":"IF(B282=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G282,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A282,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A282,1))","v":""},"",{"$f":"IF(B282=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G282,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A282,1)),\"\",INDEX(Database[Comments (text)],$A282,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A282,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A282,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A282,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A282,1))","v":""},{"$f":"IF($X$7=$V282,$S$8*J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W282,$W282=\"\"),OR(Y$7=$V282,X282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W282,$W282=\"\"),OR(Z$7=$V282,Y282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W282,$W282=\"\"),OR(AA$7=$V282,Z282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W282,$W282=\"\"),OR(AB$7=$V282,AA282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W282,$W282=\"\"),OR(AC$7=$V282,AB282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W282,$W282=\"\"),OR(AD$7=$V282,AC282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W282,$W282=\"\"),OR(AE$7=$V282,AD282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W282,$W282=\"\"),OR(AF$7=$V282,AE282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W282,$W282=\"\"),OR(AG$7=$V282,AF282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W282,$W282=\"\"),OR(AH$7=$V282,AG282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W282,$W282=\"\"),OR(AI$7=$V282,AH282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W282,$W282=\"\"),OR(AJ$7=$V282,AI282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W282,$W282=\"\"),OR(AK$7=$V282,AJ282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W282,$W282=\"\"),OR(AL$7=$V282,AK282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W282,$W282=\"\"),OR(AM$7=$V282,AL282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W282,$W282=\"\"),OR(AN$7=$V282,AM282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W282,$W282=\"\"),OR(AO$7=$V282,AN282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W282,$W282=\"\"),OR(AP$7=$V282,AO282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W282,$W282=\"\"),OR(AQ$7=$V282,AP282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W282,$W282=\"\"),OR(AR$7=$V282,AQ282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W282,$W282=\"\"),OR(AS$7=$V282,AR282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W282,$W282=\"\"),OR(AT$7=$V282,AS282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W282,$W282=\"\"),OR(AU$7=$V282,AT282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W282,$W282=\"\"),OR(AV$7=$V282,AU282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W282,$W282=\"\"),OR(AW$7=$V282,AV282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W282,$W282=\"\"),OR(AX$7=$V282,AW282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W282,$W282=\"\"),OR(AY$7=$V282,AX282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W282,$W282=\"\"),OR(AZ$7=$V282,AY282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W282,$W282=\"\"),OR(BA$7=$V282,AZ282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W282,$W282=\"\"),OR(BB$7=$V282,BA282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W282,$W282=\"\"),OR(BC$7=$V282,BB282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W282,$W282=\"\"),OR(BD$7=$V282,BC282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W282,$W282=\"\"),OR(BE$7=$V282,BD282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W282,$W282=\"\"),OR(BF$7=$V282,BE282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W282,$W282=\"\"),OR(BG$7=$V282,BF282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W282,$W282=\"\"),OR(BH$7=$V282,BG282<>\" \")),$S282*$J282*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[276,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A283,1)),\"\",INDEX(Database[Project Name],A283,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A283,1)),\"\",INDEX(Database[Watershed],$A283,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A283,1)),\"\",INDEX(Database[BMP Type],$A283,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A283,1)),\"\",INDEX(Database[BMP Sub-type],$A283,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A283,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A283,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A283,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A283,1))","v":""},{"$f":"IF(H283=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G283,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H283=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G283,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H283=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G283,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A283,1)),\"\",INDEX(Database[BMP Size],$A283,1))","v":""},{"$f":"IF(B283=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G283,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A283,1)),\"\",INDEX(Database[Service Level],$A283,1))","v":""},{"$f":"IF(B283=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G283,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B283=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G283,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A283,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A283,1))","v":""},{"$f":"IF(B283=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G283,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A283,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A283,1))","v":""},"",{"$f":"IF(B283=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G283,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A283,1)),\"\",INDEX(Database[Comments (text)],$A283,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A283,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A283,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A283,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A283,1))","v":""},{"$f":"IF($X$7=$V283,$S$8*J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W283,$W283=\"\"),OR(Y$7=$V283,X283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W283,$W283=\"\"),OR(Z$7=$V283,Y283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W283,$W283=\"\"),OR(AA$7=$V283,Z283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W283,$W283=\"\"),OR(AB$7=$V283,AA283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W283,$W283=\"\"),OR(AC$7=$V283,AB283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W283,$W283=\"\"),OR(AD$7=$V283,AC283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W283,$W283=\"\"),OR(AE$7=$V283,AD283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W283,$W283=\"\"),OR(AF$7=$V283,AE283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W283,$W283=\"\"),OR(AG$7=$V283,AF283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W283,$W283=\"\"),OR(AH$7=$V283,AG283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W283,$W283=\"\"),OR(AI$7=$V283,AH283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W283,$W283=\"\"),OR(AJ$7=$V283,AI283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W283,$W283=\"\"),OR(AK$7=$V283,AJ283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W283,$W283=\"\"),OR(AL$7=$V283,AK283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W283,$W283=\"\"),OR(AM$7=$V283,AL283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W283,$W283=\"\"),OR(AN$7=$V283,AM283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W283,$W283=\"\"),OR(AO$7=$V283,AN283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W283,$W283=\"\"),OR(AP$7=$V283,AO283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W283,$W283=\"\"),OR(AQ$7=$V283,AP283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W283,$W283=\"\"),OR(AR$7=$V283,AQ283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W283,$W283=\"\"),OR(AS$7=$V283,AR283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W283,$W283=\"\"),OR(AT$7=$V283,AS283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W283,$W283=\"\"),OR(AU$7=$V283,AT283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W283,$W283=\"\"),OR(AV$7=$V283,AU283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W283,$W283=\"\"),OR(AW$7=$V283,AV283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W283,$W283=\"\"),OR(AX$7=$V283,AW283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W283,$W283=\"\"),OR(AY$7=$V283,AX283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W283,$W283=\"\"),OR(AZ$7=$V283,AY283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W283,$W283=\"\"),OR(BA$7=$V283,AZ283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W283,$W283=\"\"),OR(BB$7=$V283,BA283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W283,$W283=\"\"),OR(BC$7=$V283,BB283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W283,$W283=\"\"),OR(BD$7=$V283,BC283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W283,$W283=\"\"),OR(BE$7=$V283,BD283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W283,$W283=\"\"),OR(BF$7=$V283,BE283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W283,$W283=\"\"),OR(BG$7=$V283,BF283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W283,$W283=\"\"),OR(BH$7=$V283,BG283<>\" \")),$S283*$J283*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[277,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A284,1)),\"\",INDEX(Database[Project Name],A284,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A284,1)),\"\",INDEX(Database[Watershed],$A284,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A284,1)),\"\",INDEX(Database[BMP Type],$A284,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A284,1)),\"\",INDEX(Database[BMP Sub-type],$A284,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A284,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A284,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A284,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A284,1))","v":""},{"$f":"IF(H284=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G284,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H284=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G284,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H284=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G284,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A284,1)),\"\",INDEX(Database[BMP Size],$A284,1))","v":""},{"$f":"IF(B284=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G284,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A284,1)),\"\",INDEX(Database[Service Level],$A284,1))","v":""},{"$f":"IF(B284=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G284,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B284=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G284,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A284,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A284,1))","v":""},{"$f":"IF(B284=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G284,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A284,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A284,1))","v":""},"",{"$f":"IF(B284=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G284,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A284,1)),\"\",INDEX(Database[Comments (text)],$A284,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A284,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A284,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A284,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A284,1))","v":""},{"$f":"IF($X$7=$V284,$S$8*J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W284,$W284=\"\"),OR(Y$7=$V284,X284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W284,$W284=\"\"),OR(Z$7=$V284,Y284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W284,$W284=\"\"),OR(AA$7=$V284,Z284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W284,$W284=\"\"),OR(AB$7=$V284,AA284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W284,$W284=\"\"),OR(AC$7=$V284,AB284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W284,$W284=\"\"),OR(AD$7=$V284,AC284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W284,$W284=\"\"),OR(AE$7=$V284,AD284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W284,$W284=\"\"),OR(AF$7=$V284,AE284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W284,$W284=\"\"),OR(AG$7=$V284,AF284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W284,$W284=\"\"),OR(AH$7=$V284,AG284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W284,$W284=\"\"),OR(AI$7=$V284,AH284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W284,$W284=\"\"),OR(AJ$7=$V284,AI284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W284,$W284=\"\"),OR(AK$7=$V284,AJ284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W284,$W284=\"\"),OR(AL$7=$V284,AK284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W284,$W284=\"\"),OR(AM$7=$V284,AL284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W284,$W284=\"\"),OR(AN$7=$V284,AM284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W284,$W284=\"\"),OR(AO$7=$V284,AN284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W284,$W284=\"\"),OR(AP$7=$V284,AO284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W284,$W284=\"\"),OR(AQ$7=$V284,AP284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W284,$W284=\"\"),OR(AR$7=$V284,AQ284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W284,$W284=\"\"),OR(AS$7=$V284,AR284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W284,$W284=\"\"),OR(AT$7=$V284,AS284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W284,$W284=\"\"),OR(AU$7=$V284,AT284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W284,$W284=\"\"),OR(AV$7=$V284,AU284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W284,$W284=\"\"),OR(AW$7=$V284,AV284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W284,$W284=\"\"),OR(AX$7=$V284,AW284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W284,$W284=\"\"),OR(AY$7=$V284,AX284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W284,$W284=\"\"),OR(AZ$7=$V284,AY284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W284,$W284=\"\"),OR(BA$7=$V284,AZ284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W284,$W284=\"\"),OR(BB$7=$V284,BA284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W284,$W284=\"\"),OR(BC$7=$V284,BB284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W284,$W284=\"\"),OR(BD$7=$V284,BC284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W284,$W284=\"\"),OR(BE$7=$V284,BD284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W284,$W284=\"\"),OR(BF$7=$V284,BE284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W284,$W284=\"\"),OR(BG$7=$V284,BF284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W284,$W284=\"\"),OR(BH$7=$V284,BG284<>\" \")),$S284*$J284*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[278,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A285,1)),\"\",INDEX(Database[Project Name],A285,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A285,1)),\"\",INDEX(Database[Watershed],$A285,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A285,1)),\"\",INDEX(Database[BMP Type],$A285,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A285,1)),\"\",INDEX(Database[BMP Sub-type],$A285,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A285,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A285,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A285,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A285,1))","v":""},{"$f":"IF(H285=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G285,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H285=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G285,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H285=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G285,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A285,1)),\"\",INDEX(Database[BMP Size],$A285,1))","v":""},{"$f":"IF(B285=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G285,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A285,1)),\"\",INDEX(Database[Service Level],$A285,1))","v":""},{"$f":"IF(B285=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G285,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B285=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G285,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A285,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A285,1))","v":""},{"$f":"IF(B285=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G285,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A285,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A285,1))","v":""},"",{"$f":"IF(B285=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G285,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A285,1)),\"\",INDEX(Database[Comments (text)],$A285,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A285,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A285,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A285,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A285,1))","v":""},{"$f":"IF($X$7=$V285,$S$8*J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W285,$W285=\"\"),OR(Y$7=$V285,X285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W285,$W285=\"\"),OR(Z$7=$V285,Y285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W285,$W285=\"\"),OR(AA$7=$V285,Z285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W285,$W285=\"\"),OR(AB$7=$V285,AA285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W285,$W285=\"\"),OR(AC$7=$V285,AB285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W285,$W285=\"\"),OR(AD$7=$V285,AC285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W285,$W285=\"\"),OR(AE$7=$V285,AD285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W285,$W285=\"\"),OR(AF$7=$V285,AE285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W285,$W285=\"\"),OR(AG$7=$V285,AF285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W285,$W285=\"\"),OR(AH$7=$V285,AG285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W285,$W285=\"\"),OR(AI$7=$V285,AH285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W285,$W285=\"\"),OR(AJ$7=$V285,AI285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W285,$W285=\"\"),OR(AK$7=$V285,AJ285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W285,$W285=\"\"),OR(AL$7=$V285,AK285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W285,$W285=\"\"),OR(AM$7=$V285,AL285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W285,$W285=\"\"),OR(AN$7=$V285,AM285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W285,$W285=\"\"),OR(AO$7=$V285,AN285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W285,$W285=\"\"),OR(AP$7=$V285,AO285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W285,$W285=\"\"),OR(AQ$7=$V285,AP285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W285,$W285=\"\"),OR(AR$7=$V285,AQ285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W285,$W285=\"\"),OR(AS$7=$V285,AR285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W285,$W285=\"\"),OR(AT$7=$V285,AS285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W285,$W285=\"\"),OR(AU$7=$V285,AT285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W285,$W285=\"\"),OR(AV$7=$V285,AU285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W285,$W285=\"\"),OR(AW$7=$V285,AV285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W285,$W285=\"\"),OR(AX$7=$V285,AW285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W285,$W285=\"\"),OR(AY$7=$V285,AX285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W285,$W285=\"\"),OR(AZ$7=$V285,AY285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W285,$W285=\"\"),OR(BA$7=$V285,AZ285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W285,$W285=\"\"),OR(BB$7=$V285,BA285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W285,$W285=\"\"),OR(BC$7=$V285,BB285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W285,$W285=\"\"),OR(BD$7=$V285,BC285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W285,$W285=\"\"),OR(BE$7=$V285,BD285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W285,$W285=\"\"),OR(BF$7=$V285,BE285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W285,$W285=\"\"),OR(BG$7=$V285,BF285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W285,$W285=\"\"),OR(BH$7=$V285,BG285<>\" \")),$S285*$J285*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[279,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A286,1)),\"\",INDEX(Database[Project Name],A286,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A286,1)),\"\",INDEX(Database[Watershed],$A286,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A286,1)),\"\",INDEX(Database[BMP Type],$A286,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A286,1)),\"\",INDEX(Database[BMP Sub-type],$A286,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A286,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A286,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A286,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A286,1))","v":""},{"$f":"IF(H286=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G286,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H286=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G286,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H286=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G286,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A286,1)),\"\",INDEX(Database[BMP Size],$A286,1))","v":""},{"$f":"IF(B286=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G286,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A286,1)),\"\",INDEX(Database[Service Level],$A286,1))","v":""},{"$f":"IF(B286=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G286,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B286=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G286,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A286,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A286,1))","v":""},{"$f":"IF(B286=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G286,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A286,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A286,1))","v":""},"",{"$f":"IF(B286=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G286,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A286,1)),\"\",INDEX(Database[Comments (text)],$A286,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A286,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A286,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A286,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A286,1))","v":""},{"$f":"IF($X$7=$V286,$S$8*J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W286,$W286=\"\"),OR(Y$7=$V286,X286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W286,$W286=\"\"),OR(Z$7=$V286,Y286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W286,$W286=\"\"),OR(AA$7=$V286,Z286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W286,$W286=\"\"),OR(AB$7=$V286,AA286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W286,$W286=\"\"),OR(AC$7=$V286,AB286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W286,$W286=\"\"),OR(AD$7=$V286,AC286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W286,$W286=\"\"),OR(AE$7=$V286,AD286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W286,$W286=\"\"),OR(AF$7=$V286,AE286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W286,$W286=\"\"),OR(AG$7=$V286,AF286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W286,$W286=\"\"),OR(AH$7=$V286,AG286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W286,$W286=\"\"),OR(AI$7=$V286,AH286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W286,$W286=\"\"),OR(AJ$7=$V286,AI286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W286,$W286=\"\"),OR(AK$7=$V286,AJ286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W286,$W286=\"\"),OR(AL$7=$V286,AK286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W286,$W286=\"\"),OR(AM$7=$V286,AL286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W286,$W286=\"\"),OR(AN$7=$V286,AM286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W286,$W286=\"\"),OR(AO$7=$V286,AN286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W286,$W286=\"\"),OR(AP$7=$V286,AO286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W286,$W286=\"\"),OR(AQ$7=$V286,AP286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W286,$W286=\"\"),OR(AR$7=$V286,AQ286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W286,$W286=\"\"),OR(AS$7=$V286,AR286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W286,$W286=\"\"),OR(AT$7=$V286,AS286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W286,$W286=\"\"),OR(AU$7=$V286,AT286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W286,$W286=\"\"),OR(AV$7=$V286,AU286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W286,$W286=\"\"),OR(AW$7=$V286,AV286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W286,$W286=\"\"),OR(AX$7=$V286,AW286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W286,$W286=\"\"),OR(AY$7=$V286,AX286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W286,$W286=\"\"),OR(AZ$7=$V286,AY286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W286,$W286=\"\"),OR(BA$7=$V286,AZ286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W286,$W286=\"\"),OR(BB$7=$V286,BA286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W286,$W286=\"\"),OR(BC$7=$V286,BB286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W286,$W286=\"\"),OR(BD$7=$V286,BC286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W286,$W286=\"\"),OR(BE$7=$V286,BD286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W286,$W286=\"\"),OR(BF$7=$V286,BE286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W286,$W286=\"\"),OR(BG$7=$V286,BF286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W286,$W286=\"\"),OR(BH$7=$V286,BG286<>\" \")),$S286*$J286*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[280,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A287,1)),\"\",INDEX(Database[Project Name],A287,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A287,1)),\"\",INDEX(Database[Watershed],$A287,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A287,1)),\"\",INDEX(Database[BMP Type],$A287,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A287,1)),\"\",INDEX(Database[BMP Sub-type],$A287,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A287,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A287,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A287,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A287,1))","v":""},{"$f":"IF(H287=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G287,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H287=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G287,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H287=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G287,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A287,1)),\"\",INDEX(Database[BMP Size],$A287,1))","v":""},{"$f":"IF(B287=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G287,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A287,1)),\"\",INDEX(Database[Service Level],$A287,1))","v":""},{"$f":"IF(B287=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G287,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B287=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G287,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A287,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A287,1))","v":""},{"$f":"IF(B287=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G287,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A287,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A287,1))","v":""},"",{"$f":"IF(B287=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G287,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A287,1)),\"\",INDEX(Database[Comments (text)],$A287,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A287,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A287,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A287,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A287,1))","v":""},{"$f":"IF($X$7=$V287,$S$8*J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W287,$W287=\"\"),OR(Y$7=$V287,X287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W287,$W287=\"\"),OR(Z$7=$V287,Y287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W287,$W287=\"\"),OR(AA$7=$V287,Z287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W287,$W287=\"\"),OR(AB$7=$V287,AA287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W287,$W287=\"\"),OR(AC$7=$V287,AB287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W287,$W287=\"\"),OR(AD$7=$V287,AC287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W287,$W287=\"\"),OR(AE$7=$V287,AD287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W287,$W287=\"\"),OR(AF$7=$V287,AE287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W287,$W287=\"\"),OR(AG$7=$V287,AF287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W287,$W287=\"\"),OR(AH$7=$V287,AG287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W287,$W287=\"\"),OR(AI$7=$V287,AH287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W287,$W287=\"\"),OR(AJ$7=$V287,AI287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W287,$W287=\"\"),OR(AK$7=$V287,AJ287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W287,$W287=\"\"),OR(AL$7=$V287,AK287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W287,$W287=\"\"),OR(AM$7=$V287,AL287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W287,$W287=\"\"),OR(AN$7=$V287,AM287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W287,$W287=\"\"),OR(AO$7=$V287,AN287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W287,$W287=\"\"),OR(AP$7=$V287,AO287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W287,$W287=\"\"),OR(AQ$7=$V287,AP287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W287,$W287=\"\"),OR(AR$7=$V287,AQ287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W287,$W287=\"\"),OR(AS$7=$V287,AR287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W287,$W287=\"\"),OR(AT$7=$V287,AS287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W287,$W287=\"\"),OR(AU$7=$V287,AT287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W287,$W287=\"\"),OR(AV$7=$V287,AU287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W287,$W287=\"\"),OR(AW$7=$V287,AV287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W287,$W287=\"\"),OR(AX$7=$V287,AW287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W287,$W287=\"\"),OR(AY$7=$V287,AX287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W287,$W287=\"\"),OR(AZ$7=$V287,AY287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W287,$W287=\"\"),OR(BA$7=$V287,AZ287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W287,$W287=\"\"),OR(BB$7=$V287,BA287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W287,$W287=\"\"),OR(BC$7=$V287,BB287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W287,$W287=\"\"),OR(BD$7=$V287,BC287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W287,$W287=\"\"),OR(BE$7=$V287,BD287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W287,$W287=\"\"),OR(BF$7=$V287,BE287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W287,$W287=\"\"),OR(BG$7=$V287,BF287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W287,$W287=\"\"),OR(BH$7=$V287,BG287<>\" \")),$S287*$J287*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[281,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A288,1)),\"\",INDEX(Database[Project Name],A288,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A288,1)),\"\",INDEX(Database[Watershed],$A288,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A288,1)),\"\",INDEX(Database[BMP Type],$A288,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A288,1)),\"\",INDEX(Database[BMP Sub-type],$A288,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A288,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A288,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A288,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A288,1))","v":""},{"$f":"IF(H288=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G288,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H288=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G288,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H288=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G288,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A288,1)),\"\",INDEX(Database[BMP Size],$A288,1))","v":""},{"$f":"IF(B288=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G288,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A288,1)),\"\",INDEX(Database[Service Level],$A288,1))","v":""},{"$f":"IF(B288=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G288,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B288=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G288,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A288,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A288,1))","v":""},{"$f":"IF(B288=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G288,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A288,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A288,1))","v":""},"",{"$f":"IF(B288=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G288,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A288,1)),\"\",INDEX(Database[Comments (text)],$A288,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A288,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A288,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A288,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A288,1))","v":""},{"$f":"IF($X$7=$V288,$S$8*J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W288,$W288=\"\"),OR(Y$7=$V288,X288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W288,$W288=\"\"),OR(Z$7=$V288,Y288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W288,$W288=\"\"),OR(AA$7=$V288,Z288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W288,$W288=\"\"),OR(AB$7=$V288,AA288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W288,$W288=\"\"),OR(AC$7=$V288,AB288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W288,$W288=\"\"),OR(AD$7=$V288,AC288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W288,$W288=\"\"),OR(AE$7=$V288,AD288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W288,$W288=\"\"),OR(AF$7=$V288,AE288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W288,$W288=\"\"),OR(AG$7=$V288,AF288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W288,$W288=\"\"),OR(AH$7=$V288,AG288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W288,$W288=\"\"),OR(AI$7=$V288,AH288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W288,$W288=\"\"),OR(AJ$7=$V288,AI288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W288,$W288=\"\"),OR(AK$7=$V288,AJ288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W288,$W288=\"\"),OR(AL$7=$V288,AK288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W288,$W288=\"\"),OR(AM$7=$V288,AL288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W288,$W288=\"\"),OR(AN$7=$V288,AM288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W288,$W288=\"\"),OR(AO$7=$V288,AN288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W288,$W288=\"\"),OR(AP$7=$V288,AO288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W288,$W288=\"\"),OR(AQ$7=$V288,AP288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W288,$W288=\"\"),OR(AR$7=$V288,AQ288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W288,$W288=\"\"),OR(AS$7=$V288,AR288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W288,$W288=\"\"),OR(AT$7=$V288,AS288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W288,$W288=\"\"),OR(AU$7=$V288,AT288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W288,$W288=\"\"),OR(AV$7=$V288,AU288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W288,$W288=\"\"),OR(AW$7=$V288,AV288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W288,$W288=\"\"),OR(AX$7=$V288,AW288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W288,$W288=\"\"),OR(AY$7=$V288,AX288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W288,$W288=\"\"),OR(AZ$7=$V288,AY288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W288,$W288=\"\"),OR(BA$7=$V288,AZ288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W288,$W288=\"\"),OR(BB$7=$V288,BA288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W288,$W288=\"\"),OR(BC$7=$V288,BB288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W288,$W288=\"\"),OR(BD$7=$V288,BC288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W288,$W288=\"\"),OR(BE$7=$V288,BD288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W288,$W288=\"\"),OR(BF$7=$V288,BE288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W288,$W288=\"\"),OR(BG$7=$V288,BF288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W288,$W288=\"\"),OR(BH$7=$V288,BG288<>\" \")),$S288*$J288*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[282,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A289,1)),\"\",INDEX(Database[Project Name],A289,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A289,1)),\"\",INDEX(Database[Watershed],$A289,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A289,1)),\"\",INDEX(Database[BMP Type],$A289,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A289,1)),\"\",INDEX(Database[BMP Sub-type],$A289,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A289,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A289,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A289,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A289,1))","v":""},{"$f":"IF(H289=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G289,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H289=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G289,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H289=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G289,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A289,1)),\"\",INDEX(Database[BMP Size],$A289,1))","v":""},{"$f":"IF(B289=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G289,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A289,1)),\"\",INDEX(Database[Service Level],$A289,1))","v":""},{"$f":"IF(B289=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G289,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B289=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G289,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A289,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A289,1))","v":""},{"$f":"IF(B289=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G289,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A289,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A289,1))","v":""},"",{"$f":"IF(B289=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G289,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A289,1)),\"\",INDEX(Database[Comments (text)],$A289,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A289,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A289,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A289,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A289,1))","v":""},{"$f":"IF($X$7=$V289,$S$8*J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W289,$W289=\"\"),OR(Y$7=$V289,X289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W289,$W289=\"\"),OR(Z$7=$V289,Y289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W289,$W289=\"\"),OR(AA$7=$V289,Z289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W289,$W289=\"\"),OR(AB$7=$V289,AA289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W289,$W289=\"\"),OR(AC$7=$V289,AB289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W289,$W289=\"\"),OR(AD$7=$V289,AC289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W289,$W289=\"\"),OR(AE$7=$V289,AD289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W289,$W289=\"\"),OR(AF$7=$V289,AE289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W289,$W289=\"\"),OR(AG$7=$V289,AF289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W289,$W289=\"\"),OR(AH$7=$V289,AG289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W289,$W289=\"\"),OR(AI$7=$V289,AH289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W289,$W289=\"\"),OR(AJ$7=$V289,AI289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W289,$W289=\"\"),OR(AK$7=$V289,AJ289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W289,$W289=\"\"),OR(AL$7=$V289,AK289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W289,$W289=\"\"),OR(AM$7=$V289,AL289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W289,$W289=\"\"),OR(AN$7=$V289,AM289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W289,$W289=\"\"),OR(AO$7=$V289,AN289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W289,$W289=\"\"),OR(AP$7=$V289,AO289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W289,$W289=\"\"),OR(AQ$7=$V289,AP289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W289,$W289=\"\"),OR(AR$7=$V289,AQ289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W289,$W289=\"\"),OR(AS$7=$V289,AR289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W289,$W289=\"\"),OR(AT$7=$V289,AS289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W289,$W289=\"\"),OR(AU$7=$V289,AT289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W289,$W289=\"\"),OR(AV$7=$V289,AU289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W289,$W289=\"\"),OR(AW$7=$V289,AV289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W289,$W289=\"\"),OR(AX$7=$V289,AW289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W289,$W289=\"\"),OR(AY$7=$V289,AX289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W289,$W289=\"\"),OR(AZ$7=$V289,AY289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W289,$W289=\"\"),OR(BA$7=$V289,AZ289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W289,$W289=\"\"),OR(BB$7=$V289,BA289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W289,$W289=\"\"),OR(BC$7=$V289,BB289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W289,$W289=\"\"),OR(BD$7=$V289,BC289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W289,$W289=\"\"),OR(BE$7=$V289,BD289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W289,$W289=\"\"),OR(BF$7=$V289,BE289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W289,$W289=\"\"),OR(BG$7=$V289,BF289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W289,$W289=\"\"),OR(BH$7=$V289,BG289<>\" \")),$S289*$J289*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[283,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A290,1)),\"\",INDEX(Database[Project Name],A290,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A290,1)),\"\",INDEX(Database[Watershed],$A290,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A290,1)),\"\",INDEX(Database[BMP Type],$A290,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A290,1)),\"\",INDEX(Database[BMP Sub-type],$A290,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A290,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A290,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A290,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A290,1))","v":""},{"$f":"IF(H290=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G290,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H290=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G290,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H290=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G290,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A290,1)),\"\",INDEX(Database[BMP Size],$A290,1))","v":""},{"$f":"IF(B290=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G290,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A290,1)),\"\",INDEX(Database[Service Level],$A290,1))","v":""},{"$f":"IF(B290=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G290,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B290=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G290,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A290,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A290,1))","v":""},{"$f":"IF(B290=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G290,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A290,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A290,1))","v":""},"",{"$f":"IF(B290=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G290,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A290,1)),\"\",INDEX(Database[Comments (text)],$A290,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A290,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A290,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A290,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A290,1))","v":""},{"$f":"IF($X$7=$V290,$S$8*J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W290,$W290=\"\"),OR(Y$7=$V290,X290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W290,$W290=\"\"),OR(Z$7=$V290,Y290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W290,$W290=\"\"),OR(AA$7=$V290,Z290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W290,$W290=\"\"),OR(AB$7=$V290,AA290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W290,$W290=\"\"),OR(AC$7=$V290,AB290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W290,$W290=\"\"),OR(AD$7=$V290,AC290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W290,$W290=\"\"),OR(AE$7=$V290,AD290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W290,$W290=\"\"),OR(AF$7=$V290,AE290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W290,$W290=\"\"),OR(AG$7=$V290,AF290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W290,$W290=\"\"),OR(AH$7=$V290,AG290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W290,$W290=\"\"),OR(AI$7=$V290,AH290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W290,$W290=\"\"),OR(AJ$7=$V290,AI290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W290,$W290=\"\"),OR(AK$7=$V290,AJ290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W290,$W290=\"\"),OR(AL$7=$V290,AK290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W290,$W290=\"\"),OR(AM$7=$V290,AL290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W290,$W290=\"\"),OR(AN$7=$V290,AM290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W290,$W290=\"\"),OR(AO$7=$V290,AN290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W290,$W290=\"\"),OR(AP$7=$V290,AO290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W290,$W290=\"\"),OR(AQ$7=$V290,AP290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W290,$W290=\"\"),OR(AR$7=$V290,AQ290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W290,$W290=\"\"),OR(AS$7=$V290,AR290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W290,$W290=\"\"),OR(AT$7=$V290,AS290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W290,$W290=\"\"),OR(AU$7=$V290,AT290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W290,$W290=\"\"),OR(AV$7=$V290,AU290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W290,$W290=\"\"),OR(AW$7=$V290,AV290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W290,$W290=\"\"),OR(AX$7=$V290,AW290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W290,$W290=\"\"),OR(AY$7=$V290,AX290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W290,$W290=\"\"),OR(AZ$7=$V290,AY290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W290,$W290=\"\"),OR(BA$7=$V290,AZ290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W290,$W290=\"\"),OR(BB$7=$V290,BA290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W290,$W290=\"\"),OR(BC$7=$V290,BB290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W290,$W290=\"\"),OR(BD$7=$V290,BC290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W290,$W290=\"\"),OR(BE$7=$V290,BD290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W290,$W290=\"\"),OR(BF$7=$V290,BE290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W290,$W290=\"\"),OR(BG$7=$V290,BF290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W290,$W290=\"\"),OR(BH$7=$V290,BG290<>\" \")),$S290*$J290*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[284,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A291,1)),\"\",INDEX(Database[Project Name],A291,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A291,1)),\"\",INDEX(Database[Watershed],$A291,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A291,1)),\"\",INDEX(Database[BMP Type],$A291,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A291,1)),\"\",INDEX(Database[BMP Sub-type],$A291,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A291,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A291,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A291,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A291,1))","v":""},{"$f":"IF(H291=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G291,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H291=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G291,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H291=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G291,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A291,1)),\"\",INDEX(Database[BMP Size],$A291,1))","v":""},{"$f":"IF(B291=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G291,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A291,1)),\"\",INDEX(Database[Service Level],$A291,1))","v":""},{"$f":"IF(B291=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G291,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B291=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G291,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A291,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A291,1))","v":""},{"$f":"IF(B291=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G291,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A291,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A291,1))","v":""},"",{"$f":"IF(B291=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G291,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A291,1)),\"\",INDEX(Database[Comments (text)],$A291,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A291,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A291,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A291,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A291,1))","v":""},{"$f":"IF($X$7=$V291,$S$8*J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W291,$W291=\"\"),OR(Y$7=$V291,X291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W291,$W291=\"\"),OR(Z$7=$V291,Y291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W291,$W291=\"\"),OR(AA$7=$V291,Z291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W291,$W291=\"\"),OR(AB$7=$V291,AA291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W291,$W291=\"\"),OR(AC$7=$V291,AB291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W291,$W291=\"\"),OR(AD$7=$V291,AC291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W291,$W291=\"\"),OR(AE$7=$V291,AD291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W291,$W291=\"\"),OR(AF$7=$V291,AE291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W291,$W291=\"\"),OR(AG$7=$V291,AF291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W291,$W291=\"\"),OR(AH$7=$V291,AG291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W291,$W291=\"\"),OR(AI$7=$V291,AH291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W291,$W291=\"\"),OR(AJ$7=$V291,AI291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W291,$W291=\"\"),OR(AK$7=$V291,AJ291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W291,$W291=\"\"),OR(AL$7=$V291,AK291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W291,$W291=\"\"),OR(AM$7=$V291,AL291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W291,$W291=\"\"),OR(AN$7=$V291,AM291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W291,$W291=\"\"),OR(AO$7=$V291,AN291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W291,$W291=\"\"),OR(AP$7=$V291,AO291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W291,$W291=\"\"),OR(AQ$7=$V291,AP291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W291,$W291=\"\"),OR(AR$7=$V291,AQ291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W291,$W291=\"\"),OR(AS$7=$V291,AR291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W291,$W291=\"\"),OR(AT$7=$V291,AS291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W291,$W291=\"\"),OR(AU$7=$V291,AT291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W291,$W291=\"\"),OR(AV$7=$V291,AU291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W291,$W291=\"\"),OR(AW$7=$V291,AV291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W291,$W291=\"\"),OR(AX$7=$V291,AW291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W291,$W291=\"\"),OR(AY$7=$V291,AX291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W291,$W291=\"\"),OR(AZ$7=$V291,AY291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W291,$W291=\"\"),OR(BA$7=$V291,AZ291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W291,$W291=\"\"),OR(BB$7=$V291,BA291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W291,$W291=\"\"),OR(BC$7=$V291,BB291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W291,$W291=\"\"),OR(BD$7=$V291,BC291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W291,$W291=\"\"),OR(BE$7=$V291,BD291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W291,$W291=\"\"),OR(BF$7=$V291,BE291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W291,$W291=\"\"),OR(BG$7=$V291,BF291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W291,$W291=\"\"),OR(BH$7=$V291,BG291<>\" \")),$S291*$J291*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[285,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A292,1)),\"\",INDEX(Database[Project Name],A292,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A292,1)),\"\",INDEX(Database[Watershed],$A292,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A292,1)),\"\",INDEX(Database[BMP Type],$A292,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A292,1)),\"\",INDEX(Database[BMP Sub-type],$A292,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A292,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A292,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A292,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A292,1))","v":""},{"$f":"IF(H292=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G292,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H292=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G292,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H292=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G292,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A292,1)),\"\",INDEX(Database[BMP Size],$A292,1))","v":""},{"$f":"IF(B292=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G292,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A292,1)),\"\",INDEX(Database[Service Level],$A292,1))","v":""},{"$f":"IF(B292=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G292,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B292=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G292,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A292,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A292,1))","v":""},{"$f":"IF(B292=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G292,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A292,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A292,1))","v":""},"",{"$f":"IF(B292=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G292,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A292,1)),\"\",INDEX(Database[Comments (text)],$A292,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A292,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A292,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A292,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A292,1))","v":""},{"$f":"IF($X$7=$V292,$S$8*J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W292,$W292=\"\"),OR(Y$7=$V292,X292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W292,$W292=\"\"),OR(Z$7=$V292,Y292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W292,$W292=\"\"),OR(AA$7=$V292,Z292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W292,$W292=\"\"),OR(AB$7=$V292,AA292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W292,$W292=\"\"),OR(AC$7=$V292,AB292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W292,$W292=\"\"),OR(AD$7=$V292,AC292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W292,$W292=\"\"),OR(AE$7=$V292,AD292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W292,$W292=\"\"),OR(AF$7=$V292,AE292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W292,$W292=\"\"),OR(AG$7=$V292,AF292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W292,$W292=\"\"),OR(AH$7=$V292,AG292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W292,$W292=\"\"),OR(AI$7=$V292,AH292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W292,$W292=\"\"),OR(AJ$7=$V292,AI292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W292,$W292=\"\"),OR(AK$7=$V292,AJ292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W292,$W292=\"\"),OR(AL$7=$V292,AK292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W292,$W292=\"\"),OR(AM$7=$V292,AL292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W292,$W292=\"\"),OR(AN$7=$V292,AM292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W292,$W292=\"\"),OR(AO$7=$V292,AN292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W292,$W292=\"\"),OR(AP$7=$V292,AO292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W292,$W292=\"\"),OR(AQ$7=$V292,AP292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W292,$W292=\"\"),OR(AR$7=$V292,AQ292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W292,$W292=\"\"),OR(AS$7=$V292,AR292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W292,$W292=\"\"),OR(AT$7=$V292,AS292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W292,$W292=\"\"),OR(AU$7=$V292,AT292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W292,$W292=\"\"),OR(AV$7=$V292,AU292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W292,$W292=\"\"),OR(AW$7=$V292,AV292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W292,$W292=\"\"),OR(AX$7=$V292,AW292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W292,$W292=\"\"),OR(AY$7=$V292,AX292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W292,$W292=\"\"),OR(AZ$7=$V292,AY292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W292,$W292=\"\"),OR(BA$7=$V292,AZ292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W292,$W292=\"\"),OR(BB$7=$V292,BA292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W292,$W292=\"\"),OR(BC$7=$V292,BB292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W292,$W292=\"\"),OR(BD$7=$V292,BC292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W292,$W292=\"\"),OR(BE$7=$V292,BD292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W292,$W292=\"\"),OR(BF$7=$V292,BE292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W292,$W292=\"\"),OR(BG$7=$V292,BF292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W292,$W292=\"\"),OR(BH$7=$V292,BG292<>\" \")),$S292*$J292*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[286,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A293,1)),\"\",INDEX(Database[Project Name],A293,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A293,1)),\"\",INDEX(Database[Watershed],$A293,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A293,1)),\"\",INDEX(Database[BMP Type],$A293,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A293,1)),\"\",INDEX(Database[BMP Sub-type],$A293,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A293,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A293,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A293,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A293,1))","v":""},{"$f":"IF(H293=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G293,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H293=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G293,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H293=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G293,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A293,1)),\"\",INDEX(Database[BMP Size],$A293,1))","v":""},{"$f":"IF(B293=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G293,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A293,1)),\"\",INDEX(Database[Service Level],$A293,1))","v":""},{"$f":"IF(B293=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G293,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B293=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G293,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A293,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A293,1))","v":""},{"$f":"IF(B293=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G293,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A293,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A293,1))","v":""},"",{"$f":"IF(B293=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G293,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A293,1)),\"\",INDEX(Database[Comments (text)],$A293,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A293,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A293,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A293,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A293,1))","v":""},{"$f":"IF($X$7=$V293,$S$8*J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W293,$W293=\"\"),OR(Y$7=$V293,X293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W293,$W293=\"\"),OR(Z$7=$V293,Y293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W293,$W293=\"\"),OR(AA$7=$V293,Z293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W293,$W293=\"\"),OR(AB$7=$V293,AA293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W293,$W293=\"\"),OR(AC$7=$V293,AB293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W293,$W293=\"\"),OR(AD$7=$V293,AC293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W293,$W293=\"\"),OR(AE$7=$V293,AD293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W293,$W293=\"\"),OR(AF$7=$V293,AE293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W293,$W293=\"\"),OR(AG$7=$V293,AF293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W293,$W293=\"\"),OR(AH$7=$V293,AG293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W293,$W293=\"\"),OR(AI$7=$V293,AH293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W293,$W293=\"\"),OR(AJ$7=$V293,AI293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W293,$W293=\"\"),OR(AK$7=$V293,AJ293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W293,$W293=\"\"),OR(AL$7=$V293,AK293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W293,$W293=\"\"),OR(AM$7=$V293,AL293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W293,$W293=\"\"),OR(AN$7=$V293,AM293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W293,$W293=\"\"),OR(AO$7=$V293,AN293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W293,$W293=\"\"),OR(AP$7=$V293,AO293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W293,$W293=\"\"),OR(AQ$7=$V293,AP293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W293,$W293=\"\"),OR(AR$7=$V293,AQ293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W293,$W293=\"\"),OR(AS$7=$V293,AR293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W293,$W293=\"\"),OR(AT$7=$V293,AS293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W293,$W293=\"\"),OR(AU$7=$V293,AT293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W293,$W293=\"\"),OR(AV$7=$V293,AU293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W293,$W293=\"\"),OR(AW$7=$V293,AV293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W293,$W293=\"\"),OR(AX$7=$V293,AW293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W293,$W293=\"\"),OR(AY$7=$V293,AX293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W293,$W293=\"\"),OR(AZ$7=$V293,AY293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W293,$W293=\"\"),OR(BA$7=$V293,AZ293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W293,$W293=\"\"),OR(BB$7=$V293,BA293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W293,$W293=\"\"),OR(BC$7=$V293,BB293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W293,$W293=\"\"),OR(BD$7=$V293,BC293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W293,$W293=\"\"),OR(BE$7=$V293,BD293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W293,$W293=\"\"),OR(BF$7=$V293,BE293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W293,$W293=\"\"),OR(BG$7=$V293,BF293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W293,$W293=\"\"),OR(BH$7=$V293,BG293<>\" \")),$S293*$J293*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[287,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A294,1)),\"\",INDEX(Database[Project Name],A294,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A294,1)),\"\",INDEX(Database[Watershed],$A294,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A294,1)),\"\",INDEX(Database[BMP Type],$A294,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A294,1)),\"\",INDEX(Database[BMP Sub-type],$A294,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A294,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A294,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A294,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A294,1))","v":""},{"$f":"IF(H294=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G294,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H294=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G294,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H294=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G294,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A294,1)),\"\",INDEX(Database[BMP Size],$A294,1))","v":""},{"$f":"IF(B294=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G294,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A294,1)),\"\",INDEX(Database[Service Level],$A294,1))","v":""},{"$f":"IF(B294=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G294,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B294=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G294,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A294,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A294,1))","v":""},{"$f":"IF(B294=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G294,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A294,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A294,1))","v":""},"",{"$f":"IF(B294=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G294,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A294,1)),\"\",INDEX(Database[Comments (text)],$A294,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A294,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A294,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A294,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A294,1))","v":""},{"$f":"IF($X$7=$V294,$S$8*J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W294,$W294=\"\"),OR(Y$7=$V294,X294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W294,$W294=\"\"),OR(Z$7=$V294,Y294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W294,$W294=\"\"),OR(AA$7=$V294,Z294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W294,$W294=\"\"),OR(AB$7=$V294,AA294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W294,$W294=\"\"),OR(AC$7=$V294,AB294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W294,$W294=\"\"),OR(AD$7=$V294,AC294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W294,$W294=\"\"),OR(AE$7=$V294,AD294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W294,$W294=\"\"),OR(AF$7=$V294,AE294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W294,$W294=\"\"),OR(AG$7=$V294,AF294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W294,$W294=\"\"),OR(AH$7=$V294,AG294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W294,$W294=\"\"),OR(AI$7=$V294,AH294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W294,$W294=\"\"),OR(AJ$7=$V294,AI294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W294,$W294=\"\"),OR(AK$7=$V294,AJ294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W294,$W294=\"\"),OR(AL$7=$V294,AK294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W294,$W294=\"\"),OR(AM$7=$V294,AL294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W294,$W294=\"\"),OR(AN$7=$V294,AM294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W294,$W294=\"\"),OR(AO$7=$V294,AN294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W294,$W294=\"\"),OR(AP$7=$V294,AO294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W294,$W294=\"\"),OR(AQ$7=$V294,AP294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W294,$W294=\"\"),OR(AR$7=$V294,AQ294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W294,$W294=\"\"),OR(AS$7=$V294,AR294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W294,$W294=\"\"),OR(AT$7=$V294,AS294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W294,$W294=\"\"),OR(AU$7=$V294,AT294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W294,$W294=\"\"),OR(AV$7=$V294,AU294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W294,$W294=\"\"),OR(AW$7=$V294,AV294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W294,$W294=\"\"),OR(AX$7=$V294,AW294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W294,$W294=\"\"),OR(AY$7=$V294,AX294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W294,$W294=\"\"),OR(AZ$7=$V294,AY294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W294,$W294=\"\"),OR(BA$7=$V294,AZ294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W294,$W294=\"\"),OR(BB$7=$V294,BA294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W294,$W294=\"\"),OR(BC$7=$V294,BB294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W294,$W294=\"\"),OR(BD$7=$V294,BC294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W294,$W294=\"\"),OR(BE$7=$V294,BD294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W294,$W294=\"\"),OR(BF$7=$V294,BE294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W294,$W294=\"\"),OR(BG$7=$V294,BF294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W294,$W294=\"\"),OR(BH$7=$V294,BG294<>\" \")),$S294*$J294*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[288,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A295,1)),\"\",INDEX(Database[Project Name],A295,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A295,1)),\"\",INDEX(Database[Watershed],$A295,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A295,1)),\"\",INDEX(Database[BMP Type],$A295,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A295,1)),\"\",INDEX(Database[BMP Sub-type],$A295,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A295,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A295,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A295,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A295,1))","v":""},{"$f":"IF(H295=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G295,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H295=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G295,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H295=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G295,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A295,1)),\"\",INDEX(Database[BMP Size],$A295,1))","v":""},{"$f":"IF(B295=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G295,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A295,1)),\"\",INDEX(Database[Service Level],$A295,1))","v":""},{"$f":"IF(B295=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G295,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B295=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G295,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A295,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A295,1))","v":""},{"$f":"IF(B295=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G295,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A295,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A295,1))","v":""},"",{"$f":"IF(B295=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G295,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A295,1)),\"\",INDEX(Database[Comments (text)],$A295,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A295,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A295,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A295,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A295,1))","v":""},{"$f":"IF($X$7=$V295,$S$8*J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W295,$W295=\"\"),OR(Y$7=$V295,X295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W295,$W295=\"\"),OR(Z$7=$V295,Y295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W295,$W295=\"\"),OR(AA$7=$V295,Z295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W295,$W295=\"\"),OR(AB$7=$V295,AA295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W295,$W295=\"\"),OR(AC$7=$V295,AB295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W295,$W295=\"\"),OR(AD$7=$V295,AC295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W295,$W295=\"\"),OR(AE$7=$V295,AD295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W295,$W295=\"\"),OR(AF$7=$V295,AE295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W295,$W295=\"\"),OR(AG$7=$V295,AF295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W295,$W295=\"\"),OR(AH$7=$V295,AG295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W295,$W295=\"\"),OR(AI$7=$V295,AH295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W295,$W295=\"\"),OR(AJ$7=$V295,AI295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W295,$W295=\"\"),OR(AK$7=$V295,AJ295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W295,$W295=\"\"),OR(AL$7=$V295,AK295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W295,$W295=\"\"),OR(AM$7=$V295,AL295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W295,$W295=\"\"),OR(AN$7=$V295,AM295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W295,$W295=\"\"),OR(AO$7=$V295,AN295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W295,$W295=\"\"),OR(AP$7=$V295,AO295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W295,$W295=\"\"),OR(AQ$7=$V295,AP295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W295,$W295=\"\"),OR(AR$7=$V295,AQ295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W295,$W295=\"\"),OR(AS$7=$V295,AR295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W295,$W295=\"\"),OR(AT$7=$V295,AS295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W295,$W295=\"\"),OR(AU$7=$V295,AT295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W295,$W295=\"\"),OR(AV$7=$V295,AU295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W295,$W295=\"\"),OR(AW$7=$V295,AV295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W295,$W295=\"\"),OR(AX$7=$V295,AW295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W295,$W295=\"\"),OR(AY$7=$V295,AX295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W295,$W295=\"\"),OR(AZ$7=$V295,AY295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W295,$W295=\"\"),OR(BA$7=$V295,AZ295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W295,$W295=\"\"),OR(BB$7=$V295,BA295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W295,$W295=\"\"),OR(BC$7=$V295,BB295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W295,$W295=\"\"),OR(BD$7=$V295,BC295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W295,$W295=\"\"),OR(BE$7=$V295,BD295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W295,$W295=\"\"),OR(BF$7=$V295,BE295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W295,$W295=\"\"),OR(BG$7=$V295,BF295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W295,$W295=\"\"),OR(BH$7=$V295,BG295<>\" \")),$S295*$J295*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[289,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A296,1)),\"\",INDEX(Database[Project Name],A296,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A296,1)),\"\",INDEX(Database[Watershed],$A296,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A296,1)),\"\",INDEX(Database[BMP Type],$A296,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A296,1)),\"\",INDEX(Database[BMP Sub-type],$A296,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A296,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A296,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A296,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A296,1))","v":""},{"$f":"IF(H296=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G296,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H296=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G296,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H296=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G296,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A296,1)),\"\",INDEX(Database[BMP Size],$A296,1))","v":""},{"$f":"IF(B296=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G296,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A296,1)),\"\",INDEX(Database[Service Level],$A296,1))","v":""},{"$f":"IF(B296=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G296,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B296=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G296,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A296,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A296,1))","v":""},{"$f":"IF(B296=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G296,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A296,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A296,1))","v":""},"",{"$f":"IF(B296=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G296,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A296,1)),\"\",INDEX(Database[Comments (text)],$A296,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A296,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A296,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A296,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A296,1))","v":""},{"$f":"IF($X$7=$V296,$S$8*J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W296,$W296=\"\"),OR(Y$7=$V296,X296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W296,$W296=\"\"),OR(Z$7=$V296,Y296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W296,$W296=\"\"),OR(AA$7=$V296,Z296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W296,$W296=\"\"),OR(AB$7=$V296,AA296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W296,$W296=\"\"),OR(AC$7=$V296,AB296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W296,$W296=\"\"),OR(AD$7=$V296,AC296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W296,$W296=\"\"),OR(AE$7=$V296,AD296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W296,$W296=\"\"),OR(AF$7=$V296,AE296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W296,$W296=\"\"),OR(AG$7=$V296,AF296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W296,$W296=\"\"),OR(AH$7=$V296,AG296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W296,$W296=\"\"),OR(AI$7=$V296,AH296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W296,$W296=\"\"),OR(AJ$7=$V296,AI296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W296,$W296=\"\"),OR(AK$7=$V296,AJ296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W296,$W296=\"\"),OR(AL$7=$V296,AK296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W296,$W296=\"\"),OR(AM$7=$V296,AL296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W296,$W296=\"\"),OR(AN$7=$V296,AM296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W296,$W296=\"\"),OR(AO$7=$V296,AN296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W296,$W296=\"\"),OR(AP$7=$V296,AO296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W296,$W296=\"\"),OR(AQ$7=$V296,AP296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W296,$W296=\"\"),OR(AR$7=$V296,AQ296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W296,$W296=\"\"),OR(AS$7=$V296,AR296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W296,$W296=\"\"),OR(AT$7=$V296,AS296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W296,$W296=\"\"),OR(AU$7=$V296,AT296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W296,$W296=\"\"),OR(AV$7=$V296,AU296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W296,$W296=\"\"),OR(AW$7=$V296,AV296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W296,$W296=\"\"),OR(AX$7=$V296,AW296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W296,$W296=\"\"),OR(AY$7=$V296,AX296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W296,$W296=\"\"),OR(AZ$7=$V296,AY296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W296,$W296=\"\"),OR(BA$7=$V296,AZ296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W296,$W296=\"\"),OR(BB$7=$V296,BA296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W296,$W296=\"\"),OR(BC$7=$V296,BB296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W296,$W296=\"\"),OR(BD$7=$V296,BC296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W296,$W296=\"\"),OR(BE$7=$V296,BD296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W296,$W296=\"\"),OR(BF$7=$V296,BE296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W296,$W296=\"\"),OR(BG$7=$V296,BF296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W296,$W296=\"\"),OR(BH$7=$V296,BG296<>\" \")),$S296*$J296*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[290,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A297,1)),\"\",INDEX(Database[Project Name],A297,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A297,1)),\"\",INDEX(Database[Watershed],$A297,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A297,1)),\"\",INDEX(Database[BMP Type],$A297,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A297,1)),\"\",INDEX(Database[BMP Sub-type],$A297,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A297,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A297,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A297,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A297,1))","v":""},{"$f":"IF(H297=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G297,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H297=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G297,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H297=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G297,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A297,1)),\"\",INDEX(Database[BMP Size],$A297,1))","v":""},{"$f":"IF(B297=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G297,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A297,1)),\"\",INDEX(Database[Service Level],$A297,1))","v":""},{"$f":"IF(B297=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G297,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B297=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G297,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A297,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A297,1))","v":""},{"$f":"IF(B297=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G297,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A297,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A297,1))","v":""},"",{"$f":"IF(B297=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G297,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A297,1)),\"\",INDEX(Database[Comments (text)],$A297,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A297,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A297,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A297,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A297,1))","v":""},{"$f":"IF($X$7=$V297,$S$8*J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W297,$W297=\"\"),OR(Y$7=$V297,X297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W297,$W297=\"\"),OR(Z$7=$V297,Y297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W297,$W297=\"\"),OR(AA$7=$V297,Z297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W297,$W297=\"\"),OR(AB$7=$V297,AA297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W297,$W297=\"\"),OR(AC$7=$V297,AB297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W297,$W297=\"\"),OR(AD$7=$V297,AC297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W297,$W297=\"\"),OR(AE$7=$V297,AD297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W297,$W297=\"\"),OR(AF$7=$V297,AE297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W297,$W297=\"\"),OR(AG$7=$V297,AF297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W297,$W297=\"\"),OR(AH$7=$V297,AG297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W297,$W297=\"\"),OR(AI$7=$V297,AH297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W297,$W297=\"\"),OR(AJ$7=$V297,AI297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W297,$W297=\"\"),OR(AK$7=$V297,AJ297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W297,$W297=\"\"),OR(AL$7=$V297,AK297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W297,$W297=\"\"),OR(AM$7=$V297,AL297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W297,$W297=\"\"),OR(AN$7=$V297,AM297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W297,$W297=\"\"),OR(AO$7=$V297,AN297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W297,$W297=\"\"),OR(AP$7=$V297,AO297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W297,$W297=\"\"),OR(AQ$7=$V297,AP297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W297,$W297=\"\"),OR(AR$7=$V297,AQ297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W297,$W297=\"\"),OR(AS$7=$V297,AR297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W297,$W297=\"\"),OR(AT$7=$V297,AS297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W297,$W297=\"\"),OR(AU$7=$V297,AT297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W297,$W297=\"\"),OR(AV$7=$V297,AU297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W297,$W297=\"\"),OR(AW$7=$V297,AV297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W297,$W297=\"\"),OR(AX$7=$V297,AW297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W297,$W297=\"\"),OR(AY$7=$V297,AX297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W297,$W297=\"\"),OR(AZ$7=$V297,AY297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W297,$W297=\"\"),OR(BA$7=$V297,AZ297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W297,$W297=\"\"),OR(BB$7=$V297,BA297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W297,$W297=\"\"),OR(BC$7=$V297,BB297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W297,$W297=\"\"),OR(BD$7=$V297,BC297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W297,$W297=\"\"),OR(BE$7=$V297,BD297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W297,$W297=\"\"),OR(BF$7=$V297,BE297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W297,$W297=\"\"),OR(BG$7=$V297,BF297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W297,$W297=\"\"),OR(BH$7=$V297,BG297<>\" \")),$S297*$J297*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[291,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A298,1)),\"\",INDEX(Database[Project Name],A298,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A298,1)),\"\",INDEX(Database[Watershed],$A298,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A298,1)),\"\",INDEX(Database[BMP Type],$A298,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A298,1)),\"\",INDEX(Database[BMP Sub-type],$A298,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A298,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A298,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A298,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A298,1))","v":""},{"$f":"IF(H298=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G298,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H298=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G298,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H298=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G298,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A298,1)),\"\",INDEX(Database[BMP Size],$A298,1))","v":""},{"$f":"IF(B298=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G298,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A298,1)),\"\",INDEX(Database[Service Level],$A298,1))","v":""},{"$f":"IF(B298=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G298,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B298=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G298,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A298,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A298,1))","v":""},{"$f":"IF(B298=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G298,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A298,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A298,1))","v":""},"",{"$f":"IF(B298=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G298,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A298,1)),\"\",INDEX(Database[Comments (text)],$A298,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A298,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A298,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A298,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A298,1))","v":""},{"$f":"IF($X$7=$V298,$S$8*J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W298,$W298=\"\"),OR(Y$7=$V298,X298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W298,$W298=\"\"),OR(Z$7=$V298,Y298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W298,$W298=\"\"),OR(AA$7=$V298,Z298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W298,$W298=\"\"),OR(AB$7=$V298,AA298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W298,$W298=\"\"),OR(AC$7=$V298,AB298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W298,$W298=\"\"),OR(AD$7=$V298,AC298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W298,$W298=\"\"),OR(AE$7=$V298,AD298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W298,$W298=\"\"),OR(AF$7=$V298,AE298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W298,$W298=\"\"),OR(AG$7=$V298,AF298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W298,$W298=\"\"),OR(AH$7=$V298,AG298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W298,$W298=\"\"),OR(AI$7=$V298,AH298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W298,$W298=\"\"),OR(AJ$7=$V298,AI298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W298,$W298=\"\"),OR(AK$7=$V298,AJ298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W298,$W298=\"\"),OR(AL$7=$V298,AK298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W298,$W298=\"\"),OR(AM$7=$V298,AL298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W298,$W298=\"\"),OR(AN$7=$V298,AM298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W298,$W298=\"\"),OR(AO$7=$V298,AN298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W298,$W298=\"\"),OR(AP$7=$V298,AO298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W298,$W298=\"\"),OR(AQ$7=$V298,AP298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W298,$W298=\"\"),OR(AR$7=$V298,AQ298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W298,$W298=\"\"),OR(AS$7=$V298,AR298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W298,$W298=\"\"),OR(AT$7=$V298,AS298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W298,$W298=\"\"),OR(AU$7=$V298,AT298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W298,$W298=\"\"),OR(AV$7=$V298,AU298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W298,$W298=\"\"),OR(AW$7=$V298,AV298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W298,$W298=\"\"),OR(AX$7=$V298,AW298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W298,$W298=\"\"),OR(AY$7=$V298,AX298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W298,$W298=\"\"),OR(AZ$7=$V298,AY298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W298,$W298=\"\"),OR(BA$7=$V298,AZ298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W298,$W298=\"\"),OR(BB$7=$V298,BA298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W298,$W298=\"\"),OR(BC$7=$V298,BB298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W298,$W298=\"\"),OR(BD$7=$V298,BC298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W298,$W298=\"\"),OR(BE$7=$V298,BD298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W298,$W298=\"\"),OR(BF$7=$V298,BE298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W298,$W298=\"\"),OR(BG$7=$V298,BF298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W298,$W298=\"\"),OR(BH$7=$V298,BG298<>\" \")),$S298*$J298*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[292,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A299,1)),\"\",INDEX(Database[Project Name],A299,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A299,1)),\"\",INDEX(Database[Watershed],$A299,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A299,1)),\"\",INDEX(Database[BMP Type],$A299,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A299,1)),\"\",INDEX(Database[BMP Sub-type],$A299,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A299,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A299,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A299,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A299,1))","v":""},{"$f":"IF(H299=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G299,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H299=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G299,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H299=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G299,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A299,1)),\"\",INDEX(Database[BMP Size],$A299,1))","v":""},{"$f":"IF(B299=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G299,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A299,1)),\"\",INDEX(Database[Service Level],$A299,1))","v":""},{"$f":"IF(B299=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G299,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B299=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G299,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A299,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A299,1))","v":""},{"$f":"IF(B299=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G299,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A299,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A299,1))","v":""},"",{"$f":"IF(B299=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G299,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A299,1)),\"\",INDEX(Database[Comments (text)],$A299,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A299,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A299,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A299,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A299,1))","v":""},{"$f":"IF($X$7=$V299,$S$8*J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W299,$W299=\"\"),OR(Y$7=$V299,X299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W299,$W299=\"\"),OR(Z$7=$V299,Y299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W299,$W299=\"\"),OR(AA$7=$V299,Z299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W299,$W299=\"\"),OR(AB$7=$V299,AA299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W299,$W299=\"\"),OR(AC$7=$V299,AB299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W299,$W299=\"\"),OR(AD$7=$V299,AC299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W299,$W299=\"\"),OR(AE$7=$V299,AD299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W299,$W299=\"\"),OR(AF$7=$V299,AE299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W299,$W299=\"\"),OR(AG$7=$V299,AF299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W299,$W299=\"\"),OR(AH$7=$V299,AG299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W299,$W299=\"\"),OR(AI$7=$V299,AH299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W299,$W299=\"\"),OR(AJ$7=$V299,AI299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W299,$W299=\"\"),OR(AK$7=$V299,AJ299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W299,$W299=\"\"),OR(AL$7=$V299,AK299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W299,$W299=\"\"),OR(AM$7=$V299,AL299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W299,$W299=\"\"),OR(AN$7=$V299,AM299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W299,$W299=\"\"),OR(AO$7=$V299,AN299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W299,$W299=\"\"),OR(AP$7=$V299,AO299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W299,$W299=\"\"),OR(AQ$7=$V299,AP299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W299,$W299=\"\"),OR(AR$7=$V299,AQ299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W299,$W299=\"\"),OR(AS$7=$V299,AR299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W299,$W299=\"\"),OR(AT$7=$V299,AS299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W299,$W299=\"\"),OR(AU$7=$V299,AT299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W299,$W299=\"\"),OR(AV$7=$V299,AU299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W299,$W299=\"\"),OR(AW$7=$V299,AV299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W299,$W299=\"\"),OR(AX$7=$V299,AW299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W299,$W299=\"\"),OR(AY$7=$V299,AX299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W299,$W299=\"\"),OR(AZ$7=$V299,AY299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W299,$W299=\"\"),OR(BA$7=$V299,AZ299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W299,$W299=\"\"),OR(BB$7=$V299,BA299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W299,$W299=\"\"),OR(BC$7=$V299,BB299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W299,$W299=\"\"),OR(BD$7=$V299,BC299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W299,$W299=\"\"),OR(BE$7=$V299,BD299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W299,$W299=\"\"),OR(BF$7=$V299,BE299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W299,$W299=\"\"),OR(BG$7=$V299,BF299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W299,$W299=\"\"),OR(BH$7=$V299,BG299<>\" \")),$S299*$J299*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[293,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A300,1)),\"\",INDEX(Database[Project Name],A300,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A300,1)),\"\",INDEX(Database[Watershed],$A300,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A300,1)),\"\",INDEX(Database[BMP Type],$A300,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A300,1)),\"\",INDEX(Database[BMP Sub-type],$A300,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A300,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A300,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A300,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A300,1))","v":""},{"$f":"IF(H300=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G300,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H300=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G300,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H300=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G300,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A300,1)),\"\",INDEX(Database[BMP Size],$A300,1))","v":""},{"$f":"IF(B300=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G300,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A300,1)),\"\",INDEX(Database[Service Level],$A300,1))","v":""},{"$f":"IF(B300=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G300,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B300=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G300,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A300,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A300,1))","v":""},{"$f":"IF(B300=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G300,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A300,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A300,1))","v":""},"",{"$f":"IF(B300=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G300,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A300,1)),\"\",INDEX(Database[Comments (text)],$A300,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A300,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A300,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A300,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A300,1))","v":""},{"$f":"IF($X$7=$V300,$S$8*J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W300,$W300=\"\"),OR(Y$7=$V300,X300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W300,$W300=\"\"),OR(Z$7=$V300,Y300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W300,$W300=\"\"),OR(AA$7=$V300,Z300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W300,$W300=\"\"),OR(AB$7=$V300,AA300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W300,$W300=\"\"),OR(AC$7=$V300,AB300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W300,$W300=\"\"),OR(AD$7=$V300,AC300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W300,$W300=\"\"),OR(AE$7=$V300,AD300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W300,$W300=\"\"),OR(AF$7=$V300,AE300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W300,$W300=\"\"),OR(AG$7=$V300,AF300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W300,$W300=\"\"),OR(AH$7=$V300,AG300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W300,$W300=\"\"),OR(AI$7=$V300,AH300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W300,$W300=\"\"),OR(AJ$7=$V300,AI300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W300,$W300=\"\"),OR(AK$7=$V300,AJ300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W300,$W300=\"\"),OR(AL$7=$V300,AK300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W300,$W300=\"\"),OR(AM$7=$V300,AL300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W300,$W300=\"\"),OR(AN$7=$V300,AM300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W300,$W300=\"\"),OR(AO$7=$V300,AN300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W300,$W300=\"\"),OR(AP$7=$V300,AO300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W300,$W300=\"\"),OR(AQ$7=$V300,AP300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W300,$W300=\"\"),OR(AR$7=$V300,AQ300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W300,$W300=\"\"),OR(AS$7=$V300,AR300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W300,$W300=\"\"),OR(AT$7=$V300,AS300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W300,$W300=\"\"),OR(AU$7=$V300,AT300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W300,$W300=\"\"),OR(AV$7=$V300,AU300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W300,$W300=\"\"),OR(AW$7=$V300,AV300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W300,$W300=\"\"),OR(AX$7=$V300,AW300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W300,$W300=\"\"),OR(AY$7=$V300,AX300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W300,$W300=\"\"),OR(AZ$7=$V300,AY300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W300,$W300=\"\"),OR(BA$7=$V300,AZ300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W300,$W300=\"\"),OR(BB$7=$V300,BA300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W300,$W300=\"\"),OR(BC$7=$V300,BB300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W300,$W300=\"\"),OR(BD$7=$V300,BC300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W300,$W300=\"\"),OR(BE$7=$V300,BD300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W300,$W300=\"\"),OR(BF$7=$V300,BE300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W300,$W300=\"\"),OR(BG$7=$V300,BF300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W300,$W300=\"\"),OR(BH$7=$V300,BG300<>\" \")),$S300*$J300*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[294,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A301,1)),\"\",INDEX(Database[Project Name],A301,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A301,1)),\"\",INDEX(Database[Watershed],$A301,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A301,1)),\"\",INDEX(Database[BMP Type],$A301,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A301,1)),\"\",INDEX(Database[BMP Sub-type],$A301,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A301,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A301,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A301,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A301,1))","v":""},{"$f":"IF(H301=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G301,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H301=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G301,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H301=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G301,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A301,1)),\"\",INDEX(Database[BMP Size],$A301,1))","v":""},{"$f":"IF(B301=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G301,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A301,1)),\"\",INDEX(Database[Service Level],$A301,1))","v":""},{"$f":"IF(B301=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G301,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B301=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G301,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A301,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A301,1))","v":""},{"$f":"IF(B301=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G301,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A301,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A301,1))","v":""},"",{"$f":"IF(B301=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G301,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A301,1)),\"\",INDEX(Database[Comments (text)],$A301,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A301,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A301,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A301,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A301,1))","v":""},{"$f":"IF($X$7=$V301,$S$8*J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W301,$W301=\"\"),OR(Y$7=$V301,X301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W301,$W301=\"\"),OR(Z$7=$V301,Y301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W301,$W301=\"\"),OR(AA$7=$V301,Z301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W301,$W301=\"\"),OR(AB$7=$V301,AA301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W301,$W301=\"\"),OR(AC$7=$V301,AB301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W301,$W301=\"\"),OR(AD$7=$V301,AC301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W301,$W301=\"\"),OR(AE$7=$V301,AD301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W301,$W301=\"\"),OR(AF$7=$V301,AE301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W301,$W301=\"\"),OR(AG$7=$V301,AF301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W301,$W301=\"\"),OR(AH$7=$V301,AG301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W301,$W301=\"\"),OR(AI$7=$V301,AH301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W301,$W301=\"\"),OR(AJ$7=$V301,AI301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W301,$W301=\"\"),OR(AK$7=$V301,AJ301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W301,$W301=\"\"),OR(AL$7=$V301,AK301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W301,$W301=\"\"),OR(AM$7=$V301,AL301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W301,$W301=\"\"),OR(AN$7=$V301,AM301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W301,$W301=\"\"),OR(AO$7=$V301,AN301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W301,$W301=\"\"),OR(AP$7=$V301,AO301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W301,$W301=\"\"),OR(AQ$7=$V301,AP301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W301,$W301=\"\"),OR(AR$7=$V301,AQ301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W301,$W301=\"\"),OR(AS$7=$V301,AR301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W301,$W301=\"\"),OR(AT$7=$V301,AS301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W301,$W301=\"\"),OR(AU$7=$V301,AT301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W301,$W301=\"\"),OR(AV$7=$V301,AU301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W301,$W301=\"\"),OR(AW$7=$V301,AV301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W301,$W301=\"\"),OR(AX$7=$V301,AW301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W301,$W301=\"\"),OR(AY$7=$V301,AX301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W301,$W301=\"\"),OR(AZ$7=$V301,AY301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W301,$W301=\"\"),OR(BA$7=$V301,AZ301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W301,$W301=\"\"),OR(BB$7=$V301,BA301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W301,$W301=\"\"),OR(BC$7=$V301,BB301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W301,$W301=\"\"),OR(BD$7=$V301,BC301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W301,$W301=\"\"),OR(BE$7=$V301,BD301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W301,$W301=\"\"),OR(BF$7=$V301,BE301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W301,$W301=\"\"),OR(BG$7=$V301,BF301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W301,$W301=\"\"),OR(BH$7=$V301,BG301<>\" \")),$S301*$J301*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[295,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A302,1)),\"\",INDEX(Database[Project Name],A302,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A302,1)),\"\",INDEX(Database[Watershed],$A302,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A302,1)),\"\",INDEX(Database[BMP Type],$A302,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A302,1)),\"\",INDEX(Database[BMP Sub-type],$A302,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A302,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A302,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A302,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A302,1))","v":""},{"$f":"IF(H302=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G302,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H302=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G302,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H302=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G302,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A302,1)),\"\",INDEX(Database[BMP Size],$A302,1))","v":""},{"$f":"IF(B302=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G302,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A302,1)),\"\",INDEX(Database[Service Level],$A302,1))","v":""},{"$f":"IF(B302=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G302,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B302=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G302,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A302,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A302,1))","v":""},{"$f":"IF(B302=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G302,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A302,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A302,1))","v":""},"",{"$f":"IF(B302=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G302,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A302,1)),\"\",INDEX(Database[Comments (text)],$A302,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A302,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A302,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A302,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A302,1))","v":""},{"$f":"IF($X$7=$V302,$S$8*J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W302,$W302=\"\"),OR(Y$7=$V302,X302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W302,$W302=\"\"),OR(Z$7=$V302,Y302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W302,$W302=\"\"),OR(AA$7=$V302,Z302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W302,$W302=\"\"),OR(AB$7=$V302,AA302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W302,$W302=\"\"),OR(AC$7=$V302,AB302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W302,$W302=\"\"),OR(AD$7=$V302,AC302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W302,$W302=\"\"),OR(AE$7=$V302,AD302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W302,$W302=\"\"),OR(AF$7=$V302,AE302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W302,$W302=\"\"),OR(AG$7=$V302,AF302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W302,$W302=\"\"),OR(AH$7=$V302,AG302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W302,$W302=\"\"),OR(AI$7=$V302,AH302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W302,$W302=\"\"),OR(AJ$7=$V302,AI302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W302,$W302=\"\"),OR(AK$7=$V302,AJ302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W302,$W302=\"\"),OR(AL$7=$V302,AK302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W302,$W302=\"\"),OR(AM$7=$V302,AL302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W302,$W302=\"\"),OR(AN$7=$V302,AM302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W302,$W302=\"\"),OR(AO$7=$V302,AN302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W302,$W302=\"\"),OR(AP$7=$V302,AO302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W302,$W302=\"\"),OR(AQ$7=$V302,AP302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W302,$W302=\"\"),OR(AR$7=$V302,AQ302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W302,$W302=\"\"),OR(AS$7=$V302,AR302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W302,$W302=\"\"),OR(AT$7=$V302,AS302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W302,$W302=\"\"),OR(AU$7=$V302,AT302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W302,$W302=\"\"),OR(AV$7=$V302,AU302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W302,$W302=\"\"),OR(AW$7=$V302,AV302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W302,$W302=\"\"),OR(AX$7=$V302,AW302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W302,$W302=\"\"),OR(AY$7=$V302,AX302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W302,$W302=\"\"),OR(AZ$7=$V302,AY302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W302,$W302=\"\"),OR(BA$7=$V302,AZ302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W302,$W302=\"\"),OR(BB$7=$V302,BA302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W302,$W302=\"\"),OR(BC$7=$V302,BB302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W302,$W302=\"\"),OR(BD$7=$V302,BC302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W302,$W302=\"\"),OR(BE$7=$V302,BD302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W302,$W302=\"\"),OR(BF$7=$V302,BE302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W302,$W302=\"\"),OR(BG$7=$V302,BF302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W302,$W302=\"\"),OR(BH$7=$V302,BG302<>\" \")),$S302*$J302*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[296,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A303,1)),\"\",INDEX(Database[Project Name],A303,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A303,1)),\"\",INDEX(Database[Watershed],$A303,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A303,1)),\"\",INDEX(Database[BMP Type],$A303,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A303,1)),\"\",INDEX(Database[BMP Sub-type],$A303,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A303,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A303,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A303,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A303,1))","v":""},{"$f":"IF(H303=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G303,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H303=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G303,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H303=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G303,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A303,1)),\"\",INDEX(Database[BMP Size],$A303,1))","v":""},{"$f":"IF(B303=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G303,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A303,1)),\"\",INDEX(Database[Service Level],$A303,1))","v":""},{"$f":"IF(B303=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G303,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B303=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G303,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A303,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A303,1))","v":""},{"$f":"IF(B303=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G303,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A303,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A303,1))","v":""},"",{"$f":"IF(B303=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G303,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A303,1)),\"\",INDEX(Database[Comments (text)],$A303,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A303,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A303,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A303,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A303,1))","v":""},{"$f":"IF($X$7=$V303,$S$8*J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W303,$W303=\"\"),OR(Y$7=$V303,X303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W303,$W303=\"\"),OR(Z$7=$V303,Y303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W303,$W303=\"\"),OR(AA$7=$V303,Z303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W303,$W303=\"\"),OR(AB$7=$V303,AA303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W303,$W303=\"\"),OR(AC$7=$V303,AB303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W303,$W303=\"\"),OR(AD$7=$V303,AC303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W303,$W303=\"\"),OR(AE$7=$V303,AD303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W303,$W303=\"\"),OR(AF$7=$V303,AE303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W303,$W303=\"\"),OR(AG$7=$V303,AF303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W303,$W303=\"\"),OR(AH$7=$V303,AG303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W303,$W303=\"\"),OR(AI$7=$V303,AH303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W303,$W303=\"\"),OR(AJ$7=$V303,AI303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W303,$W303=\"\"),OR(AK$7=$V303,AJ303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W303,$W303=\"\"),OR(AL$7=$V303,AK303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W303,$W303=\"\"),OR(AM$7=$V303,AL303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W303,$W303=\"\"),OR(AN$7=$V303,AM303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W303,$W303=\"\"),OR(AO$7=$V303,AN303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W303,$W303=\"\"),OR(AP$7=$V303,AO303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W303,$W303=\"\"),OR(AQ$7=$V303,AP303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W303,$W303=\"\"),OR(AR$7=$V303,AQ303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W303,$W303=\"\"),OR(AS$7=$V303,AR303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W303,$W303=\"\"),OR(AT$7=$V303,AS303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W303,$W303=\"\"),OR(AU$7=$V303,AT303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W303,$W303=\"\"),OR(AV$7=$V303,AU303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W303,$W303=\"\"),OR(AW$7=$V303,AV303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W303,$W303=\"\"),OR(AX$7=$V303,AW303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W303,$W303=\"\"),OR(AY$7=$V303,AX303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W303,$W303=\"\"),OR(AZ$7=$V303,AY303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W303,$W303=\"\"),OR(BA$7=$V303,AZ303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W303,$W303=\"\"),OR(BB$7=$V303,BA303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W303,$W303=\"\"),OR(BC$7=$V303,BB303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W303,$W303=\"\"),OR(BD$7=$V303,BC303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W303,$W303=\"\"),OR(BE$7=$V303,BD303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W303,$W303=\"\"),OR(BF$7=$V303,BE303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W303,$W303=\"\"),OR(BG$7=$V303,BF303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W303,$W303=\"\"),OR(BH$7=$V303,BG303<>\" \")),$S303*$J303*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[297,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A304,1)),\"\",INDEX(Database[Project Name],A304,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A304,1)),\"\",INDEX(Database[Watershed],$A304,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A304,1)),\"\",INDEX(Database[BMP Type],$A304,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A304,1)),\"\",INDEX(Database[BMP Sub-type],$A304,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A304,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A304,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A304,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A304,1))","v":""},{"$f":"IF(H304=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G304,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H304=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G304,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H304=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G304,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A304,1)),\"\",INDEX(Database[BMP Size],$A304,1))","v":""},{"$f":"IF(B304=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G304,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A304,1)),\"\",INDEX(Database[Service Level],$A304,1))","v":""},{"$f":"IF(B304=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G304,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B304=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G304,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A304,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A304,1))","v":""},{"$f":"IF(B304=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G304,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A304,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A304,1))","v":""},"",{"$f":"IF(B304=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G304,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A304,1)),\"\",INDEX(Database[Comments (text)],$A304,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A304,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A304,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A304,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A304,1))","v":""},{"$f":"IF($X$7=$V304,$S$8*J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W304,$W304=\"\"),OR(Y$7=$V304,X304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W304,$W304=\"\"),OR(Z$7=$V304,Y304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W304,$W304=\"\"),OR(AA$7=$V304,Z304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W304,$W304=\"\"),OR(AB$7=$V304,AA304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W304,$W304=\"\"),OR(AC$7=$V304,AB304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W304,$W304=\"\"),OR(AD$7=$V304,AC304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W304,$W304=\"\"),OR(AE$7=$V304,AD304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W304,$W304=\"\"),OR(AF$7=$V304,AE304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W304,$W304=\"\"),OR(AG$7=$V304,AF304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W304,$W304=\"\"),OR(AH$7=$V304,AG304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W304,$W304=\"\"),OR(AI$7=$V304,AH304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W304,$W304=\"\"),OR(AJ$7=$V304,AI304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W304,$W304=\"\"),OR(AK$7=$V304,AJ304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W304,$W304=\"\"),OR(AL$7=$V304,AK304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W304,$W304=\"\"),OR(AM$7=$V304,AL304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W304,$W304=\"\"),OR(AN$7=$V304,AM304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W304,$W304=\"\"),OR(AO$7=$V304,AN304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W304,$W304=\"\"),OR(AP$7=$V304,AO304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W304,$W304=\"\"),OR(AQ$7=$V304,AP304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W304,$W304=\"\"),OR(AR$7=$V304,AQ304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W304,$W304=\"\"),OR(AS$7=$V304,AR304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W304,$W304=\"\"),OR(AT$7=$V304,AS304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W304,$W304=\"\"),OR(AU$7=$V304,AT304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W304,$W304=\"\"),OR(AV$7=$V304,AU304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W304,$W304=\"\"),OR(AW$7=$V304,AV304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W304,$W304=\"\"),OR(AX$7=$V304,AW304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W304,$W304=\"\"),OR(AY$7=$V304,AX304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W304,$W304=\"\"),OR(AZ$7=$V304,AY304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W304,$W304=\"\"),OR(BA$7=$V304,AZ304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W304,$W304=\"\"),OR(BB$7=$V304,BA304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W304,$W304=\"\"),OR(BC$7=$V304,BB304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W304,$W304=\"\"),OR(BD$7=$V304,BC304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W304,$W304=\"\"),OR(BE$7=$V304,BD304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W304,$W304=\"\"),OR(BF$7=$V304,BE304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W304,$W304=\"\"),OR(BG$7=$V304,BF304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W304,$W304=\"\"),OR(BH$7=$V304,BG304<>\" \")),$S304*$J304*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[298,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A305,1)),\"\",INDEX(Database[Project Name],A305,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A305,1)),\"\",INDEX(Database[Watershed],$A305,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A305,1)),\"\",INDEX(Database[BMP Type],$A305,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A305,1)),\"\",INDEX(Database[BMP Sub-type],$A305,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A305,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A305,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A305,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A305,1))","v":""},{"$f":"IF(H305=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G305,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H305=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G305,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H305=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G305,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A305,1)),\"\",INDEX(Database[BMP Size],$A305,1))","v":""},{"$f":"IF(B305=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G305,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A305,1)),\"\",INDEX(Database[Service Level],$A305,1))","v":""},{"$f":"IF(B305=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G305,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B305=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G305,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A305,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A305,1))","v":""},{"$f":"IF(B305=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G305,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A305,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A305,1))","v":""},"",{"$f":"IF(B305=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G305,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A305,1)),\"\",INDEX(Database[Comments (text)],$A305,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A305,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A305,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A305,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A305,1))","v":""},{"$f":"IF($X$7=$V305,$S$8*J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W305,$W305=\"\"),OR(Y$7=$V305,X305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W305,$W305=\"\"),OR(Z$7=$V305,Y305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W305,$W305=\"\"),OR(AA$7=$V305,Z305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W305,$W305=\"\"),OR(AB$7=$V305,AA305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W305,$W305=\"\"),OR(AC$7=$V305,AB305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W305,$W305=\"\"),OR(AD$7=$V305,AC305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W305,$W305=\"\"),OR(AE$7=$V305,AD305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W305,$W305=\"\"),OR(AF$7=$V305,AE305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W305,$W305=\"\"),OR(AG$7=$V305,AF305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W305,$W305=\"\"),OR(AH$7=$V305,AG305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W305,$W305=\"\"),OR(AI$7=$V305,AH305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W305,$W305=\"\"),OR(AJ$7=$V305,AI305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W305,$W305=\"\"),OR(AK$7=$V305,AJ305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W305,$W305=\"\"),OR(AL$7=$V305,AK305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W305,$W305=\"\"),OR(AM$7=$V305,AL305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W305,$W305=\"\"),OR(AN$7=$V305,AM305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W305,$W305=\"\"),OR(AO$7=$V305,AN305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W305,$W305=\"\"),OR(AP$7=$V305,AO305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W305,$W305=\"\"),OR(AQ$7=$V305,AP305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W305,$W305=\"\"),OR(AR$7=$V305,AQ305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W305,$W305=\"\"),OR(AS$7=$V305,AR305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W305,$W305=\"\"),OR(AT$7=$V305,AS305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W305,$W305=\"\"),OR(AU$7=$V305,AT305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W305,$W305=\"\"),OR(AV$7=$V305,AU305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W305,$W305=\"\"),OR(AW$7=$V305,AV305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W305,$W305=\"\"),OR(AX$7=$V305,AW305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W305,$W305=\"\"),OR(AY$7=$V305,AX305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W305,$W305=\"\"),OR(AZ$7=$V305,AY305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W305,$W305=\"\"),OR(BA$7=$V305,AZ305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W305,$W305=\"\"),OR(BB$7=$V305,BA305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W305,$W305=\"\"),OR(BC$7=$V305,BB305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W305,$W305=\"\"),OR(BD$7=$V305,BC305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W305,$W305=\"\"),OR(BE$7=$V305,BD305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W305,$W305=\"\"),OR(BF$7=$V305,BE305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W305,$W305=\"\"),OR(BG$7=$V305,BF305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W305,$W305=\"\"),OR(BH$7=$V305,BG305<>\" \")),$S305*$J305*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[299,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A306,1)),\"\",INDEX(Database[Project Name],A306,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A306,1)),\"\",INDEX(Database[Watershed],$A306,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A306,1)),\"\",INDEX(Database[BMP Type],$A306,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A306,1)),\"\",INDEX(Database[BMP Sub-type],$A306,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A306,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A306,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A306,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A306,1))","v":""},{"$f":"IF(H306=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G306,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H306=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G306,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H306=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G306,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A306,1)),\"\",INDEX(Database[BMP Size],$A306,1))","v":""},{"$f":"IF(B306=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G306,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A306,1)),\"\",INDEX(Database[Service Level],$A306,1))","v":""},{"$f":"IF(B306=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G306,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B306=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G306,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A306,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A306,1))","v":""},{"$f":"IF(B306=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G306,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A306,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A306,1))","v":""},"",{"$f":"IF(B306=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G306,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A306,1)),\"\",INDEX(Database[Comments (text)],$A306,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A306,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A306,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A306,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A306,1))","v":""},{"$f":"IF($X$7=$V306,$S$8*J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W306,$W306=\"\"),OR(Y$7=$V306,X306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W306,$W306=\"\"),OR(Z$7=$V306,Y306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W306,$W306=\"\"),OR(AA$7=$V306,Z306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W306,$W306=\"\"),OR(AB$7=$V306,AA306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W306,$W306=\"\"),OR(AC$7=$V306,AB306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W306,$W306=\"\"),OR(AD$7=$V306,AC306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W306,$W306=\"\"),OR(AE$7=$V306,AD306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W306,$W306=\"\"),OR(AF$7=$V306,AE306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W306,$W306=\"\"),OR(AG$7=$V306,AF306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W306,$W306=\"\"),OR(AH$7=$V306,AG306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W306,$W306=\"\"),OR(AI$7=$V306,AH306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W306,$W306=\"\"),OR(AJ$7=$V306,AI306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W306,$W306=\"\"),OR(AK$7=$V306,AJ306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W306,$W306=\"\"),OR(AL$7=$V306,AK306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W306,$W306=\"\"),OR(AM$7=$V306,AL306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W306,$W306=\"\"),OR(AN$7=$V306,AM306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W306,$W306=\"\"),OR(AO$7=$V306,AN306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W306,$W306=\"\"),OR(AP$7=$V306,AO306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W306,$W306=\"\"),OR(AQ$7=$V306,AP306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W306,$W306=\"\"),OR(AR$7=$V306,AQ306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W306,$W306=\"\"),OR(AS$7=$V306,AR306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W306,$W306=\"\"),OR(AT$7=$V306,AS306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W306,$W306=\"\"),OR(AU$7=$V306,AT306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W306,$W306=\"\"),OR(AV$7=$V306,AU306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W306,$W306=\"\"),OR(AW$7=$V306,AV306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W306,$W306=\"\"),OR(AX$7=$V306,AW306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W306,$W306=\"\"),OR(AY$7=$V306,AX306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W306,$W306=\"\"),OR(AZ$7=$V306,AY306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W306,$W306=\"\"),OR(BA$7=$V306,AZ306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W306,$W306=\"\"),OR(BB$7=$V306,BA306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W306,$W306=\"\"),OR(BC$7=$V306,BB306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W306,$W306=\"\"),OR(BD$7=$V306,BC306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W306,$W306=\"\"),OR(BE$7=$V306,BD306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W306,$W306=\"\"),OR(BF$7=$V306,BE306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W306,$W306=\"\"),OR(BG$7=$V306,BF306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W306,$W306=\"\"),OR(BH$7=$V306,BG306<>\" \")),$S306*$J306*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[300,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A307,1)),\"\",INDEX(Database[Project Name],A307,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A307,1)),\"\",INDEX(Database[Watershed],$A307,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A307,1)),\"\",INDEX(Database[BMP Type],$A307,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A307,1)),\"\",INDEX(Database[BMP Sub-type],$A307,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A307,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A307,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A307,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A307,1))","v":""},{"$f":"IF(H307=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G307,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H307=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G307,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H307=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G307,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A307,1)),\"\",INDEX(Database[BMP Size],$A307,1))","v":""},{"$f":"IF(B307=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G307,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A307,1)),\"\",INDEX(Database[Service Level],$A307,1))","v":""},{"$f":"IF(B307=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G307,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B307=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G307,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A307,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A307,1))","v":""},{"$f":"IF(B307=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G307,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A307,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A307,1))","v":""},"",{"$f":"IF(B307=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G307,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A307,1)),\"\",INDEX(Database[Comments (text)],$A307,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A307,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A307,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A307,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A307,1))","v":""},{"$f":"IF($X$7=$V307,$S$8*J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W307,$W307=\"\"),OR(Y$7=$V307,X307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W307,$W307=\"\"),OR(Z$7=$V307,Y307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W307,$W307=\"\"),OR(AA$7=$V307,Z307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W307,$W307=\"\"),OR(AB$7=$V307,AA307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W307,$W307=\"\"),OR(AC$7=$V307,AB307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W307,$W307=\"\"),OR(AD$7=$V307,AC307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W307,$W307=\"\"),OR(AE$7=$V307,AD307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W307,$W307=\"\"),OR(AF$7=$V307,AE307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W307,$W307=\"\"),OR(AG$7=$V307,AF307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W307,$W307=\"\"),OR(AH$7=$V307,AG307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W307,$W307=\"\"),OR(AI$7=$V307,AH307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W307,$W307=\"\"),OR(AJ$7=$V307,AI307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W307,$W307=\"\"),OR(AK$7=$V307,AJ307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W307,$W307=\"\"),OR(AL$7=$V307,AK307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W307,$W307=\"\"),OR(AM$7=$V307,AL307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W307,$W307=\"\"),OR(AN$7=$V307,AM307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W307,$W307=\"\"),OR(AO$7=$V307,AN307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W307,$W307=\"\"),OR(AP$7=$V307,AO307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W307,$W307=\"\"),OR(AQ$7=$V307,AP307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W307,$W307=\"\"),OR(AR$7=$V307,AQ307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W307,$W307=\"\"),OR(AS$7=$V307,AR307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W307,$W307=\"\"),OR(AT$7=$V307,AS307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W307,$W307=\"\"),OR(AU$7=$V307,AT307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W307,$W307=\"\"),OR(AV$7=$V307,AU307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W307,$W307=\"\"),OR(AW$7=$V307,AV307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W307,$W307=\"\"),OR(AX$7=$V307,AW307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W307,$W307=\"\"),OR(AY$7=$V307,AX307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W307,$W307=\"\"),OR(AZ$7=$V307,AY307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W307,$W307=\"\"),OR(BA$7=$V307,AZ307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W307,$W307=\"\"),OR(BB$7=$V307,BA307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W307,$W307=\"\"),OR(BC$7=$V307,BB307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W307,$W307=\"\"),OR(BD$7=$V307,BC307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W307,$W307=\"\"),OR(BE$7=$V307,BD307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W307,$W307=\"\"),OR(BF$7=$V307,BE307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W307,$W307=\"\"),OR(BG$7=$V307,BF307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W307,$W307=\"\"),OR(BH$7=$V307,BG307<>\" \")),$S307*$J307*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[301,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A308,1)),\"\",INDEX(Database[Project Name],A308,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A308,1)),\"\",INDEX(Database[Watershed],$A308,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A308,1)),\"\",INDEX(Database[BMP Type],$A308,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A308,1)),\"\",INDEX(Database[BMP Sub-type],$A308,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A308,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A308,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A308,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A308,1))","v":""},{"$f":"IF(H308=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G308,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H308=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G308,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H308=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G308,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A308,1)),\"\",INDEX(Database[BMP Size],$A308,1))","v":""},{"$f":"IF(B308=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G308,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A308,1)),\"\",INDEX(Database[Service Level],$A308,1))","v":""},{"$f":"IF(B308=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G308,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B308=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G308,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A308,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A308,1))","v":""},{"$f":"IF(B308=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G308,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A308,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A308,1))","v":""},"",{"$f":"IF(B308=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G308,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A308,1)),\"\",INDEX(Database[Comments (text)],$A308,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A308,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A308,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A308,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A308,1))","v":""},{"$f":"IF($X$7=$V308,$S$8*J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W308,$W308=\"\"),OR(Y$7=$V308,X308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W308,$W308=\"\"),OR(Z$7=$V308,Y308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W308,$W308=\"\"),OR(AA$7=$V308,Z308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W308,$W308=\"\"),OR(AB$7=$V308,AA308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W308,$W308=\"\"),OR(AC$7=$V308,AB308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W308,$W308=\"\"),OR(AD$7=$V308,AC308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W308,$W308=\"\"),OR(AE$7=$V308,AD308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W308,$W308=\"\"),OR(AF$7=$V308,AE308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W308,$W308=\"\"),OR(AG$7=$V308,AF308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W308,$W308=\"\"),OR(AH$7=$V308,AG308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W308,$W308=\"\"),OR(AI$7=$V308,AH308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W308,$W308=\"\"),OR(AJ$7=$V308,AI308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W308,$W308=\"\"),OR(AK$7=$V308,AJ308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W308,$W308=\"\"),OR(AL$7=$V308,AK308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W308,$W308=\"\"),OR(AM$7=$V308,AL308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W308,$W308=\"\"),OR(AN$7=$V308,AM308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W308,$W308=\"\"),OR(AO$7=$V308,AN308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W308,$W308=\"\"),OR(AP$7=$V308,AO308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W308,$W308=\"\"),OR(AQ$7=$V308,AP308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W308,$W308=\"\"),OR(AR$7=$V308,AQ308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W308,$W308=\"\"),OR(AS$7=$V308,AR308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W308,$W308=\"\"),OR(AT$7=$V308,AS308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W308,$W308=\"\"),OR(AU$7=$V308,AT308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W308,$W308=\"\"),OR(AV$7=$V308,AU308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W308,$W308=\"\"),OR(AW$7=$V308,AV308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W308,$W308=\"\"),OR(AX$7=$V308,AW308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W308,$W308=\"\"),OR(AY$7=$V308,AX308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W308,$W308=\"\"),OR(AZ$7=$V308,AY308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W308,$W308=\"\"),OR(BA$7=$V308,AZ308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W308,$W308=\"\"),OR(BB$7=$V308,BA308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W308,$W308=\"\"),OR(BC$7=$V308,BB308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W308,$W308=\"\"),OR(BD$7=$V308,BC308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W308,$W308=\"\"),OR(BE$7=$V308,BD308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W308,$W308=\"\"),OR(BF$7=$V308,BE308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W308,$W308=\"\"),OR(BG$7=$V308,BF308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W308,$W308=\"\"),OR(BH$7=$V308,BG308<>\" \")),$S308*$J308*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[302,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A309,1)),\"\",INDEX(Database[Project Name],A309,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A309,1)),\"\",INDEX(Database[Watershed],$A309,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A309,1)),\"\",INDEX(Database[BMP Type],$A309,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A309,1)),\"\",INDEX(Database[BMP Sub-type],$A309,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A309,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A309,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A309,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A309,1))","v":""},{"$f":"IF(H309=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G309,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H309=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G309,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H309=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G309,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A309,1)),\"\",INDEX(Database[BMP Size],$A309,1))","v":""},{"$f":"IF(B309=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G309,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A309,1)),\"\",INDEX(Database[Service Level],$A309,1))","v":""},{"$f":"IF(B309=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G309,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B309=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G309,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A309,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A309,1))","v":""},{"$f":"IF(B309=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G309,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A309,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A309,1))","v":""},"",{"$f":"IF(B309=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G309,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A309,1)),\"\",INDEX(Database[Comments (text)],$A309,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A309,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A309,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A309,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A309,1))","v":""},{"$f":"IF($X$7=$V309,$S$8*J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W309,$W309=\"\"),OR(Y$7=$V309,X309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W309,$W309=\"\"),OR(Z$7=$V309,Y309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W309,$W309=\"\"),OR(AA$7=$V309,Z309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W309,$W309=\"\"),OR(AB$7=$V309,AA309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W309,$W309=\"\"),OR(AC$7=$V309,AB309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W309,$W309=\"\"),OR(AD$7=$V309,AC309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W309,$W309=\"\"),OR(AE$7=$V309,AD309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W309,$W309=\"\"),OR(AF$7=$V309,AE309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W309,$W309=\"\"),OR(AG$7=$V309,AF309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W309,$W309=\"\"),OR(AH$7=$V309,AG309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W309,$W309=\"\"),OR(AI$7=$V309,AH309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W309,$W309=\"\"),OR(AJ$7=$V309,AI309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W309,$W309=\"\"),OR(AK$7=$V309,AJ309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W309,$W309=\"\"),OR(AL$7=$V309,AK309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W309,$W309=\"\"),OR(AM$7=$V309,AL309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W309,$W309=\"\"),OR(AN$7=$V309,AM309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W309,$W309=\"\"),OR(AO$7=$V309,AN309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W309,$W309=\"\"),OR(AP$7=$V309,AO309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W309,$W309=\"\"),OR(AQ$7=$V309,AP309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W309,$W309=\"\"),OR(AR$7=$V309,AQ309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W309,$W309=\"\"),OR(AS$7=$V309,AR309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W309,$W309=\"\"),OR(AT$7=$V309,AS309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W309,$W309=\"\"),OR(AU$7=$V309,AT309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W309,$W309=\"\"),OR(AV$7=$V309,AU309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W309,$W309=\"\"),OR(AW$7=$V309,AV309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W309,$W309=\"\"),OR(AX$7=$V309,AW309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W309,$W309=\"\"),OR(AY$7=$V309,AX309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W309,$W309=\"\"),OR(AZ$7=$V309,AY309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W309,$W309=\"\"),OR(BA$7=$V309,AZ309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W309,$W309=\"\"),OR(BB$7=$V309,BA309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W309,$W309=\"\"),OR(BC$7=$V309,BB309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W309,$W309=\"\"),OR(BD$7=$V309,BC309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W309,$W309=\"\"),OR(BE$7=$V309,BD309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W309,$W309=\"\"),OR(BF$7=$V309,BE309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W309,$W309=\"\"),OR(BG$7=$V309,BF309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W309,$W309=\"\"),OR(BH$7=$V309,BG309<>\" \")),$S309*$J309*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[303,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A310,1)),\"\",INDEX(Database[Project Name],A310,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A310,1)),\"\",INDEX(Database[Watershed],$A310,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A310,1)),\"\",INDEX(Database[BMP Type],$A310,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A310,1)),\"\",INDEX(Database[BMP Sub-type],$A310,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A310,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A310,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A310,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A310,1))","v":""},{"$f":"IF(H310=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G310,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H310=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G310,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H310=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G310,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A310,1)),\"\",INDEX(Database[BMP Size],$A310,1))","v":""},{"$f":"IF(B310=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G310,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A310,1)),\"\",INDEX(Database[Service Level],$A310,1))","v":""},{"$f":"IF(B310=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G310,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B310=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G310,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A310,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A310,1))","v":""},{"$f":"IF(B310=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G310,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A310,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A310,1))","v":""},"",{"$f":"IF(B310=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G310,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A310,1)),\"\",INDEX(Database[Comments (text)],$A310,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A310,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A310,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A310,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A310,1))","v":""},{"$f":"IF($X$7=$V310,$S$8*J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W310,$W310=\"\"),OR(Y$7=$V310,X310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W310,$W310=\"\"),OR(Z$7=$V310,Y310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W310,$W310=\"\"),OR(AA$7=$V310,Z310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W310,$W310=\"\"),OR(AB$7=$V310,AA310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W310,$W310=\"\"),OR(AC$7=$V310,AB310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W310,$W310=\"\"),OR(AD$7=$V310,AC310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W310,$W310=\"\"),OR(AE$7=$V310,AD310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W310,$W310=\"\"),OR(AF$7=$V310,AE310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W310,$W310=\"\"),OR(AG$7=$V310,AF310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W310,$W310=\"\"),OR(AH$7=$V310,AG310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W310,$W310=\"\"),OR(AI$7=$V310,AH310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W310,$W310=\"\"),OR(AJ$7=$V310,AI310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W310,$W310=\"\"),OR(AK$7=$V310,AJ310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W310,$W310=\"\"),OR(AL$7=$V310,AK310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W310,$W310=\"\"),OR(AM$7=$V310,AL310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W310,$W310=\"\"),OR(AN$7=$V310,AM310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W310,$W310=\"\"),OR(AO$7=$V310,AN310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W310,$W310=\"\"),OR(AP$7=$V310,AO310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W310,$W310=\"\"),OR(AQ$7=$V310,AP310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W310,$W310=\"\"),OR(AR$7=$V310,AQ310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W310,$W310=\"\"),OR(AS$7=$V310,AR310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W310,$W310=\"\"),OR(AT$7=$V310,AS310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W310,$W310=\"\"),OR(AU$7=$V310,AT310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W310,$W310=\"\"),OR(AV$7=$V310,AU310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W310,$W310=\"\"),OR(AW$7=$V310,AV310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W310,$W310=\"\"),OR(AX$7=$V310,AW310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W310,$W310=\"\"),OR(AY$7=$V310,AX310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W310,$W310=\"\"),OR(AZ$7=$V310,AY310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W310,$W310=\"\"),OR(BA$7=$V310,AZ310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W310,$W310=\"\"),OR(BB$7=$V310,BA310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W310,$W310=\"\"),OR(BC$7=$V310,BB310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W310,$W310=\"\"),OR(BD$7=$V310,BC310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W310,$W310=\"\"),OR(BE$7=$V310,BD310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W310,$W310=\"\"),OR(BF$7=$V310,BE310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W310,$W310=\"\"),OR(BG$7=$V310,BF310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W310,$W310=\"\"),OR(BH$7=$V310,BG310<>\" \")),$S310*$J310*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[304,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A311,1)),\"\",INDEX(Database[Project Name],A311,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A311,1)),\"\",INDEX(Database[Watershed],$A311,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A311,1)),\"\",INDEX(Database[BMP Type],$A311,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A311,1)),\"\",INDEX(Database[BMP Sub-type],$A311,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A311,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A311,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A311,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A311,1))","v":""},{"$f":"IF(H311=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G311,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H311=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G311,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H311=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G311,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A311,1)),\"\",INDEX(Database[BMP Size],$A311,1))","v":""},{"$f":"IF(B311=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G311,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A311,1)),\"\",INDEX(Database[Service Level],$A311,1))","v":""},{"$f":"IF(B311=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G311,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B311=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G311,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A311,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A311,1))","v":""},{"$f":"IF(B311=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G311,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A311,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A311,1))","v":""},"",{"$f":"IF(B311=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G311,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A311,1)),\"\",INDEX(Database[Comments (text)],$A311,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A311,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A311,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A311,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A311,1))","v":""},{"$f":"IF($X$7=$V311,$S$8*J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W311,$W311=\"\"),OR(Y$7=$V311,X311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W311,$W311=\"\"),OR(Z$7=$V311,Y311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W311,$W311=\"\"),OR(AA$7=$V311,Z311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W311,$W311=\"\"),OR(AB$7=$V311,AA311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W311,$W311=\"\"),OR(AC$7=$V311,AB311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W311,$W311=\"\"),OR(AD$7=$V311,AC311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W311,$W311=\"\"),OR(AE$7=$V311,AD311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W311,$W311=\"\"),OR(AF$7=$V311,AE311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W311,$W311=\"\"),OR(AG$7=$V311,AF311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W311,$W311=\"\"),OR(AH$7=$V311,AG311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W311,$W311=\"\"),OR(AI$7=$V311,AH311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W311,$W311=\"\"),OR(AJ$7=$V311,AI311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W311,$W311=\"\"),OR(AK$7=$V311,AJ311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W311,$W311=\"\"),OR(AL$7=$V311,AK311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W311,$W311=\"\"),OR(AM$7=$V311,AL311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W311,$W311=\"\"),OR(AN$7=$V311,AM311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W311,$W311=\"\"),OR(AO$7=$V311,AN311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W311,$W311=\"\"),OR(AP$7=$V311,AO311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W311,$W311=\"\"),OR(AQ$7=$V311,AP311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W311,$W311=\"\"),OR(AR$7=$V311,AQ311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W311,$W311=\"\"),OR(AS$7=$V311,AR311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W311,$W311=\"\"),OR(AT$7=$V311,AS311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W311,$W311=\"\"),OR(AU$7=$V311,AT311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W311,$W311=\"\"),OR(AV$7=$V311,AU311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W311,$W311=\"\"),OR(AW$7=$V311,AV311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W311,$W311=\"\"),OR(AX$7=$V311,AW311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W311,$W311=\"\"),OR(AY$7=$V311,AX311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W311,$W311=\"\"),OR(AZ$7=$V311,AY311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W311,$W311=\"\"),OR(BA$7=$V311,AZ311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W311,$W311=\"\"),OR(BB$7=$V311,BA311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W311,$W311=\"\"),OR(BC$7=$V311,BB311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W311,$W311=\"\"),OR(BD$7=$V311,BC311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W311,$W311=\"\"),OR(BE$7=$V311,BD311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W311,$W311=\"\"),OR(BF$7=$V311,BE311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W311,$W311=\"\"),OR(BG$7=$V311,BF311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W311,$W311=\"\"),OR(BH$7=$V311,BG311<>\" \")),$S311*$J311*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[305,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A312,1)),\"\",INDEX(Database[Project Name],A312,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A312,1)),\"\",INDEX(Database[Watershed],$A312,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A312,1)),\"\",INDEX(Database[BMP Type],$A312,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A312,1)),\"\",INDEX(Database[BMP Sub-type],$A312,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A312,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A312,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A312,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A312,1))","v":""},{"$f":"IF(H312=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G312,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H312=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G312,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H312=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G312,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A312,1)),\"\",INDEX(Database[BMP Size],$A312,1))","v":""},{"$f":"IF(B312=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G312,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A312,1)),\"\",INDEX(Database[Service Level],$A312,1))","v":""},{"$f":"IF(B312=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G312,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B312=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G312,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A312,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A312,1))","v":""},{"$f":"IF(B312=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G312,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A312,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A312,1))","v":""},"",{"$f":"IF(B312=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G312,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A312,1)),\"\",INDEX(Database[Comments (text)],$A312,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A312,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A312,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A312,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A312,1))","v":""},{"$f":"IF($X$7=$V312,$S$8*J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W312,$W312=\"\"),OR(Y$7=$V312,X312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W312,$W312=\"\"),OR(Z$7=$V312,Y312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W312,$W312=\"\"),OR(AA$7=$V312,Z312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W312,$W312=\"\"),OR(AB$7=$V312,AA312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W312,$W312=\"\"),OR(AC$7=$V312,AB312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W312,$W312=\"\"),OR(AD$7=$V312,AC312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W312,$W312=\"\"),OR(AE$7=$V312,AD312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W312,$W312=\"\"),OR(AF$7=$V312,AE312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W312,$W312=\"\"),OR(AG$7=$V312,AF312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W312,$W312=\"\"),OR(AH$7=$V312,AG312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W312,$W312=\"\"),OR(AI$7=$V312,AH312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W312,$W312=\"\"),OR(AJ$7=$V312,AI312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W312,$W312=\"\"),OR(AK$7=$V312,AJ312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W312,$W312=\"\"),OR(AL$7=$V312,AK312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W312,$W312=\"\"),OR(AM$7=$V312,AL312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W312,$W312=\"\"),OR(AN$7=$V312,AM312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W312,$W312=\"\"),OR(AO$7=$V312,AN312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W312,$W312=\"\"),OR(AP$7=$V312,AO312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W312,$W312=\"\"),OR(AQ$7=$V312,AP312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W312,$W312=\"\"),OR(AR$7=$V312,AQ312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W312,$W312=\"\"),OR(AS$7=$V312,AR312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W312,$W312=\"\"),OR(AT$7=$V312,AS312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W312,$W312=\"\"),OR(AU$7=$V312,AT312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W312,$W312=\"\"),OR(AV$7=$V312,AU312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W312,$W312=\"\"),OR(AW$7=$V312,AV312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W312,$W312=\"\"),OR(AX$7=$V312,AW312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W312,$W312=\"\"),OR(AY$7=$V312,AX312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W312,$W312=\"\"),OR(AZ$7=$V312,AY312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W312,$W312=\"\"),OR(BA$7=$V312,AZ312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W312,$W312=\"\"),OR(BB$7=$V312,BA312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W312,$W312=\"\"),OR(BC$7=$V312,BB312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W312,$W312=\"\"),OR(BD$7=$V312,BC312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W312,$W312=\"\"),OR(BE$7=$V312,BD312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W312,$W312=\"\"),OR(BF$7=$V312,BE312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W312,$W312=\"\"),OR(BG$7=$V312,BF312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W312,$W312=\"\"),OR(BH$7=$V312,BG312<>\" \")),$S312*$J312*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[306,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A313,1)),\"\",INDEX(Database[Project Name],A313,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A313,1)),\"\",INDEX(Database[Watershed],$A313,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A313,1)),\"\",INDEX(Database[BMP Type],$A313,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A313,1)),\"\",INDEX(Database[BMP Sub-type],$A313,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A313,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A313,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A313,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A313,1))","v":""},{"$f":"IF(H313=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G313,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H313=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G313,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H313=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G313,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A313,1)),\"\",INDEX(Database[BMP Size],$A313,1))","v":""},{"$f":"IF(B313=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G313,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A313,1)),\"\",INDEX(Database[Service Level],$A313,1))","v":""},{"$f":"IF(B313=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G313,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B313=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G313,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A313,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A313,1))","v":""},{"$f":"IF(B313=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G313,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A313,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A313,1))","v":""},"",{"$f":"IF(B313=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G313,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A313,1)),\"\",INDEX(Database[Comments (text)],$A313,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A313,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A313,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A313,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A313,1))","v":""},{"$f":"IF($X$7=$V313,$S$8*J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W313,$W313=\"\"),OR(Y$7=$V313,X313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W313,$W313=\"\"),OR(Z$7=$V313,Y313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W313,$W313=\"\"),OR(AA$7=$V313,Z313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W313,$W313=\"\"),OR(AB$7=$V313,AA313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W313,$W313=\"\"),OR(AC$7=$V313,AB313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W313,$W313=\"\"),OR(AD$7=$V313,AC313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W313,$W313=\"\"),OR(AE$7=$V313,AD313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W313,$W313=\"\"),OR(AF$7=$V313,AE313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W313,$W313=\"\"),OR(AG$7=$V313,AF313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W313,$W313=\"\"),OR(AH$7=$V313,AG313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W313,$W313=\"\"),OR(AI$7=$V313,AH313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W313,$W313=\"\"),OR(AJ$7=$V313,AI313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W313,$W313=\"\"),OR(AK$7=$V313,AJ313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W313,$W313=\"\"),OR(AL$7=$V313,AK313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W313,$W313=\"\"),OR(AM$7=$V313,AL313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W313,$W313=\"\"),OR(AN$7=$V313,AM313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W313,$W313=\"\"),OR(AO$7=$V313,AN313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W313,$W313=\"\"),OR(AP$7=$V313,AO313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W313,$W313=\"\"),OR(AQ$7=$V313,AP313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W313,$W313=\"\"),OR(AR$7=$V313,AQ313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W313,$W313=\"\"),OR(AS$7=$V313,AR313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W313,$W313=\"\"),OR(AT$7=$V313,AS313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W313,$W313=\"\"),OR(AU$7=$V313,AT313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W313,$W313=\"\"),OR(AV$7=$V313,AU313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W313,$W313=\"\"),OR(AW$7=$V313,AV313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W313,$W313=\"\"),OR(AX$7=$V313,AW313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W313,$W313=\"\"),OR(AY$7=$V313,AX313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W313,$W313=\"\"),OR(AZ$7=$V313,AY313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W313,$W313=\"\"),OR(BA$7=$V313,AZ313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W313,$W313=\"\"),OR(BB$7=$V313,BA313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W313,$W313=\"\"),OR(BC$7=$V313,BB313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W313,$W313=\"\"),OR(BD$7=$V313,BC313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W313,$W313=\"\"),OR(BE$7=$V313,BD313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W313,$W313=\"\"),OR(BF$7=$V313,BE313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W313,$W313=\"\"),OR(BG$7=$V313,BF313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W313,$W313=\"\"),OR(BH$7=$V313,BG313<>\" \")),$S313*$J313*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[307,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A314,1)),\"\",INDEX(Database[Project Name],A314,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A314,1)),\"\",INDEX(Database[Watershed],$A314,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A314,1)),\"\",INDEX(Database[BMP Type],$A314,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A314,1)),\"\",INDEX(Database[BMP Sub-type],$A314,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A314,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A314,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A314,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A314,1))","v":""},{"$f":"IF(H314=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G314,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H314=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G314,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H314=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G314,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A314,1)),\"\",INDEX(Database[BMP Size],$A314,1))","v":""},{"$f":"IF(B314=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G314,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A314,1)),\"\",INDEX(Database[Service Level],$A314,1))","v":""},{"$f":"IF(B314=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G314,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B314=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G314,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A314,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A314,1))","v":""},{"$f":"IF(B314=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G314,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A314,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A314,1))","v":""},"",{"$f":"IF(B314=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G314,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A314,1)),\"\",INDEX(Database[Comments (text)],$A314,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A314,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A314,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A314,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A314,1))","v":""},{"$f":"IF($X$7=$V314,$S$8*J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W314,$W314=\"\"),OR(Y$7=$V314,X314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W314,$W314=\"\"),OR(Z$7=$V314,Y314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W314,$W314=\"\"),OR(AA$7=$V314,Z314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W314,$W314=\"\"),OR(AB$7=$V314,AA314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W314,$W314=\"\"),OR(AC$7=$V314,AB314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W314,$W314=\"\"),OR(AD$7=$V314,AC314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W314,$W314=\"\"),OR(AE$7=$V314,AD314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W314,$W314=\"\"),OR(AF$7=$V314,AE314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W314,$W314=\"\"),OR(AG$7=$V314,AF314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W314,$W314=\"\"),OR(AH$7=$V314,AG314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W314,$W314=\"\"),OR(AI$7=$V314,AH314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W314,$W314=\"\"),OR(AJ$7=$V314,AI314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W314,$W314=\"\"),OR(AK$7=$V314,AJ314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W314,$W314=\"\"),OR(AL$7=$V314,AK314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W314,$W314=\"\"),OR(AM$7=$V314,AL314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W314,$W314=\"\"),OR(AN$7=$V314,AM314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W314,$W314=\"\"),OR(AO$7=$V314,AN314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W314,$W314=\"\"),OR(AP$7=$V314,AO314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W314,$W314=\"\"),OR(AQ$7=$V314,AP314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W314,$W314=\"\"),OR(AR$7=$V314,AQ314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W314,$W314=\"\"),OR(AS$7=$V314,AR314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W314,$W314=\"\"),OR(AT$7=$V314,AS314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W314,$W314=\"\"),OR(AU$7=$V314,AT314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W314,$W314=\"\"),OR(AV$7=$V314,AU314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W314,$W314=\"\"),OR(AW$7=$V314,AV314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W314,$W314=\"\"),OR(AX$7=$V314,AW314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W314,$W314=\"\"),OR(AY$7=$V314,AX314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W314,$W314=\"\"),OR(AZ$7=$V314,AY314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W314,$W314=\"\"),OR(BA$7=$V314,AZ314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W314,$W314=\"\"),OR(BB$7=$V314,BA314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W314,$W314=\"\"),OR(BC$7=$V314,BB314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W314,$W314=\"\"),OR(BD$7=$V314,BC314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W314,$W314=\"\"),OR(BE$7=$V314,BD314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W314,$W314=\"\"),OR(BF$7=$V314,BE314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W314,$W314=\"\"),OR(BG$7=$V314,BF314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W314,$W314=\"\"),OR(BH$7=$V314,BG314<>\" \")),$S314*$J314*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[308,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A315,1)),\"\",INDEX(Database[Project Name],A315,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A315,1)),\"\",INDEX(Database[Watershed],$A315,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A315,1)),\"\",INDEX(Database[BMP Type],$A315,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A315,1)),\"\",INDEX(Database[BMP Sub-type],$A315,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A315,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A315,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A315,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A315,1))","v":""},{"$f":"IF(H315=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G315,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H315=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G315,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H315=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G315,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A315,1)),\"\",INDEX(Database[BMP Size],$A315,1))","v":""},{"$f":"IF(B315=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G315,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A315,1)),\"\",INDEX(Database[Service Level],$A315,1))","v":""},{"$f":"IF(B315=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G315,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B315=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G315,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A315,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A315,1))","v":""},{"$f":"IF(B315=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G315,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A315,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A315,1))","v":""},"",{"$f":"IF(B315=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G315,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A315,1)),\"\",INDEX(Database[Comments (text)],$A315,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A315,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A315,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A315,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A315,1))","v":""},{"$f":"IF($X$7=$V315,$S$8*J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W315,$W315=\"\"),OR(Y$7=$V315,X315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W315,$W315=\"\"),OR(Z$7=$V315,Y315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W315,$W315=\"\"),OR(AA$7=$V315,Z315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W315,$W315=\"\"),OR(AB$7=$V315,AA315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W315,$W315=\"\"),OR(AC$7=$V315,AB315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W315,$W315=\"\"),OR(AD$7=$V315,AC315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W315,$W315=\"\"),OR(AE$7=$V315,AD315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W315,$W315=\"\"),OR(AF$7=$V315,AE315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W315,$W315=\"\"),OR(AG$7=$V315,AF315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W315,$W315=\"\"),OR(AH$7=$V315,AG315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W315,$W315=\"\"),OR(AI$7=$V315,AH315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W315,$W315=\"\"),OR(AJ$7=$V315,AI315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W315,$W315=\"\"),OR(AK$7=$V315,AJ315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W315,$W315=\"\"),OR(AL$7=$V315,AK315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W315,$W315=\"\"),OR(AM$7=$V315,AL315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W315,$W315=\"\"),OR(AN$7=$V315,AM315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W315,$W315=\"\"),OR(AO$7=$V315,AN315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W315,$W315=\"\"),OR(AP$7=$V315,AO315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W315,$W315=\"\"),OR(AQ$7=$V315,AP315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W315,$W315=\"\"),OR(AR$7=$V315,AQ315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W315,$W315=\"\"),OR(AS$7=$V315,AR315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W315,$W315=\"\"),OR(AT$7=$V315,AS315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W315,$W315=\"\"),OR(AU$7=$V315,AT315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W315,$W315=\"\"),OR(AV$7=$V315,AU315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W315,$W315=\"\"),OR(AW$7=$V315,AV315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W315,$W315=\"\"),OR(AX$7=$V315,AW315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W315,$W315=\"\"),OR(AY$7=$V315,AX315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W315,$W315=\"\"),OR(AZ$7=$V315,AY315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W315,$W315=\"\"),OR(BA$7=$V315,AZ315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W315,$W315=\"\"),OR(BB$7=$V315,BA315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W315,$W315=\"\"),OR(BC$7=$V315,BB315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W315,$W315=\"\"),OR(BD$7=$V315,BC315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W315,$W315=\"\"),OR(BE$7=$V315,BD315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W315,$W315=\"\"),OR(BF$7=$V315,BE315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W315,$W315=\"\"),OR(BG$7=$V315,BF315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W315,$W315=\"\"),OR(BH$7=$V315,BG315<>\" \")),$S315*$J315*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[309,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A316,1)),\"\",INDEX(Database[Project Name],A316,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A316,1)),\"\",INDEX(Database[Watershed],$A316,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A316,1)),\"\",INDEX(Database[BMP Type],$A316,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A316,1)),\"\",INDEX(Database[BMP Sub-type],$A316,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A316,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A316,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A316,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A316,1))","v":""},{"$f":"IF(H316=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G316,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H316=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G316,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H316=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G316,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A316,1)),\"\",INDEX(Database[BMP Size],$A316,1))","v":""},{"$f":"IF(B316=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G316,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A316,1)),\"\",INDEX(Database[Service Level],$A316,1))","v":""},{"$f":"IF(B316=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G316,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B316=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G316,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A316,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A316,1))","v":""},{"$f":"IF(B316=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G316,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A316,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A316,1))","v":""},"",{"$f":"IF(B316=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G316,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A316,1)),\"\",INDEX(Database[Comments (text)],$A316,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A316,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A316,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A316,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A316,1))","v":""},{"$f":"IF($X$7=$V316,$S$8*J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W316,$W316=\"\"),OR(Y$7=$V316,X316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W316,$W316=\"\"),OR(Z$7=$V316,Y316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W316,$W316=\"\"),OR(AA$7=$V316,Z316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W316,$W316=\"\"),OR(AB$7=$V316,AA316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W316,$W316=\"\"),OR(AC$7=$V316,AB316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W316,$W316=\"\"),OR(AD$7=$V316,AC316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W316,$W316=\"\"),OR(AE$7=$V316,AD316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W316,$W316=\"\"),OR(AF$7=$V316,AE316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W316,$W316=\"\"),OR(AG$7=$V316,AF316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W316,$W316=\"\"),OR(AH$7=$V316,AG316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W316,$W316=\"\"),OR(AI$7=$V316,AH316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W316,$W316=\"\"),OR(AJ$7=$V316,AI316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W316,$W316=\"\"),OR(AK$7=$V316,AJ316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W316,$W316=\"\"),OR(AL$7=$V316,AK316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W316,$W316=\"\"),OR(AM$7=$V316,AL316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W316,$W316=\"\"),OR(AN$7=$V316,AM316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W316,$W316=\"\"),OR(AO$7=$V316,AN316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W316,$W316=\"\"),OR(AP$7=$V316,AO316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W316,$W316=\"\"),OR(AQ$7=$V316,AP316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W316,$W316=\"\"),OR(AR$7=$V316,AQ316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W316,$W316=\"\"),OR(AS$7=$V316,AR316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W316,$W316=\"\"),OR(AT$7=$V316,AS316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W316,$W316=\"\"),OR(AU$7=$V316,AT316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W316,$W316=\"\"),OR(AV$7=$V316,AU316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W316,$W316=\"\"),OR(AW$7=$V316,AV316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W316,$W316=\"\"),OR(AX$7=$V316,AW316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W316,$W316=\"\"),OR(AY$7=$V316,AX316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W316,$W316=\"\"),OR(AZ$7=$V316,AY316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W316,$W316=\"\"),OR(BA$7=$V316,AZ316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W316,$W316=\"\"),OR(BB$7=$V316,BA316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W316,$W316=\"\"),OR(BC$7=$V316,BB316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W316,$W316=\"\"),OR(BD$7=$V316,BC316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W316,$W316=\"\"),OR(BE$7=$V316,BD316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W316,$W316=\"\"),OR(BF$7=$V316,BE316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W316,$W316=\"\"),OR(BG$7=$V316,BF316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W316,$W316=\"\"),OR(BH$7=$V316,BG316<>\" \")),$S316*$J316*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[310,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A317,1)),\"\",INDEX(Database[Project Name],A317,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A317,1)),\"\",INDEX(Database[Watershed],$A317,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A317,1)),\"\",INDEX(Database[BMP Type],$A317,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A317,1)),\"\",INDEX(Database[BMP Sub-type],$A317,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A317,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A317,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A317,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A317,1))","v":""},{"$f":"IF(H317=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G317,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H317=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G317,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H317=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G317,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A317,1)),\"\",INDEX(Database[BMP Size],$A317,1))","v":""},{"$f":"IF(B317=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G317,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A317,1)),\"\",INDEX(Database[Service Level],$A317,1))","v":""},{"$f":"IF(B317=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G317,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B317=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G317,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A317,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A317,1))","v":""},{"$f":"IF(B317=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G317,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A317,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A317,1))","v":""},"",{"$f":"IF(B317=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G317,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A317,1)),\"\",INDEX(Database[Comments (text)],$A317,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A317,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A317,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A317,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A317,1))","v":""},{"$f":"IF($X$7=$V317,$S$8*J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W317,$W317=\"\"),OR(Y$7=$V317,X317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W317,$W317=\"\"),OR(Z$7=$V317,Y317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W317,$W317=\"\"),OR(AA$7=$V317,Z317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W317,$W317=\"\"),OR(AB$7=$V317,AA317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W317,$W317=\"\"),OR(AC$7=$V317,AB317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W317,$W317=\"\"),OR(AD$7=$V317,AC317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W317,$W317=\"\"),OR(AE$7=$V317,AD317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W317,$W317=\"\"),OR(AF$7=$V317,AE317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W317,$W317=\"\"),OR(AG$7=$V317,AF317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W317,$W317=\"\"),OR(AH$7=$V317,AG317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W317,$W317=\"\"),OR(AI$7=$V317,AH317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W317,$W317=\"\"),OR(AJ$7=$V317,AI317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W317,$W317=\"\"),OR(AK$7=$V317,AJ317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W317,$W317=\"\"),OR(AL$7=$V317,AK317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W317,$W317=\"\"),OR(AM$7=$V317,AL317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W317,$W317=\"\"),OR(AN$7=$V317,AM317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W317,$W317=\"\"),OR(AO$7=$V317,AN317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W317,$W317=\"\"),OR(AP$7=$V317,AO317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W317,$W317=\"\"),OR(AQ$7=$V317,AP317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W317,$W317=\"\"),OR(AR$7=$V317,AQ317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W317,$W317=\"\"),OR(AS$7=$V317,AR317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W317,$W317=\"\"),OR(AT$7=$V317,AS317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W317,$W317=\"\"),OR(AU$7=$V317,AT317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W317,$W317=\"\"),OR(AV$7=$V317,AU317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W317,$W317=\"\"),OR(AW$7=$V317,AV317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W317,$W317=\"\"),OR(AX$7=$V317,AW317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W317,$W317=\"\"),OR(AY$7=$V317,AX317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W317,$W317=\"\"),OR(AZ$7=$V317,AY317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W317,$W317=\"\"),OR(BA$7=$V317,AZ317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W317,$W317=\"\"),OR(BB$7=$V317,BA317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W317,$W317=\"\"),OR(BC$7=$V317,BB317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W317,$W317=\"\"),OR(BD$7=$V317,BC317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W317,$W317=\"\"),OR(BE$7=$V317,BD317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W317,$W317=\"\"),OR(BF$7=$V317,BE317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W317,$W317=\"\"),OR(BG$7=$V317,BF317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W317,$W317=\"\"),OR(BH$7=$V317,BG317<>\" \")),$S317*$J317*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[311,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A318,1)),\"\",INDEX(Database[Project Name],A318,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A318,1)),\"\",INDEX(Database[Watershed],$A318,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A318,1)),\"\",INDEX(Database[BMP Type],$A318,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A318,1)),\"\",INDEX(Database[BMP Sub-type],$A318,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A318,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A318,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A318,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A318,1))","v":""},{"$f":"IF(H318=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G318,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H318=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G318,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H318=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G318,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A318,1)),\"\",INDEX(Database[BMP Size],$A318,1))","v":""},{"$f":"IF(B318=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G318,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A318,1)),\"\",INDEX(Database[Service Level],$A318,1))","v":""},{"$f":"IF(B318=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G318,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B318=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G318,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A318,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A318,1))","v":""},{"$f":"IF(B318=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G318,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A318,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A318,1))","v":""},"",{"$f":"IF(B318=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G318,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A318,1)),\"\",INDEX(Database[Comments (text)],$A318,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A318,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A318,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A318,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A318,1))","v":""},{"$f":"IF($X$7=$V318,$S$8*J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W318,$W318=\"\"),OR(Y$7=$V318,X318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W318,$W318=\"\"),OR(Z$7=$V318,Y318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W318,$W318=\"\"),OR(AA$7=$V318,Z318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W318,$W318=\"\"),OR(AB$7=$V318,AA318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W318,$W318=\"\"),OR(AC$7=$V318,AB318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W318,$W318=\"\"),OR(AD$7=$V318,AC318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W318,$W318=\"\"),OR(AE$7=$V318,AD318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W318,$W318=\"\"),OR(AF$7=$V318,AE318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W318,$W318=\"\"),OR(AG$7=$V318,AF318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W318,$W318=\"\"),OR(AH$7=$V318,AG318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W318,$W318=\"\"),OR(AI$7=$V318,AH318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W318,$W318=\"\"),OR(AJ$7=$V318,AI318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W318,$W318=\"\"),OR(AK$7=$V318,AJ318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W318,$W318=\"\"),OR(AL$7=$V318,AK318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W318,$W318=\"\"),OR(AM$7=$V318,AL318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W318,$W318=\"\"),OR(AN$7=$V318,AM318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W318,$W318=\"\"),OR(AO$7=$V318,AN318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W318,$W318=\"\"),OR(AP$7=$V318,AO318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W318,$W318=\"\"),OR(AQ$7=$V318,AP318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W318,$W318=\"\"),OR(AR$7=$V318,AQ318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W318,$W318=\"\"),OR(AS$7=$V318,AR318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W318,$W318=\"\"),OR(AT$7=$V318,AS318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W318,$W318=\"\"),OR(AU$7=$V318,AT318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W318,$W318=\"\"),OR(AV$7=$V318,AU318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W318,$W318=\"\"),OR(AW$7=$V318,AV318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W318,$W318=\"\"),OR(AX$7=$V318,AW318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W318,$W318=\"\"),OR(AY$7=$V318,AX318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W318,$W318=\"\"),OR(AZ$7=$V318,AY318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W318,$W318=\"\"),OR(BA$7=$V318,AZ318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W318,$W318=\"\"),OR(BB$7=$V318,BA318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W318,$W318=\"\"),OR(BC$7=$V318,BB318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W318,$W318=\"\"),OR(BD$7=$V318,BC318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W318,$W318=\"\"),OR(BE$7=$V318,BD318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W318,$W318=\"\"),OR(BF$7=$V318,BE318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W318,$W318=\"\"),OR(BG$7=$V318,BF318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W318,$W318=\"\"),OR(BH$7=$V318,BG318<>\" \")),$S318*$J318*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[312,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A319,1)),\"\",INDEX(Database[Project Name],A319,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A319,1)),\"\",INDEX(Database[Watershed],$A319,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A319,1)),\"\",INDEX(Database[BMP Type],$A319,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A319,1)),\"\",INDEX(Database[BMP Sub-type],$A319,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A319,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A319,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A319,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A319,1))","v":""},{"$f":"IF(H319=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G319,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H319=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G319,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H319=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G319,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A319,1)),\"\",INDEX(Database[BMP Size],$A319,1))","v":""},{"$f":"IF(B319=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G319,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A319,1)),\"\",INDEX(Database[Service Level],$A319,1))","v":""},{"$f":"IF(B319=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G319,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B319=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G319,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A319,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A319,1))","v":""},{"$f":"IF(B319=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G319,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A319,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A319,1))","v":""},"",{"$f":"IF(B319=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G319,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A319,1)),\"\",INDEX(Database[Comments (text)],$A319,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A319,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A319,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A319,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A319,1))","v":""},{"$f":"IF($X$7=$V319,$S$8*J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W319,$W319=\"\"),OR(Y$7=$V319,X319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W319,$W319=\"\"),OR(Z$7=$V319,Y319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W319,$W319=\"\"),OR(AA$7=$V319,Z319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W319,$W319=\"\"),OR(AB$7=$V319,AA319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W319,$W319=\"\"),OR(AC$7=$V319,AB319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W319,$W319=\"\"),OR(AD$7=$V319,AC319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W319,$W319=\"\"),OR(AE$7=$V319,AD319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W319,$W319=\"\"),OR(AF$7=$V319,AE319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W319,$W319=\"\"),OR(AG$7=$V319,AF319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W319,$W319=\"\"),OR(AH$7=$V319,AG319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W319,$W319=\"\"),OR(AI$7=$V319,AH319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W319,$W319=\"\"),OR(AJ$7=$V319,AI319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W319,$W319=\"\"),OR(AK$7=$V319,AJ319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W319,$W319=\"\"),OR(AL$7=$V319,AK319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W319,$W319=\"\"),OR(AM$7=$V319,AL319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W319,$W319=\"\"),OR(AN$7=$V319,AM319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W319,$W319=\"\"),OR(AO$7=$V319,AN319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W319,$W319=\"\"),OR(AP$7=$V319,AO319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W319,$W319=\"\"),OR(AQ$7=$V319,AP319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W319,$W319=\"\"),OR(AR$7=$V319,AQ319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W319,$W319=\"\"),OR(AS$7=$V319,AR319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W319,$W319=\"\"),OR(AT$7=$V319,AS319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W319,$W319=\"\"),OR(AU$7=$V319,AT319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W319,$W319=\"\"),OR(AV$7=$V319,AU319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W319,$W319=\"\"),OR(AW$7=$V319,AV319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W319,$W319=\"\"),OR(AX$7=$V319,AW319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W319,$W319=\"\"),OR(AY$7=$V319,AX319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W319,$W319=\"\"),OR(AZ$7=$V319,AY319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W319,$W319=\"\"),OR(BA$7=$V319,AZ319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W319,$W319=\"\"),OR(BB$7=$V319,BA319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W319,$W319=\"\"),OR(BC$7=$V319,BB319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W319,$W319=\"\"),OR(BD$7=$V319,BC319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W319,$W319=\"\"),OR(BE$7=$V319,BD319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W319,$W319=\"\"),OR(BF$7=$V319,BE319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W319,$W319=\"\"),OR(BG$7=$V319,BF319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W319,$W319=\"\"),OR(BH$7=$V319,BG319<>\" \")),$S319*$J319*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[313,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A320,1)),\"\",INDEX(Database[Project Name],A320,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A320,1)),\"\",INDEX(Database[Watershed],$A320,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A320,1)),\"\",INDEX(Database[BMP Type],$A320,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A320,1)),\"\",INDEX(Database[BMP Sub-type],$A320,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A320,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A320,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A320,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A320,1))","v":""},{"$f":"IF(H320=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G320,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H320=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G320,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H320=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G320,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A320,1)),\"\",INDEX(Database[BMP Size],$A320,1))","v":""},{"$f":"IF(B320=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G320,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A320,1)),\"\",INDEX(Database[Service Level],$A320,1))","v":""},{"$f":"IF(B320=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G320,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B320=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G320,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A320,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A320,1))","v":""},{"$f":"IF(B320=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G320,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A320,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A320,1))","v":""},"",{"$f":"IF(B320=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G320,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A320,1)),\"\",INDEX(Database[Comments (text)],$A320,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A320,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A320,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A320,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A320,1))","v":""},{"$f":"IF($X$7=$V320,$S$8*J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W320,$W320=\"\"),OR(Y$7=$V320,X320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W320,$W320=\"\"),OR(Z$7=$V320,Y320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W320,$W320=\"\"),OR(AA$7=$V320,Z320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W320,$W320=\"\"),OR(AB$7=$V320,AA320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W320,$W320=\"\"),OR(AC$7=$V320,AB320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W320,$W320=\"\"),OR(AD$7=$V320,AC320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W320,$W320=\"\"),OR(AE$7=$V320,AD320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W320,$W320=\"\"),OR(AF$7=$V320,AE320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W320,$W320=\"\"),OR(AG$7=$V320,AF320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W320,$W320=\"\"),OR(AH$7=$V320,AG320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W320,$W320=\"\"),OR(AI$7=$V320,AH320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W320,$W320=\"\"),OR(AJ$7=$V320,AI320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W320,$W320=\"\"),OR(AK$7=$V320,AJ320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W320,$W320=\"\"),OR(AL$7=$V320,AK320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W320,$W320=\"\"),OR(AM$7=$V320,AL320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W320,$W320=\"\"),OR(AN$7=$V320,AM320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W320,$W320=\"\"),OR(AO$7=$V320,AN320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W320,$W320=\"\"),OR(AP$7=$V320,AO320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W320,$W320=\"\"),OR(AQ$7=$V320,AP320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W320,$W320=\"\"),OR(AR$7=$V320,AQ320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W320,$W320=\"\"),OR(AS$7=$V320,AR320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W320,$W320=\"\"),OR(AT$7=$V320,AS320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W320,$W320=\"\"),OR(AU$7=$V320,AT320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W320,$W320=\"\"),OR(AV$7=$V320,AU320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W320,$W320=\"\"),OR(AW$7=$V320,AV320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W320,$W320=\"\"),OR(AX$7=$V320,AW320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W320,$W320=\"\"),OR(AY$7=$V320,AX320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W320,$W320=\"\"),OR(AZ$7=$V320,AY320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W320,$W320=\"\"),OR(BA$7=$V320,AZ320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W320,$W320=\"\"),OR(BB$7=$V320,BA320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W320,$W320=\"\"),OR(BC$7=$V320,BB320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W320,$W320=\"\"),OR(BD$7=$V320,BC320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W320,$W320=\"\"),OR(BE$7=$V320,BD320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W320,$W320=\"\"),OR(BF$7=$V320,BE320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W320,$W320=\"\"),OR(BG$7=$V320,BF320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W320,$W320=\"\"),OR(BH$7=$V320,BG320<>\" \")),$S320*$J320*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[314,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A321,1)),\"\",INDEX(Database[Project Name],A321,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A321,1)),\"\",INDEX(Database[Watershed],$A321,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A321,1)),\"\",INDEX(Database[BMP Type],$A321,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A321,1)),\"\",INDEX(Database[BMP Sub-type],$A321,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A321,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A321,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A321,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A321,1))","v":""},{"$f":"IF(H321=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G321,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H321=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G321,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H321=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G321,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A321,1)),\"\",INDEX(Database[BMP Size],$A321,1))","v":""},{"$f":"IF(B321=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G321,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A321,1)),\"\",INDEX(Database[Service Level],$A321,1))","v":""},{"$f":"IF(B321=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G321,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B321=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G321,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A321,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A321,1))","v":""},{"$f":"IF(B321=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G321,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A321,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A321,1))","v":""},"",{"$f":"IF(B321=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G321,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A321,1)),\"\",INDEX(Database[Comments (text)],$A321,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A321,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A321,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A321,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A321,1))","v":""},{"$f":"IF($X$7=$V321,$S$8*J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W321,$W321=\"\"),OR(Y$7=$V321,X321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W321,$W321=\"\"),OR(Z$7=$V321,Y321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W321,$W321=\"\"),OR(AA$7=$V321,Z321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W321,$W321=\"\"),OR(AB$7=$V321,AA321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W321,$W321=\"\"),OR(AC$7=$V321,AB321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W321,$W321=\"\"),OR(AD$7=$V321,AC321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W321,$W321=\"\"),OR(AE$7=$V321,AD321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W321,$W321=\"\"),OR(AF$7=$V321,AE321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W321,$W321=\"\"),OR(AG$7=$V321,AF321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W321,$W321=\"\"),OR(AH$7=$V321,AG321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W321,$W321=\"\"),OR(AI$7=$V321,AH321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W321,$W321=\"\"),OR(AJ$7=$V321,AI321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W321,$W321=\"\"),OR(AK$7=$V321,AJ321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W321,$W321=\"\"),OR(AL$7=$V321,AK321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W321,$W321=\"\"),OR(AM$7=$V321,AL321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W321,$W321=\"\"),OR(AN$7=$V321,AM321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W321,$W321=\"\"),OR(AO$7=$V321,AN321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W321,$W321=\"\"),OR(AP$7=$V321,AO321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W321,$W321=\"\"),OR(AQ$7=$V321,AP321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W321,$W321=\"\"),OR(AR$7=$V321,AQ321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W321,$W321=\"\"),OR(AS$7=$V321,AR321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W321,$W321=\"\"),OR(AT$7=$V321,AS321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W321,$W321=\"\"),OR(AU$7=$V321,AT321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W321,$W321=\"\"),OR(AV$7=$V321,AU321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W321,$W321=\"\"),OR(AW$7=$V321,AV321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W321,$W321=\"\"),OR(AX$7=$V321,AW321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W321,$W321=\"\"),OR(AY$7=$V321,AX321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W321,$W321=\"\"),OR(AZ$7=$V321,AY321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W321,$W321=\"\"),OR(BA$7=$V321,AZ321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W321,$W321=\"\"),OR(BB$7=$V321,BA321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W321,$W321=\"\"),OR(BC$7=$V321,BB321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W321,$W321=\"\"),OR(BD$7=$V321,BC321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W321,$W321=\"\"),OR(BE$7=$V321,BD321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W321,$W321=\"\"),OR(BF$7=$V321,BE321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W321,$W321=\"\"),OR(BG$7=$V321,BF321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W321,$W321=\"\"),OR(BH$7=$V321,BG321<>\" \")),$S321*$J321*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[315,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A322,1)),\"\",INDEX(Database[Project Name],A322,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A322,1)),\"\",INDEX(Database[Watershed],$A322,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A322,1)),\"\",INDEX(Database[BMP Type],$A322,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A322,1)),\"\",INDEX(Database[BMP Sub-type],$A322,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A322,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A322,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A322,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A322,1))","v":""},{"$f":"IF(H322=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G322,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H322=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G322,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H322=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G322,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A322,1)),\"\",INDEX(Database[BMP Size],$A322,1))","v":""},{"$f":"IF(B322=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G322,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A322,1)),\"\",INDEX(Database[Service Level],$A322,1))","v":""},{"$f":"IF(B322=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G322,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B322=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G322,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A322,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A322,1))","v":""},{"$f":"IF(B322=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G322,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A322,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A322,1))","v":""},"",{"$f":"IF(B322=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G322,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A322,1)),\"\",INDEX(Database[Comments (text)],$A322,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A322,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A322,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A322,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A322,1))","v":""},{"$f":"IF($X$7=$V322,$S$8*J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W322,$W322=\"\"),OR(Y$7=$V322,X322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W322,$W322=\"\"),OR(Z$7=$V322,Y322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W322,$W322=\"\"),OR(AA$7=$V322,Z322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W322,$W322=\"\"),OR(AB$7=$V322,AA322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W322,$W322=\"\"),OR(AC$7=$V322,AB322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W322,$W322=\"\"),OR(AD$7=$V322,AC322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W322,$W322=\"\"),OR(AE$7=$V322,AD322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W322,$W322=\"\"),OR(AF$7=$V322,AE322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W322,$W322=\"\"),OR(AG$7=$V322,AF322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W322,$W322=\"\"),OR(AH$7=$V322,AG322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W322,$W322=\"\"),OR(AI$7=$V322,AH322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W322,$W322=\"\"),OR(AJ$7=$V322,AI322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W322,$W322=\"\"),OR(AK$7=$V322,AJ322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W322,$W322=\"\"),OR(AL$7=$V322,AK322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W322,$W322=\"\"),OR(AM$7=$V322,AL322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W322,$W322=\"\"),OR(AN$7=$V322,AM322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W322,$W322=\"\"),OR(AO$7=$V322,AN322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W322,$W322=\"\"),OR(AP$7=$V322,AO322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W322,$W322=\"\"),OR(AQ$7=$V322,AP322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W322,$W322=\"\"),OR(AR$7=$V322,AQ322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W322,$W322=\"\"),OR(AS$7=$V322,AR322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W322,$W322=\"\"),OR(AT$7=$V322,AS322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W322,$W322=\"\"),OR(AU$7=$V322,AT322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W322,$W322=\"\"),OR(AV$7=$V322,AU322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W322,$W322=\"\"),OR(AW$7=$V322,AV322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W322,$W322=\"\"),OR(AX$7=$V322,AW322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W322,$W322=\"\"),OR(AY$7=$V322,AX322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W322,$W322=\"\"),OR(AZ$7=$V322,AY322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W322,$W322=\"\"),OR(BA$7=$V322,AZ322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W322,$W322=\"\"),OR(BB$7=$V322,BA322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W322,$W322=\"\"),OR(BC$7=$V322,BB322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W322,$W322=\"\"),OR(BD$7=$V322,BC322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W322,$W322=\"\"),OR(BE$7=$V322,BD322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W322,$W322=\"\"),OR(BF$7=$V322,BE322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W322,$W322=\"\"),OR(BG$7=$V322,BF322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W322,$W322=\"\"),OR(BH$7=$V322,BG322<>\" \")),$S322*$J322*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[316,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A323,1)),\"\",INDEX(Database[Project Name],A323,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A323,1)),\"\",INDEX(Database[Watershed],$A323,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A323,1)),\"\",INDEX(Database[BMP Type],$A323,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A323,1)),\"\",INDEX(Database[BMP Sub-type],$A323,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A323,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A323,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A323,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A323,1))","v":""},{"$f":"IF(H323=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G323,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H323=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G323,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H323=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G323,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A323,1)),\"\",INDEX(Database[BMP Size],$A323,1))","v":""},{"$f":"IF(B323=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G323,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A323,1)),\"\",INDEX(Database[Service Level],$A323,1))","v":""},{"$f":"IF(B323=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G323,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B323=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G323,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A323,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A323,1))","v":""},{"$f":"IF(B323=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G323,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A323,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A323,1))","v":""},"",{"$f":"IF(B323=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G323,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A323,1)),\"\",INDEX(Database[Comments (text)],$A323,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A323,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A323,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A323,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A323,1))","v":""},{"$f":"IF($X$7=$V323,$S$8*J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W323,$W323=\"\"),OR(Y$7=$V323,X323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W323,$W323=\"\"),OR(Z$7=$V323,Y323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W323,$W323=\"\"),OR(AA$7=$V323,Z323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W323,$W323=\"\"),OR(AB$7=$V323,AA323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W323,$W323=\"\"),OR(AC$7=$V323,AB323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W323,$W323=\"\"),OR(AD$7=$V323,AC323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W323,$W323=\"\"),OR(AE$7=$V323,AD323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W323,$W323=\"\"),OR(AF$7=$V323,AE323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W323,$W323=\"\"),OR(AG$7=$V323,AF323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W323,$W323=\"\"),OR(AH$7=$V323,AG323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W323,$W323=\"\"),OR(AI$7=$V323,AH323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W323,$W323=\"\"),OR(AJ$7=$V323,AI323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W323,$W323=\"\"),OR(AK$7=$V323,AJ323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W323,$W323=\"\"),OR(AL$7=$V323,AK323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W323,$W323=\"\"),OR(AM$7=$V323,AL323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W323,$W323=\"\"),OR(AN$7=$V323,AM323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W323,$W323=\"\"),OR(AO$7=$V323,AN323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W323,$W323=\"\"),OR(AP$7=$V323,AO323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W323,$W323=\"\"),OR(AQ$7=$V323,AP323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W323,$W323=\"\"),OR(AR$7=$V323,AQ323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W323,$W323=\"\"),OR(AS$7=$V323,AR323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W323,$W323=\"\"),OR(AT$7=$V323,AS323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W323,$W323=\"\"),OR(AU$7=$V323,AT323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W323,$W323=\"\"),OR(AV$7=$V323,AU323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W323,$W323=\"\"),OR(AW$7=$V323,AV323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W323,$W323=\"\"),OR(AX$7=$V323,AW323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W323,$W323=\"\"),OR(AY$7=$V323,AX323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W323,$W323=\"\"),OR(AZ$7=$V323,AY323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W323,$W323=\"\"),OR(BA$7=$V323,AZ323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W323,$W323=\"\"),OR(BB$7=$V323,BA323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W323,$W323=\"\"),OR(BC$7=$V323,BB323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W323,$W323=\"\"),OR(BD$7=$V323,BC323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W323,$W323=\"\"),OR(BE$7=$V323,BD323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W323,$W323=\"\"),OR(BF$7=$V323,BE323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W323,$W323=\"\"),OR(BG$7=$V323,BF323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W323,$W323=\"\"),OR(BH$7=$V323,BG323<>\" \")),$S323*$J323*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[317,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A324,1)),\"\",INDEX(Database[Project Name],A324,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A324,1)),\"\",INDEX(Database[Watershed],$A324,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A324,1)),\"\",INDEX(Database[BMP Type],$A324,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A324,1)),\"\",INDEX(Database[BMP Sub-type],$A324,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A324,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A324,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A324,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A324,1))","v":""},{"$f":"IF(H324=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G324,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H324=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G324,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H324=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G324,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A324,1)),\"\",INDEX(Database[BMP Size],$A324,1))","v":""},{"$f":"IF(B324=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G324,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A324,1)),\"\",INDEX(Database[Service Level],$A324,1))","v":""},{"$f":"IF(B324=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G324,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B324=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G324,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A324,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A324,1))","v":""},{"$f":"IF(B324=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G324,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A324,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A324,1))","v":""},"",{"$f":"IF(B324=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G324,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A324,1)),\"\",INDEX(Database[Comments (text)],$A324,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A324,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A324,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A324,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A324,1))","v":""},{"$f":"IF($X$7=$V324,$S$8*J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W324,$W324=\"\"),OR(Y$7=$V324,X324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W324,$W324=\"\"),OR(Z$7=$V324,Y324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W324,$W324=\"\"),OR(AA$7=$V324,Z324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W324,$W324=\"\"),OR(AB$7=$V324,AA324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W324,$W324=\"\"),OR(AC$7=$V324,AB324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W324,$W324=\"\"),OR(AD$7=$V324,AC324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W324,$W324=\"\"),OR(AE$7=$V324,AD324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W324,$W324=\"\"),OR(AF$7=$V324,AE324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W324,$W324=\"\"),OR(AG$7=$V324,AF324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W324,$W324=\"\"),OR(AH$7=$V324,AG324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W324,$W324=\"\"),OR(AI$7=$V324,AH324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W324,$W324=\"\"),OR(AJ$7=$V324,AI324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W324,$W324=\"\"),OR(AK$7=$V324,AJ324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W324,$W324=\"\"),OR(AL$7=$V324,AK324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W324,$W324=\"\"),OR(AM$7=$V324,AL324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W324,$W324=\"\"),OR(AN$7=$V324,AM324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W324,$W324=\"\"),OR(AO$7=$V324,AN324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W324,$W324=\"\"),OR(AP$7=$V324,AO324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W324,$W324=\"\"),OR(AQ$7=$V324,AP324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W324,$W324=\"\"),OR(AR$7=$V324,AQ324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W324,$W324=\"\"),OR(AS$7=$V324,AR324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W324,$W324=\"\"),OR(AT$7=$V324,AS324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W324,$W324=\"\"),OR(AU$7=$V324,AT324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W324,$W324=\"\"),OR(AV$7=$V324,AU324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W324,$W324=\"\"),OR(AW$7=$V324,AV324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W324,$W324=\"\"),OR(AX$7=$V324,AW324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W324,$W324=\"\"),OR(AY$7=$V324,AX324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W324,$W324=\"\"),OR(AZ$7=$V324,AY324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W324,$W324=\"\"),OR(BA$7=$V324,AZ324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W324,$W324=\"\"),OR(BB$7=$V324,BA324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W324,$W324=\"\"),OR(BC$7=$V324,BB324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W324,$W324=\"\"),OR(BD$7=$V324,BC324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W324,$W324=\"\"),OR(BE$7=$V324,BD324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W324,$W324=\"\"),OR(BF$7=$V324,BE324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W324,$W324=\"\"),OR(BG$7=$V324,BF324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W324,$W324=\"\"),OR(BH$7=$V324,BG324<>\" \")),$S324*$J324*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[318,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A325,1)),\"\",INDEX(Database[Project Name],A325,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A325,1)),\"\",INDEX(Database[Watershed],$A325,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A325,1)),\"\",INDEX(Database[BMP Type],$A325,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A325,1)),\"\",INDEX(Database[BMP Sub-type],$A325,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A325,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A325,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A325,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A325,1))","v":""},{"$f":"IF(H325=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G325,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H325=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G325,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H325=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G325,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A325,1)),\"\",INDEX(Database[BMP Size],$A325,1))","v":""},{"$f":"IF(B325=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G325,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A325,1)),\"\",INDEX(Database[Service Level],$A325,1))","v":""},{"$f":"IF(B325=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G325,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B325=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G325,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A325,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A325,1))","v":""},{"$f":"IF(B325=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G325,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A325,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A325,1))","v":""},"",{"$f":"IF(B325=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G325,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A325,1)),\"\",INDEX(Database[Comments (text)],$A325,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A325,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A325,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A325,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A325,1))","v":""},{"$f":"IF($X$7=$V325,$S$8*J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W325,$W325=\"\"),OR(Y$7=$V325,X325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W325,$W325=\"\"),OR(Z$7=$V325,Y325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W325,$W325=\"\"),OR(AA$7=$V325,Z325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W325,$W325=\"\"),OR(AB$7=$V325,AA325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W325,$W325=\"\"),OR(AC$7=$V325,AB325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W325,$W325=\"\"),OR(AD$7=$V325,AC325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W325,$W325=\"\"),OR(AE$7=$V325,AD325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W325,$W325=\"\"),OR(AF$7=$V325,AE325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W325,$W325=\"\"),OR(AG$7=$V325,AF325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W325,$W325=\"\"),OR(AH$7=$V325,AG325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W325,$W325=\"\"),OR(AI$7=$V325,AH325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W325,$W325=\"\"),OR(AJ$7=$V325,AI325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W325,$W325=\"\"),OR(AK$7=$V325,AJ325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W325,$W325=\"\"),OR(AL$7=$V325,AK325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W325,$W325=\"\"),OR(AM$7=$V325,AL325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W325,$W325=\"\"),OR(AN$7=$V325,AM325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W325,$W325=\"\"),OR(AO$7=$V325,AN325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W325,$W325=\"\"),OR(AP$7=$V325,AO325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W325,$W325=\"\"),OR(AQ$7=$V325,AP325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W325,$W325=\"\"),OR(AR$7=$V325,AQ325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W325,$W325=\"\"),OR(AS$7=$V325,AR325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W325,$W325=\"\"),OR(AT$7=$V325,AS325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W325,$W325=\"\"),OR(AU$7=$V325,AT325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W325,$W325=\"\"),OR(AV$7=$V325,AU325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W325,$W325=\"\"),OR(AW$7=$V325,AV325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W325,$W325=\"\"),OR(AX$7=$V325,AW325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W325,$W325=\"\"),OR(AY$7=$V325,AX325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W325,$W325=\"\"),OR(AZ$7=$V325,AY325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W325,$W325=\"\"),OR(BA$7=$V325,AZ325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W325,$W325=\"\"),OR(BB$7=$V325,BA325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W325,$W325=\"\"),OR(BC$7=$V325,BB325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W325,$W325=\"\"),OR(BD$7=$V325,BC325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W325,$W325=\"\"),OR(BE$7=$V325,BD325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W325,$W325=\"\"),OR(BF$7=$V325,BE325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W325,$W325=\"\"),OR(BG$7=$V325,BF325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W325,$W325=\"\"),OR(BH$7=$V325,BG325<>\" \")),$S325*$J325*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[319,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A326,1)),\"\",INDEX(Database[Project Name],A326,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A326,1)),\"\",INDEX(Database[Watershed],$A326,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A326,1)),\"\",INDEX(Database[BMP Type],$A326,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A326,1)),\"\",INDEX(Database[BMP Sub-type],$A326,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A326,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A326,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A326,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A326,1))","v":""},{"$f":"IF(H326=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G326,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H326=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G326,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H326=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G326,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A326,1)),\"\",INDEX(Database[BMP Size],$A326,1))","v":""},{"$f":"IF(B326=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G326,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A326,1)),\"\",INDEX(Database[Service Level],$A326,1))","v":""},{"$f":"IF(B326=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G326,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B326=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G326,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A326,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A326,1))","v":""},{"$f":"IF(B326=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G326,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A326,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A326,1))","v":""},"",{"$f":"IF(B326=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G326,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A326,1)),\"\",INDEX(Database[Comments (text)],$A326,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A326,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A326,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A326,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A326,1))","v":""},{"$f":"IF($X$7=$V326,$S$8*J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W326,$W326=\"\"),OR(Y$7=$V326,X326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W326,$W326=\"\"),OR(Z$7=$V326,Y326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W326,$W326=\"\"),OR(AA$7=$V326,Z326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W326,$W326=\"\"),OR(AB$7=$V326,AA326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W326,$W326=\"\"),OR(AC$7=$V326,AB326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W326,$W326=\"\"),OR(AD$7=$V326,AC326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W326,$W326=\"\"),OR(AE$7=$V326,AD326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W326,$W326=\"\"),OR(AF$7=$V326,AE326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W326,$W326=\"\"),OR(AG$7=$V326,AF326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W326,$W326=\"\"),OR(AH$7=$V326,AG326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W326,$W326=\"\"),OR(AI$7=$V326,AH326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W326,$W326=\"\"),OR(AJ$7=$V326,AI326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W326,$W326=\"\"),OR(AK$7=$V326,AJ326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W326,$W326=\"\"),OR(AL$7=$V326,AK326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W326,$W326=\"\"),OR(AM$7=$V326,AL326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W326,$W326=\"\"),OR(AN$7=$V326,AM326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W326,$W326=\"\"),OR(AO$7=$V326,AN326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W326,$W326=\"\"),OR(AP$7=$V326,AO326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W326,$W326=\"\"),OR(AQ$7=$V326,AP326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W326,$W326=\"\"),OR(AR$7=$V326,AQ326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W326,$W326=\"\"),OR(AS$7=$V326,AR326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W326,$W326=\"\"),OR(AT$7=$V326,AS326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W326,$W326=\"\"),OR(AU$7=$V326,AT326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W326,$W326=\"\"),OR(AV$7=$V326,AU326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W326,$W326=\"\"),OR(AW$7=$V326,AV326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W326,$W326=\"\"),OR(AX$7=$V326,AW326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W326,$W326=\"\"),OR(AY$7=$V326,AX326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W326,$W326=\"\"),OR(AZ$7=$V326,AY326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W326,$W326=\"\"),OR(BA$7=$V326,AZ326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W326,$W326=\"\"),OR(BB$7=$V326,BA326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W326,$W326=\"\"),OR(BC$7=$V326,BB326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W326,$W326=\"\"),OR(BD$7=$V326,BC326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W326,$W326=\"\"),OR(BE$7=$V326,BD326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W326,$W326=\"\"),OR(BF$7=$V326,BE326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W326,$W326=\"\"),OR(BG$7=$V326,BF326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W326,$W326=\"\"),OR(BH$7=$V326,BG326<>\" \")),$S326*$J326*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[320,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A327,1)),\"\",INDEX(Database[Project Name],A327,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A327,1)),\"\",INDEX(Database[Watershed],$A327,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A327,1)),\"\",INDEX(Database[BMP Type],$A327,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A327,1)),\"\",INDEX(Database[BMP Sub-type],$A327,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A327,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A327,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A327,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A327,1))","v":""},{"$f":"IF(H327=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G327,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H327=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G327,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H327=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G327,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A327,1)),\"\",INDEX(Database[BMP Size],$A327,1))","v":""},{"$f":"IF(B327=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G327,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A327,1)),\"\",INDEX(Database[Service Level],$A327,1))","v":""},{"$f":"IF(B327=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G327,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B327=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G327,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A327,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A327,1))","v":""},{"$f":"IF(B327=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G327,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A327,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A327,1))","v":""},"",{"$f":"IF(B327=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G327,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A327,1)),\"\",INDEX(Database[Comments (text)],$A327,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A327,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A327,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A327,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A327,1))","v":""},{"$f":"IF($X$7=$V327,$S$8*J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W327,$W327=\"\"),OR(Y$7=$V327,X327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W327,$W327=\"\"),OR(Z$7=$V327,Y327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W327,$W327=\"\"),OR(AA$7=$V327,Z327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W327,$W327=\"\"),OR(AB$7=$V327,AA327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W327,$W327=\"\"),OR(AC$7=$V327,AB327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W327,$W327=\"\"),OR(AD$7=$V327,AC327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W327,$W327=\"\"),OR(AE$7=$V327,AD327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W327,$W327=\"\"),OR(AF$7=$V327,AE327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W327,$W327=\"\"),OR(AG$7=$V327,AF327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W327,$W327=\"\"),OR(AH$7=$V327,AG327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W327,$W327=\"\"),OR(AI$7=$V327,AH327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W327,$W327=\"\"),OR(AJ$7=$V327,AI327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W327,$W327=\"\"),OR(AK$7=$V327,AJ327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W327,$W327=\"\"),OR(AL$7=$V327,AK327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W327,$W327=\"\"),OR(AM$7=$V327,AL327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W327,$W327=\"\"),OR(AN$7=$V327,AM327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W327,$W327=\"\"),OR(AO$7=$V327,AN327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W327,$W327=\"\"),OR(AP$7=$V327,AO327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W327,$W327=\"\"),OR(AQ$7=$V327,AP327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W327,$W327=\"\"),OR(AR$7=$V327,AQ327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W327,$W327=\"\"),OR(AS$7=$V327,AR327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W327,$W327=\"\"),OR(AT$7=$V327,AS327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W327,$W327=\"\"),OR(AU$7=$V327,AT327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W327,$W327=\"\"),OR(AV$7=$V327,AU327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W327,$W327=\"\"),OR(AW$7=$V327,AV327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W327,$W327=\"\"),OR(AX$7=$V327,AW327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W327,$W327=\"\"),OR(AY$7=$V327,AX327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W327,$W327=\"\"),OR(AZ$7=$V327,AY327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W327,$W327=\"\"),OR(BA$7=$V327,AZ327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W327,$W327=\"\"),OR(BB$7=$V327,BA327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W327,$W327=\"\"),OR(BC$7=$V327,BB327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W327,$W327=\"\"),OR(BD$7=$V327,BC327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W327,$W327=\"\"),OR(BE$7=$V327,BD327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W327,$W327=\"\"),OR(BF$7=$V327,BE327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W327,$W327=\"\"),OR(BG$7=$V327,BF327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W327,$W327=\"\"),OR(BH$7=$V327,BG327<>\" \")),$S327*$J327*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[321,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A328,1)),\"\",INDEX(Database[Project Name],A328,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A328,1)),\"\",INDEX(Database[Watershed],$A328,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A328,1)),\"\",INDEX(Database[BMP Type],$A328,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A328,1)),\"\",INDEX(Database[BMP Sub-type],$A328,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A328,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A328,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A328,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A328,1))","v":""},{"$f":"IF(H328=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G328,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H328=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G328,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H328=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G328,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A328,1)),\"\",INDEX(Database[BMP Size],$A328,1))","v":""},{"$f":"IF(B328=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G328,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A328,1)),\"\",INDEX(Database[Service Level],$A328,1))","v":""},{"$f":"IF(B328=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G328,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B328=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G328,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A328,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A328,1))","v":""},{"$f":"IF(B328=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G328,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"K328","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A328,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A328,1))","v":""},{"$f":"IF(ISNUMBER(P328*R328*O328*I328),P328*R328*O328*I328,\"\")","v":""},{"$f":"IF(B328=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G328,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A328,1)),\"\",INDEX(Database[Comments (text)],$A328,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A328,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A328,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A328,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A328,1))","v":""},{"$f":"IF($X$7=$V328,$S$8*J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W328,$W328=\"\"),OR(Y$7=$V328,X328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W328,$W328=\"\"),OR(Z$7=$V328,Y328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W328,$W328=\"\"),OR(AA$7=$V328,Z328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W328,$W328=\"\"),OR(AB$7=$V328,AA328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W328,$W328=\"\"),OR(AC$7=$V328,AB328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W328,$W328=\"\"),OR(AD$7=$V328,AC328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W328,$W328=\"\"),OR(AE$7=$V328,AD328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W328,$W328=\"\"),OR(AF$7=$V328,AE328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W328,$W328=\"\"),OR(AG$7=$V328,AF328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W328,$W328=\"\"),OR(AH$7=$V328,AG328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W328,$W328=\"\"),OR(AI$7=$V328,AH328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W328,$W328=\"\"),OR(AJ$7=$V328,AI328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W328,$W328=\"\"),OR(AK$7=$V328,AJ328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W328,$W328=\"\"),OR(AL$7=$V328,AK328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W328,$W328=\"\"),OR(AM$7=$V328,AL328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W328,$W328=\"\"),OR(AN$7=$V328,AM328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W328,$W328=\"\"),OR(AO$7=$V328,AN328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W328,$W328=\"\"),OR(AP$7=$V328,AO328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W328,$W328=\"\"),OR(AQ$7=$V328,AP328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W328,$W328=\"\"),OR(AR$7=$V328,AQ328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W328,$W328=\"\"),OR(AS$7=$V328,AR328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W328,$W328=\"\"),OR(AT$7=$V328,AS328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W328,$W328=\"\"),OR(AU$7=$V328,AT328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W328,$W328=\"\"),OR(AV$7=$V328,AU328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W328,$W328=\"\"),OR(AW$7=$V328,AV328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W328,$W328=\"\"),OR(AX$7=$V328,AW328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W328,$W328=\"\"),OR(AY$7=$V328,AX328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W328,$W328=\"\"),OR(AZ$7=$V328,AY328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W328,$W328=\"\"),OR(BA$7=$V328,AZ328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W328,$W328=\"\"),OR(BB$7=$V328,BA328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W328,$W328=\"\"),OR(BC$7=$V328,BB328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W328,$W328=\"\"),OR(BD$7=$V328,BC328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W328,$W328=\"\"),OR(BE$7=$V328,BD328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W328,$W328=\"\"),OR(BF$7=$V328,BE328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W328,$W328=\"\"),OR(BG$7=$V328,BF328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W328,$W328=\"\"),OR(BH$7=$V328,BG328<>\" \")),$S328*$J328*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "},{"$f":"IF($X$7=$V328,$J328*$T$8,\" \")","v":" "},{"$f":"IF(OR(Y$7=$V328,X328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(Z$7=$V328,Y328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AA$7=$V328,Z328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AB$7=$V328,AA328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AC$7=$V328,AB328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AD$7=$V328,AC328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AE$7=$V328,AD328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AF$7=$V328,AE328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AG$7=$V328,AF328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AH$7=$V328,AG328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AI$7=$V328,AH328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AJ$7=$V328,AI328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AK$7=$V328,AJ328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AL$7=$V328,AK328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AM$7=$V328,AL328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AN$7=$V328,AM328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AO$7=$V328,AN328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AP$7=$V328,AO328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AQ$7=$V328,AP328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AR$7=$V328,AQ328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AS$7=$V328,AR328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AT$7=$V328,AS328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AU$7=$V328,AT328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AV$7=$V328,AU328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AW$7=$V328,AV328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AX$7=$V328,AW328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AY$7=$V328,AX328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(AZ$7=$V328,AY328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(BA$7=$V328,AZ328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(BB$7=$V328,BA328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(BC$7=$V328,BB328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(BD$7=$V328,BC328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(BE$7=$V328,BD328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(BF$7=$V328,BE328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(BG$7=$V328,BF328<>\" \"),$J328*$T328,\" \")","v":" "},{"$f":"IF(OR(BH$7=$V328,BG328<>\" \"),$J328*$T328,\" \")","v":" "}]
[322,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A329,1)),\"\",INDEX(Database[Project Name],A329,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A329,1)),\"\",INDEX(Database[Watershed],$A329,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A329,1)),\"\",INDEX(Database[BMP Type],$A329,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A329,1)),\"\",INDEX(Database[BMP Sub-type],$A329,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A329,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A329,1))","v":""},{"$f":"IF(LEN(D329)>0,D329&\" - \"&E329&\" - \"&F329&\" - \"&L329,\"\")","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A329,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A329,1))","v":""},{"$f":"IF(H329=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G329,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H329=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G329,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H329=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G329,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A329,1)),\"\",INDEX(Database[BMP Size],$A329,1))","v":""},{"$f":"IF(B329=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G329,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A329,1)),\"\",INDEX(Database[Service Level],$A329,1))","v":""},{"$f":"IF(B329=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G329,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B329=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G329,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A329,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A329,1))","v":""},{"$f":"IF(B329=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G329,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A329,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A329,1))","v":""},"",{"$f":"IF(B329=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G329,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A329,1)),\"\",INDEX(Database[Comments (text)],$A329,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A329,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A329,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A329,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A329,1))","v":""},{"$f":"IF($X$7=$V329,$S$8*J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W329,$W329=\"\"),OR(Y$7=$V329,X329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W329,$W329=\"\"),OR(Z$7=$V329,Y329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W329,$W329=\"\"),OR(AA$7=$V329,Z329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W329,$W329=\"\"),OR(AB$7=$V329,AA329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W329,$W329=\"\"),OR(AC$7=$V329,AB329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W329,$W329=\"\"),OR(AD$7=$V329,AC329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W329,$W329=\"\"),OR(AE$7=$V329,AD329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W329,$W329=\"\"),OR(AF$7=$V329,AE329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W329,$W329=\"\"),OR(AG$7=$V329,AF329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W329,$W329=\"\"),OR(AH$7=$V329,AG329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W329,$W329=\"\"),OR(AI$7=$V329,AH329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W329,$W329=\"\"),OR(AJ$7=$V329,AI329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W329,$W329=\"\"),OR(AK$7=$V329,AJ329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W329,$W329=\"\"),OR(AL$7=$V329,AK329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W329,$W329=\"\"),OR(AM$7=$V329,AL329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W329,$W329=\"\"),OR(AN$7=$V329,AM329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W329,$W329=\"\"),OR(AO$7=$V329,AN329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W329,$W329=\"\"),OR(AP$7=$V329,AO329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W329,$W329=\"\"),OR(AQ$7=$V329,AP329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W329,$W329=\"\"),OR(AR$7=$V329,AQ329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W329,$W329=\"\"),OR(AS$7=$V329,AR329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W329,$W329=\"\"),OR(AT$7=$V329,AS329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W329,$W329=\"\"),OR(AU$7=$V329,AT329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W329,$W329=\"\"),OR(AV$7=$V329,AU329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W329,$W329=\"\"),OR(AW$7=$V329,AV329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W329,$W329=\"\"),OR(AX$7=$V329,AW329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W329,$W329=\"\"),OR(AY$7=$V329,AX329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W329,$W329=\"\"),OR(AZ$7=$V329,AY329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W329,$W329=\"\"),OR(BA$7=$V329,AZ329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W329,$W329=\"\"),OR(BB$7=$V329,BA329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W329,$W329=\"\"),OR(BC$7=$V329,BB329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W329,$W329=\"\"),OR(BD$7=$V329,BC329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W329,$W329=\"\"),OR(BE$7=$V329,BD329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W329,$W329=\"\"),OR(BF$7=$V329,BE329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W329,$W329=\"\"),OR(BG$7=$V329,BF329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W329,$W329=\"\"),OR(BH$7=$V329,BG329<>\" \")),$S329*$J329*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[323,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A330,1)),\"\",INDEX(Database[Project Name],A330,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A330,1)),\"\",INDEX(Database[Watershed],$A330,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A330,1)),\"\",INDEX(Database[BMP Type],$A330,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A330,1)),\"\",INDEX(Database[BMP Sub-type],$A330,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A330,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A330,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A330,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A330,1))","v":""},{"$f":"IF(H330=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G330,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H330=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G330,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H330=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G330,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A330,1)),\"\",INDEX(Database[BMP Size],$A330,1))","v":""},{"$f":"IF(B330=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G330,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A330,1)),\"\",INDEX(Database[Service Level],$A330,1))","v":""},{"$f":"IF(B330=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G330,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B330=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G330,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A330,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A330,1))","v":""},{"$f":"IF(B330=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G330,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A330,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A330,1))","v":""},"",{"$f":"IF(B330=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G330,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A330,1)),\"\",INDEX(Database[Comments (text)],$A330,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A330,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A330,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A330,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A330,1))","v":""},{"$f":"IF($X$7=$V330,$S$8*J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W330,$W330=\"\"),OR(Y$7=$V330,X330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W330,$W330=\"\"),OR(Z$7=$V330,Y330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W330,$W330=\"\"),OR(AA$7=$V330,Z330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W330,$W330=\"\"),OR(AB$7=$V330,AA330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W330,$W330=\"\"),OR(AC$7=$V330,AB330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W330,$W330=\"\"),OR(AD$7=$V330,AC330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W330,$W330=\"\"),OR(AE$7=$V330,AD330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W330,$W330=\"\"),OR(AF$7=$V330,AE330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W330,$W330=\"\"),OR(AG$7=$V330,AF330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W330,$W330=\"\"),OR(AH$7=$V330,AG330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W330,$W330=\"\"),OR(AI$7=$V330,AH330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W330,$W330=\"\"),OR(AJ$7=$V330,AI330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W330,$W330=\"\"),OR(AK$7=$V330,AJ330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W330,$W330=\"\"),OR(AL$7=$V330,AK330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W330,$W330=\"\"),OR(AM$7=$V330,AL330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W330,$W330=\"\"),OR(AN$7=$V330,AM330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W330,$W330=\"\"),OR(AO$7=$V330,AN330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W330,$W330=\"\"),OR(AP$7=$V330,AO330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W330,$W330=\"\"),OR(AQ$7=$V330,AP330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W330,$W330=\"\"),OR(AR$7=$V330,AQ330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W330,$W330=\"\"),OR(AS$7=$V330,AR330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W330,$W330=\"\"),OR(AT$7=$V330,AS330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W330,$W330=\"\"),OR(AU$7=$V330,AT330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W330,$W330=\"\"),OR(AV$7=$V330,AU330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W330,$W330=\"\"),OR(AW$7=$V330,AV330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W330,$W330=\"\"),OR(AX$7=$V330,AW330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W330,$W330=\"\"),OR(AY$7=$V330,AX330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W330,$W330=\"\"),OR(AZ$7=$V330,AY330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W330,$W330=\"\"),OR(BA$7=$V330,AZ330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W330,$W330=\"\"),OR(BB$7=$V330,BA330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W330,$W330=\"\"),OR(BC$7=$V330,BB330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W330,$W330=\"\"),OR(BD$7=$V330,BC330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W330,$W330=\"\"),OR(BE$7=$V330,BD330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W330,$W330=\"\"),OR(BF$7=$V330,BE330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W330,$W330=\"\"),OR(BG$7=$V330,BF330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W330,$W330=\"\"),OR(BH$7=$V330,BG330<>\" \")),$S330*$J330*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[324,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A331,1)),\"\",INDEX(Database[Project Name],A331,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A331,1)),\"\",INDEX(Database[Watershed],$A331,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A331,1)),\"\",INDEX(Database[BMP Type],$A331,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A331,1)),\"\",INDEX(Database[BMP Sub-type],$A331,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A331,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A331,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A331,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A331,1))","v":""},{"$f":"IF(H331=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G331,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H331=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G331,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H331=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G331,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A331,1)),\"\",INDEX(Database[BMP Size],$A331,1))","v":""},{"$f":"IF(B331=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G331,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A331,1)),\"\",INDEX(Database[Service Level],$A331,1))","v":""},{"$f":"IF(B331=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G331,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B331=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G331,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A331,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A331,1))","v":""},{"$f":"IF(B331=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G331,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A331,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A331,1))","v":""},"",{"$f":"IF(B331=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G331,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A331,1)),\"\",INDEX(Database[Comments (text)],$A331,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A331,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A331,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A331,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A331,1))","v":""},{"$f":"IF($X$7=$V331,$S$8*J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W331,$W331=\"\"),OR(Y$7=$V331,X331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W331,$W331=\"\"),OR(Z$7=$V331,Y331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W331,$W331=\"\"),OR(AA$7=$V331,Z331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W331,$W331=\"\"),OR(AB$7=$V331,AA331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W331,$W331=\"\"),OR(AC$7=$V331,AB331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W331,$W331=\"\"),OR(AD$7=$V331,AC331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W331,$W331=\"\"),OR(AE$7=$V331,AD331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W331,$W331=\"\"),OR(AF$7=$V331,AE331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W331,$W331=\"\"),OR(AG$7=$V331,AF331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W331,$W331=\"\"),OR(AH$7=$V331,AG331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W331,$W331=\"\"),OR(AI$7=$V331,AH331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W331,$W331=\"\"),OR(AJ$7=$V331,AI331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W331,$W331=\"\"),OR(AK$7=$V331,AJ331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W331,$W331=\"\"),OR(AL$7=$V331,AK331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W331,$W331=\"\"),OR(AM$7=$V331,AL331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W331,$W331=\"\"),OR(AN$7=$V331,AM331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W331,$W331=\"\"),OR(AO$7=$V331,AN331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W331,$W331=\"\"),OR(AP$7=$V331,AO331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W331,$W331=\"\"),OR(AQ$7=$V331,AP331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W331,$W331=\"\"),OR(AR$7=$V331,AQ331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W331,$W331=\"\"),OR(AS$7=$V331,AR331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W331,$W331=\"\"),OR(AT$7=$V331,AS331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W331,$W331=\"\"),OR(AU$7=$V331,AT331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W331,$W331=\"\"),OR(AV$7=$V331,AU331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W331,$W331=\"\"),OR(AW$7=$V331,AV331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W331,$W331=\"\"),OR(AX$7=$V331,AW331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W331,$W331=\"\"),OR(AY$7=$V331,AX331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W331,$W331=\"\"),OR(AZ$7=$V331,AY331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W331,$W331=\"\"),OR(BA$7=$V331,AZ331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W331,$W331=\"\"),OR(BB$7=$V331,BA331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W331,$W331=\"\"),OR(BC$7=$V331,BB331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W331,$W331=\"\"),OR(BD$7=$V331,BC331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W331,$W331=\"\"),OR(BE$7=$V331,BD331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W331,$W331=\"\"),OR(BF$7=$V331,BE331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W331,$W331=\"\"),OR(BG$7=$V331,BF331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W331,$W331=\"\"),OR(BH$7=$V331,BG331<>\" \")),$S331*$J331*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[325,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A332,1)),\"\",INDEX(Database[Project Name],A332,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A332,1)),\"\",INDEX(Database[Watershed],$A332,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A332,1)),\"\",INDEX(Database[BMP Type],$A332,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A332,1)),\"\",INDEX(Database[BMP Sub-type],$A332,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A332,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A332,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A332,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A332,1))","v":""},{"$f":"IF(H332=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G332,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H332=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G332,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H332=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G332,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A332,1)),\"\",INDEX(Database[BMP Size],$A332,1))","v":""},{"$f":"IF(B332=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G332,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A332,1)),\"\",INDEX(Database[Service Level],$A332,1))","v":""},{"$f":"IF(B332=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G332,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B332=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G332,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A332,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A332,1))","v":""},{"$f":"IF(B332=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G332,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A332,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A332,1))","v":""},"",{"$f":"IF(B332=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G332,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A332,1)),\"\",INDEX(Database[Comments (text)],$A332,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A332,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A332,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A332,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A332,1))","v":""},{"$f":"IF($X$7=$V332,$S$8*J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W332,$W332=\"\"),OR(Y$7=$V332,X332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W332,$W332=\"\"),OR(Z$7=$V332,Y332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W332,$W332=\"\"),OR(AA$7=$V332,Z332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W332,$W332=\"\"),OR(AB$7=$V332,AA332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W332,$W332=\"\"),OR(AC$7=$V332,AB332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W332,$W332=\"\"),OR(AD$7=$V332,AC332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W332,$W332=\"\"),OR(AE$7=$V332,AD332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W332,$W332=\"\"),OR(AF$7=$V332,AE332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W332,$W332=\"\"),OR(AG$7=$V332,AF332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W332,$W332=\"\"),OR(AH$7=$V332,AG332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W332,$W332=\"\"),OR(AI$7=$V332,AH332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W332,$W332=\"\"),OR(AJ$7=$V332,AI332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W332,$W332=\"\"),OR(AK$7=$V332,AJ332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W332,$W332=\"\"),OR(AL$7=$V332,AK332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W332,$W332=\"\"),OR(AM$7=$V332,AL332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W332,$W332=\"\"),OR(AN$7=$V332,AM332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W332,$W332=\"\"),OR(AO$7=$V332,AN332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W332,$W332=\"\"),OR(AP$7=$V332,AO332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W332,$W332=\"\"),OR(AQ$7=$V332,AP332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W332,$W332=\"\"),OR(AR$7=$V332,AQ332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W332,$W332=\"\"),OR(AS$7=$V332,AR332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W332,$W332=\"\"),OR(AT$7=$V332,AS332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W332,$W332=\"\"),OR(AU$7=$V332,AT332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W332,$W332=\"\"),OR(AV$7=$V332,AU332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W332,$W332=\"\"),OR(AW$7=$V332,AV332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W332,$W332=\"\"),OR(AX$7=$V332,AW332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W332,$W332=\"\"),OR(AY$7=$V332,AX332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W332,$W332=\"\"),OR(AZ$7=$V332,AY332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W332,$W332=\"\"),OR(BA$7=$V332,AZ332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W332,$W332=\"\"),OR(BB$7=$V332,BA332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W332,$W332=\"\"),OR(BC$7=$V332,BB332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W332,$W332=\"\"),OR(BD$7=$V332,BC332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W332,$W332=\"\"),OR(BE$7=$V332,BD332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W332,$W332=\"\"),OR(BF$7=$V332,BE332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W332,$W332=\"\"),OR(BG$7=$V332,BF332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W332,$W332=\"\"),OR(BH$7=$V332,BG332<>\" \")),$S332*$J332*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[326,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A333,1)),\"\",INDEX(Database[Project Name],A333,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A333,1)),\"\",INDEX(Database[Watershed],$A333,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A333,1)),\"\",INDEX(Database[BMP Type],$A333,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A333,1)),\"\",INDEX(Database[BMP Sub-type],$A333,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A333,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A333,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A333,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A333,1))","v":""},{"$f":"IF(H333=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G333,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H333=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G333,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H333=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G333,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A333,1)),\"\",INDEX(Database[BMP Size],$A333,1))","v":""},{"$f":"IF(B333=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G333,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A333,1)),\"\",INDEX(Database[Service Level],$A333,1))","v":""},{"$f":"IF(B333=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G333,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B333=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G333,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A333,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A333,1))","v":""},{"$f":"IF(B333=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G333,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A333,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A333,1))","v":""},"",{"$f":"IF(B333=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G333,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A333,1)),\"\",INDEX(Database[Comments (text)],$A333,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A333,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A333,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A333,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A333,1))","v":""},{"$f":"IF($X$7=$V333,$S$8*J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W333,$W333=\"\"),OR(Y$7=$V333,X333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W333,$W333=\"\"),OR(Z$7=$V333,Y333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W333,$W333=\"\"),OR(AA$7=$V333,Z333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W333,$W333=\"\"),OR(AB$7=$V333,AA333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W333,$W333=\"\"),OR(AC$7=$V333,AB333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W333,$W333=\"\"),OR(AD$7=$V333,AC333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W333,$W333=\"\"),OR(AE$7=$V333,AD333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W333,$W333=\"\"),OR(AF$7=$V333,AE333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W333,$W333=\"\"),OR(AG$7=$V333,AF333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W333,$W333=\"\"),OR(AH$7=$V333,AG333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W333,$W333=\"\"),OR(AI$7=$V333,AH333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W333,$W333=\"\"),OR(AJ$7=$V333,AI333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W333,$W333=\"\"),OR(AK$7=$V333,AJ333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W333,$W333=\"\"),OR(AL$7=$V333,AK333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W333,$W333=\"\"),OR(AM$7=$V333,AL333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W333,$W333=\"\"),OR(AN$7=$V333,AM333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W333,$W333=\"\"),OR(AO$7=$V333,AN333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W333,$W333=\"\"),OR(AP$7=$V333,AO333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W333,$W333=\"\"),OR(AQ$7=$V333,AP333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W333,$W333=\"\"),OR(AR$7=$V333,AQ333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W333,$W333=\"\"),OR(AS$7=$V333,AR333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W333,$W333=\"\"),OR(AT$7=$V333,AS333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W333,$W333=\"\"),OR(AU$7=$V333,AT333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W333,$W333=\"\"),OR(AV$7=$V333,AU333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W333,$W333=\"\"),OR(AW$7=$V333,AV333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W333,$W333=\"\"),OR(AX$7=$V333,AW333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W333,$W333=\"\"),OR(AY$7=$V333,AX333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W333,$W333=\"\"),OR(AZ$7=$V333,AY333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W333,$W333=\"\"),OR(BA$7=$V333,AZ333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W333,$W333=\"\"),OR(BB$7=$V333,BA333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W333,$W333=\"\"),OR(BC$7=$V333,BB333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W333,$W333=\"\"),OR(BD$7=$V333,BC333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W333,$W333=\"\"),OR(BE$7=$V333,BD333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W333,$W333=\"\"),OR(BF$7=$V333,BE333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W333,$W333=\"\"),OR(BG$7=$V333,BF333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W333,$W333=\"\"),OR(BH$7=$V333,BG333<>\" \")),$S333*$J333*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[327,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A334,1)),\"\",INDEX(Database[Project Name],A334,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A334,1)),\"\",INDEX(Database[Watershed],$A334,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A334,1)),\"\",INDEX(Database[BMP Type],$A334,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A334,1)),\"\",INDEX(Database[BMP Sub-type],$A334,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A334,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A334,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A334,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A334,1))","v":""},{"$f":"IF(H334=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G334,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H334=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G334,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H334=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G334,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A334,1)),\"\",INDEX(Database[BMP Size],$A334,1))","v":""},{"$f":"IF(B334=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G334,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A334,1)),\"\",INDEX(Database[Service Level],$A334,1))","v":""},{"$f":"IF(B334=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G334,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B334=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G334,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A334,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A334,1))","v":""},{"$f":"IF(B334=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G334,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A334,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A334,1))","v":""},"",{"$f":"IF(B334=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G334,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A334,1)),\"\",INDEX(Database[Comments (text)],$A334,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A334,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A334,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A334,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A334,1))","v":""},{"$f":"IF($X$7=$V334,$S$8*J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W334,$W334=\"\"),OR(Y$7=$V334,X334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W334,$W334=\"\"),OR(Z$7=$V334,Y334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W334,$W334=\"\"),OR(AA$7=$V334,Z334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W334,$W334=\"\"),OR(AB$7=$V334,AA334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W334,$W334=\"\"),OR(AC$7=$V334,AB334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W334,$W334=\"\"),OR(AD$7=$V334,AC334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W334,$W334=\"\"),OR(AE$7=$V334,AD334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W334,$W334=\"\"),OR(AF$7=$V334,AE334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W334,$W334=\"\"),OR(AG$7=$V334,AF334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W334,$W334=\"\"),OR(AH$7=$V334,AG334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W334,$W334=\"\"),OR(AI$7=$V334,AH334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W334,$W334=\"\"),OR(AJ$7=$V334,AI334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W334,$W334=\"\"),OR(AK$7=$V334,AJ334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W334,$W334=\"\"),OR(AL$7=$V334,AK334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W334,$W334=\"\"),OR(AM$7=$V334,AL334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W334,$W334=\"\"),OR(AN$7=$V334,AM334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W334,$W334=\"\"),OR(AO$7=$V334,AN334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W334,$W334=\"\"),OR(AP$7=$V334,AO334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W334,$W334=\"\"),OR(AQ$7=$V334,AP334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W334,$W334=\"\"),OR(AR$7=$V334,AQ334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W334,$W334=\"\"),OR(AS$7=$V334,AR334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W334,$W334=\"\"),OR(AT$7=$V334,AS334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W334,$W334=\"\"),OR(AU$7=$V334,AT334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W334,$W334=\"\"),OR(AV$7=$V334,AU334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W334,$W334=\"\"),OR(AW$7=$V334,AV334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W334,$W334=\"\"),OR(AX$7=$V334,AW334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W334,$W334=\"\"),OR(AY$7=$V334,AX334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W334,$W334=\"\"),OR(AZ$7=$V334,AY334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W334,$W334=\"\"),OR(BA$7=$V334,AZ334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W334,$W334=\"\"),OR(BB$7=$V334,BA334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W334,$W334=\"\"),OR(BC$7=$V334,BB334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W334,$W334=\"\"),OR(BD$7=$V334,BC334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W334,$W334=\"\"),OR(BE$7=$V334,BD334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W334,$W334=\"\"),OR(BF$7=$V334,BE334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W334,$W334=\"\"),OR(BG$7=$V334,BF334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W334,$W334=\"\"),OR(BH$7=$V334,BG334<>\" \")),$S334*$J334*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[328,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A335,1)),\"\",INDEX(Database[Project Name],A335,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A335,1)),\"\",INDEX(Database[Watershed],$A335,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A335,1)),\"\",INDEX(Database[BMP Type],$A335,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A335,1)),\"\",INDEX(Database[BMP Sub-type],$A335,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A335,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A335,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A335,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A335,1))","v":""},{"$f":"IF(H335=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G335,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H335=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G335,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H335=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G335,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A335,1)),\"\",INDEX(Database[BMP Size],$A335,1))","v":""},{"$f":"IF(B335=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G335,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A335,1)),\"\",INDEX(Database[Service Level],$A335,1))","v":""},{"$f":"IF(B335=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G335,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B335=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G335,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A335,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A335,1))","v":""},{"$f":"IF(B335=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G335,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A335,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A335,1))","v":""},"",{"$f":"IF(B335=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G335,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A335,1)),\"\",INDEX(Database[Comments (text)],$A335,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A335,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A335,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A335,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A335,1))","v":""},{"$f":"IF($X$7=$V335,$S$8*J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W335,$W335=\"\"),OR(Y$7=$V335,X335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W335,$W335=\"\"),OR(Z$7=$V335,Y335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W335,$W335=\"\"),OR(AA$7=$V335,Z335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W335,$W335=\"\"),OR(AB$7=$V335,AA335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W335,$W335=\"\"),OR(AC$7=$V335,AB335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W335,$W335=\"\"),OR(AD$7=$V335,AC335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W335,$W335=\"\"),OR(AE$7=$V335,AD335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W335,$W335=\"\"),OR(AF$7=$V335,AE335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W335,$W335=\"\"),OR(AG$7=$V335,AF335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W335,$W335=\"\"),OR(AH$7=$V335,AG335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W335,$W335=\"\"),OR(AI$7=$V335,AH335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W335,$W335=\"\"),OR(AJ$7=$V335,AI335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W335,$W335=\"\"),OR(AK$7=$V335,AJ335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W335,$W335=\"\"),OR(AL$7=$V335,AK335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W335,$W335=\"\"),OR(AM$7=$V335,AL335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W335,$W335=\"\"),OR(AN$7=$V335,AM335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W335,$W335=\"\"),OR(AO$7=$V335,AN335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W335,$W335=\"\"),OR(AP$7=$V335,AO335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W335,$W335=\"\"),OR(AQ$7=$V335,AP335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W335,$W335=\"\"),OR(AR$7=$V335,AQ335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W335,$W335=\"\"),OR(AS$7=$V335,AR335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W335,$W335=\"\"),OR(AT$7=$V335,AS335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W335,$W335=\"\"),OR(AU$7=$V335,AT335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W335,$W335=\"\"),OR(AV$7=$V335,AU335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W335,$W335=\"\"),OR(AW$7=$V335,AV335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W335,$W335=\"\"),OR(AX$7=$V335,AW335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W335,$W335=\"\"),OR(AY$7=$V335,AX335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W335,$W335=\"\"),OR(AZ$7=$V335,AY335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W335,$W335=\"\"),OR(BA$7=$V335,AZ335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W335,$W335=\"\"),OR(BB$7=$V335,BA335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W335,$W335=\"\"),OR(BC$7=$V335,BB335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W335,$W335=\"\"),OR(BD$7=$V335,BC335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W335,$W335=\"\"),OR(BE$7=$V335,BD335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W335,$W335=\"\"),OR(BF$7=$V335,BE335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W335,$W335=\"\"),OR(BG$7=$V335,BF335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W335,$W335=\"\"),OR(BH$7=$V335,BG335<>\" \")),$S335*$J335*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[329,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A336,1)),\"\",INDEX(Database[Project Name],A336,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A336,1)),\"\",INDEX(Database[Watershed],$A336,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A336,1)),\"\",INDEX(Database[BMP Type],$A336,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A336,1)),\"\",INDEX(Database[BMP Sub-type],$A336,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A336,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A336,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A336,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A336,1))","v":""},{"$f":"IF(H336=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G336,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H336=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G336,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H336=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G336,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A336,1)),\"\",INDEX(Database[BMP Size],$A336,1))","v":""},{"$f":"IF(B336=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G336,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A336,1)),\"\",INDEX(Database[Service Level],$A336,1))","v":""},{"$f":"IF(B336=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G336,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B336=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G336,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A336,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A336,1))","v":""},{"$f":"IF(B336=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G336,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A336,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A336,1))","v":""},"",{"$f":"IF(B336=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G336,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A336,1)),\"\",INDEX(Database[Comments (text)],$A336,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A336,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A336,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A336,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A336,1))","v":""},{"$f":"IF($X$7=$V336,$S$8*J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W336,$W336=\"\"),OR(Y$7=$V336,X336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W336,$W336=\"\"),OR(Z$7=$V336,Y336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W336,$W336=\"\"),OR(AA$7=$V336,Z336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W336,$W336=\"\"),OR(AB$7=$V336,AA336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W336,$W336=\"\"),OR(AC$7=$V336,AB336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W336,$W336=\"\"),OR(AD$7=$V336,AC336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W336,$W336=\"\"),OR(AE$7=$V336,AD336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W336,$W336=\"\"),OR(AF$7=$V336,AE336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W336,$W336=\"\"),OR(AG$7=$V336,AF336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W336,$W336=\"\"),OR(AH$7=$V336,AG336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W336,$W336=\"\"),OR(AI$7=$V336,AH336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W336,$W336=\"\"),OR(AJ$7=$V336,AI336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W336,$W336=\"\"),OR(AK$7=$V336,AJ336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W336,$W336=\"\"),OR(AL$7=$V336,AK336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W336,$W336=\"\"),OR(AM$7=$V336,AL336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W336,$W336=\"\"),OR(AN$7=$V336,AM336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W336,$W336=\"\"),OR(AO$7=$V336,AN336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W336,$W336=\"\"),OR(AP$7=$V336,AO336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W336,$W336=\"\"),OR(AQ$7=$V336,AP336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W336,$W336=\"\"),OR(AR$7=$V336,AQ336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W336,$W336=\"\"),OR(AS$7=$V336,AR336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W336,$W336=\"\"),OR(AT$7=$V336,AS336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W336,$W336=\"\"),OR(AU$7=$V336,AT336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W336,$W336=\"\"),OR(AV$7=$V336,AU336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W336,$W336=\"\"),OR(AW$7=$V336,AV336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W336,$W336=\"\"),OR(AX$7=$V336,AW336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W336,$W336=\"\"),OR(AY$7=$V336,AX336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W336,$W336=\"\"),OR(AZ$7=$V336,AY336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W336,$W336=\"\"),OR(BA$7=$V336,AZ336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W336,$W336=\"\"),OR(BB$7=$V336,BA336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W336,$W336=\"\"),OR(BC$7=$V336,BB336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W336,$W336=\"\"),OR(BD$7=$V336,BC336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W336,$W336=\"\"),OR(BE$7=$V336,BD336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W336,$W336=\"\"),OR(BF$7=$V336,BE336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W336,$W336=\"\"),OR(BG$7=$V336,BF336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W336,$W336=\"\"),OR(BH$7=$V336,BG336<>\" \")),$S336*$J336*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[330,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A337,1)),\"\",INDEX(Database[Project Name],A337,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A337,1)),\"\",INDEX(Database[Watershed],$A337,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A337,1)),\"\",INDEX(Database[BMP Type],$A337,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A337,1)),\"\",INDEX(Database[BMP Sub-type],$A337,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A337,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A337,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A337,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A337,1))","v":""},{"$f":"IF(H337=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G337,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H337=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G337,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H337=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G337,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A337,1)),\"\",INDEX(Database[BMP Size],$A337,1))","v":""},{"$f":"IF(B337=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G337,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A337,1)),\"\",INDEX(Database[Service Level],$A337,1))","v":""},{"$f":"IF(B337=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G337,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B337=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G337,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A337,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A337,1))","v":""},{"$f":"IF(B337=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G337,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A337,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A337,1))","v":""},"",{"$f":"IF(B337=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G337,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A337,1)),\"\",INDEX(Database[Comments (text)],$A337,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A337,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A337,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A337,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A337,1))","v":""},{"$f":"IF($X$7=$V337,$S$8*J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W337,$W337=\"\"),OR(Y$7=$V337,X337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W337,$W337=\"\"),OR(Z$7=$V337,Y337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W337,$W337=\"\"),OR(AA$7=$V337,Z337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W337,$W337=\"\"),OR(AB$7=$V337,AA337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W337,$W337=\"\"),OR(AC$7=$V337,AB337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W337,$W337=\"\"),OR(AD$7=$V337,AC337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W337,$W337=\"\"),OR(AE$7=$V337,AD337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W337,$W337=\"\"),OR(AF$7=$V337,AE337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W337,$W337=\"\"),OR(AG$7=$V337,AF337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W337,$W337=\"\"),OR(AH$7=$V337,AG337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W337,$W337=\"\"),OR(AI$7=$V337,AH337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W337,$W337=\"\"),OR(AJ$7=$V337,AI337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W337,$W337=\"\"),OR(AK$7=$V337,AJ337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W337,$W337=\"\"),OR(AL$7=$V337,AK337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W337,$W337=\"\"),OR(AM$7=$V337,AL337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W337,$W337=\"\"),OR(AN$7=$V337,AM337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W337,$W337=\"\"),OR(AO$7=$V337,AN337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W337,$W337=\"\"),OR(AP$7=$V337,AO337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W337,$W337=\"\"),OR(AQ$7=$V337,AP337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W337,$W337=\"\"),OR(AR$7=$V337,AQ337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W337,$W337=\"\"),OR(AS$7=$V337,AR337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W337,$W337=\"\"),OR(AT$7=$V337,AS337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W337,$W337=\"\"),OR(AU$7=$V337,AT337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W337,$W337=\"\"),OR(AV$7=$V337,AU337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W337,$W337=\"\"),OR(AW$7=$V337,AV337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W337,$W337=\"\"),OR(AX$7=$V337,AW337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W337,$W337=\"\"),OR(AY$7=$V337,AX337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W337,$W337=\"\"),OR(AZ$7=$V337,AY337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W337,$W337=\"\"),OR(BA$7=$V337,AZ337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W337,$W337=\"\"),OR(BB$7=$V337,BA337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W337,$W337=\"\"),OR(BC$7=$V337,BB337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W337,$W337=\"\"),OR(BD$7=$V337,BC337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W337,$W337=\"\"),OR(BE$7=$V337,BD337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W337,$W337=\"\"),OR(BF$7=$V337,BE337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W337,$W337=\"\"),OR(BG$7=$V337,BF337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W337,$W337=\"\"),OR(BH$7=$V337,BG337<>\" \")),$S337*$J337*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[331,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A338,1)),\"\",INDEX(Database[Project Name],A338,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A338,1)),\"\",INDEX(Database[Watershed],$A338,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A338,1)),\"\",INDEX(Database[BMP Type],$A338,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A338,1)),\"\",INDEX(Database[BMP Sub-type],$A338,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A338,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A338,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A338,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A338,1))","v":""},{"$f":"IF(H338=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G338,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H338=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G338,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H338=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G338,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A338,1)),\"\",INDEX(Database[BMP Size],$A338,1))","v":""},{"$f":"IF(B338=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G338,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A338,1)),\"\",INDEX(Database[Service Level],$A338,1))","v":""},{"$f":"IF(B338=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G338,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B338=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G338,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A338,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A338,1))","v":""},{"$f":"IF(B338=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G338,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A338,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A338,1))","v":""},"",{"$f":"IF(B338=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G338,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A338,1)),\"\",INDEX(Database[Comments (text)],$A338,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A338,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A338,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A338,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A338,1))","v":""},{"$f":"IF($X$7=$V338,$S$8*J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W338,$W338=\"\"),OR(Y$7=$V338,X338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W338,$W338=\"\"),OR(Z$7=$V338,Y338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W338,$W338=\"\"),OR(AA$7=$V338,Z338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W338,$W338=\"\"),OR(AB$7=$V338,AA338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W338,$W338=\"\"),OR(AC$7=$V338,AB338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W338,$W338=\"\"),OR(AD$7=$V338,AC338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W338,$W338=\"\"),OR(AE$7=$V338,AD338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W338,$W338=\"\"),OR(AF$7=$V338,AE338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W338,$W338=\"\"),OR(AG$7=$V338,AF338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W338,$W338=\"\"),OR(AH$7=$V338,AG338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W338,$W338=\"\"),OR(AI$7=$V338,AH338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W338,$W338=\"\"),OR(AJ$7=$V338,AI338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W338,$W338=\"\"),OR(AK$7=$V338,AJ338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W338,$W338=\"\"),OR(AL$7=$V338,AK338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W338,$W338=\"\"),OR(AM$7=$V338,AL338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W338,$W338=\"\"),OR(AN$7=$V338,AM338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W338,$W338=\"\"),OR(AO$7=$V338,AN338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W338,$W338=\"\"),OR(AP$7=$V338,AO338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W338,$W338=\"\"),OR(AQ$7=$V338,AP338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W338,$W338=\"\"),OR(AR$7=$V338,AQ338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W338,$W338=\"\"),OR(AS$7=$V338,AR338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W338,$W338=\"\"),OR(AT$7=$V338,AS338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W338,$W338=\"\"),OR(AU$7=$V338,AT338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W338,$W338=\"\"),OR(AV$7=$V338,AU338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W338,$W338=\"\"),OR(AW$7=$V338,AV338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W338,$W338=\"\"),OR(AX$7=$V338,AW338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W338,$W338=\"\"),OR(AY$7=$V338,AX338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W338,$W338=\"\"),OR(AZ$7=$V338,AY338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W338,$W338=\"\"),OR(BA$7=$V338,AZ338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W338,$W338=\"\"),OR(BB$7=$V338,BA338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W338,$W338=\"\"),OR(BC$7=$V338,BB338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W338,$W338=\"\"),OR(BD$7=$V338,BC338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W338,$W338=\"\"),OR(BE$7=$V338,BD338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W338,$W338=\"\"),OR(BF$7=$V338,BE338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W338,$W338=\"\"),OR(BG$7=$V338,BF338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W338,$W338=\"\"),OR(BH$7=$V338,BG338<>\" \")),$S338*$J338*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[332,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A339,1)),\"\",INDEX(Database[Project Name],A339,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A339,1)),\"\",INDEX(Database[Watershed],$A339,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A339,1)),\"\",INDEX(Database[BMP Type],$A339,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A339,1)),\"\",INDEX(Database[BMP Sub-type],$A339,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A339,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A339,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A339,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A339,1))","v":""},{"$f":"IF(H339=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G339,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H339=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G339,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H339=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G339,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A339,1)),\"\",INDEX(Database[BMP Size],$A339,1))","v":""},{"$f":"IF(B339=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G339,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A339,1)),\"\",INDEX(Database[Service Level],$A339,1))","v":""},{"$f":"IF(B339=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G339,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B339=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G339,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A339,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A339,1))","v":""},{"$f":"IF(B339=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G339,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A339,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A339,1))","v":""},"",{"$f":"IF(B339=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G339,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A339,1)),\"\",INDEX(Database[Comments (text)],$A339,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A339,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A339,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A339,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A339,1))","v":""},{"$f":"IF($X$7=$V339,$S$8*J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W339,$W339=\"\"),OR(Y$7=$V339,X339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W339,$W339=\"\"),OR(Z$7=$V339,Y339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W339,$W339=\"\"),OR(AA$7=$V339,Z339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W339,$W339=\"\"),OR(AB$7=$V339,AA339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W339,$W339=\"\"),OR(AC$7=$V339,AB339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W339,$W339=\"\"),OR(AD$7=$V339,AC339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W339,$W339=\"\"),OR(AE$7=$V339,AD339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W339,$W339=\"\"),OR(AF$7=$V339,AE339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W339,$W339=\"\"),OR(AG$7=$V339,AF339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W339,$W339=\"\"),OR(AH$7=$V339,AG339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W339,$W339=\"\"),OR(AI$7=$V339,AH339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W339,$W339=\"\"),OR(AJ$7=$V339,AI339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W339,$W339=\"\"),OR(AK$7=$V339,AJ339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W339,$W339=\"\"),OR(AL$7=$V339,AK339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W339,$W339=\"\"),OR(AM$7=$V339,AL339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W339,$W339=\"\"),OR(AN$7=$V339,AM339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W339,$W339=\"\"),OR(AO$7=$V339,AN339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W339,$W339=\"\"),OR(AP$7=$V339,AO339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W339,$W339=\"\"),OR(AQ$7=$V339,AP339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W339,$W339=\"\"),OR(AR$7=$V339,AQ339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W339,$W339=\"\"),OR(AS$7=$V339,AR339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W339,$W339=\"\"),OR(AT$7=$V339,AS339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W339,$W339=\"\"),OR(AU$7=$V339,AT339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W339,$W339=\"\"),OR(AV$7=$V339,AU339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W339,$W339=\"\"),OR(AW$7=$V339,AV339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W339,$W339=\"\"),OR(AX$7=$V339,AW339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W339,$W339=\"\"),OR(AY$7=$V339,AX339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W339,$W339=\"\"),OR(AZ$7=$V339,AY339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W339,$W339=\"\"),OR(BA$7=$V339,AZ339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W339,$W339=\"\"),OR(BB$7=$V339,BA339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W339,$W339=\"\"),OR(BC$7=$V339,BB339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W339,$W339=\"\"),OR(BD$7=$V339,BC339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W339,$W339=\"\"),OR(BE$7=$V339,BD339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W339,$W339=\"\"),OR(BF$7=$V339,BE339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W339,$W339=\"\"),OR(BG$7=$V339,BF339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W339,$W339=\"\"),OR(BH$7=$V339,BG339<>\" \")),$S339*$J339*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[333,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A340,1)),\"\",INDEX(Database[Project Name],A340,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A340,1)),\"\",INDEX(Database[Watershed],$A340,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A340,1)),\"\",INDEX(Database[BMP Type],$A340,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A340,1)),\"\",INDEX(Database[BMP Sub-type],$A340,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A340,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A340,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A340,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A340,1))","v":""},{"$f":"IF(H340=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G340,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H340=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G340,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H340=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G340,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A340,1)),\"\",INDEX(Database[BMP Size],$A340,1))","v":""},{"$f":"IF(B340=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G340,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A340,1)),\"\",INDEX(Database[Service Level],$A340,1))","v":""},{"$f":"IF(B340=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G340,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B340=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G340,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A340,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A340,1))","v":""},{"$f":"IF(B340=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G340,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A340,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A340,1))","v":""},"",{"$f":"IF(B340=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G340,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A340,1)),\"\",INDEX(Database[Comments (text)],$A340,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A340,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A340,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A340,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A340,1))","v":""},{"$f":"IF($X$7=$V340,$S$8*J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W340,$W340=\"\"),OR(Y$7=$V340,X340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W340,$W340=\"\"),OR(Z$7=$V340,Y340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W340,$W340=\"\"),OR(AA$7=$V340,Z340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W340,$W340=\"\"),OR(AB$7=$V340,AA340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W340,$W340=\"\"),OR(AC$7=$V340,AB340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W340,$W340=\"\"),OR(AD$7=$V340,AC340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W340,$W340=\"\"),OR(AE$7=$V340,AD340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W340,$W340=\"\"),OR(AF$7=$V340,AE340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W340,$W340=\"\"),OR(AG$7=$V340,AF340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W340,$W340=\"\"),OR(AH$7=$V340,AG340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W340,$W340=\"\"),OR(AI$7=$V340,AH340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W340,$W340=\"\"),OR(AJ$7=$V340,AI340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W340,$W340=\"\"),OR(AK$7=$V340,AJ340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W340,$W340=\"\"),OR(AL$7=$V340,AK340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W340,$W340=\"\"),OR(AM$7=$V340,AL340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W340,$W340=\"\"),OR(AN$7=$V340,AM340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W340,$W340=\"\"),OR(AO$7=$V340,AN340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W340,$W340=\"\"),OR(AP$7=$V340,AO340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W340,$W340=\"\"),OR(AQ$7=$V340,AP340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W340,$W340=\"\"),OR(AR$7=$V340,AQ340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W340,$W340=\"\"),OR(AS$7=$V340,AR340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W340,$W340=\"\"),OR(AT$7=$V340,AS340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W340,$W340=\"\"),OR(AU$7=$V340,AT340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W340,$W340=\"\"),OR(AV$7=$V340,AU340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W340,$W340=\"\"),OR(AW$7=$V340,AV340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W340,$W340=\"\"),OR(AX$7=$V340,AW340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W340,$W340=\"\"),OR(AY$7=$V340,AX340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W340,$W340=\"\"),OR(AZ$7=$V340,AY340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W340,$W340=\"\"),OR(BA$7=$V340,AZ340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W340,$W340=\"\"),OR(BB$7=$V340,BA340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W340,$W340=\"\"),OR(BC$7=$V340,BB340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W340,$W340=\"\"),OR(BD$7=$V340,BC340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W340,$W340=\"\"),OR(BE$7=$V340,BD340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W340,$W340=\"\"),OR(BF$7=$V340,BE340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W340,$W340=\"\"),OR(BG$7=$V340,BF340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W340,$W340=\"\"),OR(BH$7=$V340,BG340<>\" \")),$S340*$J340*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[334,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A341,1)),\"\",INDEX(Database[Project Name],A341,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A341,1)),\"\",INDEX(Database[Watershed],$A341,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A341,1)),\"\",INDEX(Database[BMP Type],$A341,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A341,1)),\"\",INDEX(Database[BMP Sub-type],$A341,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A341,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A341,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A341,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A341,1))","v":""},{"$f":"IF(H341=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G341,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H341=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G341,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H341=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G341,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A341,1)),\"\",INDEX(Database[BMP Size],$A341,1))","v":""},{"$f":"IF(B341=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G341,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A341,1)),\"\",INDEX(Database[Service Level],$A341,1))","v":""},{"$f":"IF(B341=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G341,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B341=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G341,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A341,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A341,1))","v":""},{"$f":"IF(B341=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G341,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A341,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A341,1))","v":""},"",{"$f":"IF(B341=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G341,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A341,1)),\"\",INDEX(Database[Comments (text)],$A341,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A341,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A341,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A341,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A341,1))","v":""},{"$f":"IF($X$7=$V341,$S$8*J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W341,$W341=\"\"),OR(Y$7=$V341,X341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W341,$W341=\"\"),OR(Z$7=$V341,Y341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W341,$W341=\"\"),OR(AA$7=$V341,Z341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W341,$W341=\"\"),OR(AB$7=$V341,AA341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W341,$W341=\"\"),OR(AC$7=$V341,AB341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W341,$W341=\"\"),OR(AD$7=$V341,AC341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W341,$W341=\"\"),OR(AE$7=$V341,AD341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W341,$W341=\"\"),OR(AF$7=$V341,AE341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W341,$W341=\"\"),OR(AG$7=$V341,AF341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W341,$W341=\"\"),OR(AH$7=$V341,AG341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W341,$W341=\"\"),OR(AI$7=$V341,AH341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W341,$W341=\"\"),OR(AJ$7=$V341,AI341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W341,$W341=\"\"),OR(AK$7=$V341,AJ341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W341,$W341=\"\"),OR(AL$7=$V341,AK341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W341,$W341=\"\"),OR(AM$7=$V341,AL341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W341,$W341=\"\"),OR(AN$7=$V341,AM341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W341,$W341=\"\"),OR(AO$7=$V341,AN341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W341,$W341=\"\"),OR(AP$7=$V341,AO341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W341,$W341=\"\"),OR(AQ$7=$V341,AP341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W341,$W341=\"\"),OR(AR$7=$V341,AQ341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W341,$W341=\"\"),OR(AS$7=$V341,AR341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W341,$W341=\"\"),OR(AT$7=$V341,AS341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W341,$W341=\"\"),OR(AU$7=$V341,AT341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W341,$W341=\"\"),OR(AV$7=$V341,AU341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W341,$W341=\"\"),OR(AW$7=$V341,AV341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W341,$W341=\"\"),OR(AX$7=$V341,AW341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W341,$W341=\"\"),OR(AY$7=$V341,AX341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W341,$W341=\"\"),OR(AZ$7=$V341,AY341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W341,$W341=\"\"),OR(BA$7=$V341,AZ341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W341,$W341=\"\"),OR(BB$7=$V341,BA341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W341,$W341=\"\"),OR(BC$7=$V341,BB341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W341,$W341=\"\"),OR(BD$7=$V341,BC341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W341,$W341=\"\"),OR(BE$7=$V341,BD341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W341,$W341=\"\"),OR(BF$7=$V341,BE341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W341,$W341=\"\"),OR(BG$7=$V341,BF341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W341,$W341=\"\"),OR(BH$7=$V341,BG341<>\" \")),$S341*$J341*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[335,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A342,1)),\"\",INDEX(Database[Project Name],A342,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A342,1)),\"\",INDEX(Database[Watershed],$A342,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A342,1)),\"\",INDEX(Database[BMP Type],$A342,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A342,1)),\"\",INDEX(Database[BMP Sub-type],$A342,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A342,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A342,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A342,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A342,1))","v":""},{"$f":"IF(H342=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G342,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H342=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G342,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H342=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G342,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A342,1)),\"\",INDEX(Database[BMP Size],$A342,1))","v":""},{"$f":"IF(B342=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G342,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A342,1)),\"\",INDEX(Database[Service Level],$A342,1))","v":""},{"$f":"IF(B342=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G342,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B342=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G342,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A342,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A342,1))","v":""},{"$f":"IF(B342=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G342,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A342,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A342,1))","v":""},"",{"$f":"IF(B342=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G342,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A342,1)),\"\",INDEX(Database[Comments (text)],$A342,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A342,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A342,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A342,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A342,1))","v":""},{"$f":"IF($X$7=$V342,$S$8*J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W342,$W342=\"\"),OR(Y$7=$V342,X342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W342,$W342=\"\"),OR(Z$7=$V342,Y342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W342,$W342=\"\"),OR(AA$7=$V342,Z342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W342,$W342=\"\"),OR(AB$7=$V342,AA342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W342,$W342=\"\"),OR(AC$7=$V342,AB342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W342,$W342=\"\"),OR(AD$7=$V342,AC342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W342,$W342=\"\"),OR(AE$7=$V342,AD342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W342,$W342=\"\"),OR(AF$7=$V342,AE342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W342,$W342=\"\"),OR(AG$7=$V342,AF342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W342,$W342=\"\"),OR(AH$7=$V342,AG342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W342,$W342=\"\"),OR(AI$7=$V342,AH342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W342,$W342=\"\"),OR(AJ$7=$V342,AI342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W342,$W342=\"\"),OR(AK$7=$V342,AJ342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W342,$W342=\"\"),OR(AL$7=$V342,AK342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W342,$W342=\"\"),OR(AM$7=$V342,AL342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W342,$W342=\"\"),OR(AN$7=$V342,AM342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W342,$W342=\"\"),OR(AO$7=$V342,AN342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W342,$W342=\"\"),OR(AP$7=$V342,AO342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W342,$W342=\"\"),OR(AQ$7=$V342,AP342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W342,$W342=\"\"),OR(AR$7=$V342,AQ342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W342,$W342=\"\"),OR(AS$7=$V342,AR342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W342,$W342=\"\"),OR(AT$7=$V342,AS342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W342,$W342=\"\"),OR(AU$7=$V342,AT342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W342,$W342=\"\"),OR(AV$7=$V342,AU342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W342,$W342=\"\"),OR(AW$7=$V342,AV342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W342,$W342=\"\"),OR(AX$7=$V342,AW342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W342,$W342=\"\"),OR(AY$7=$V342,AX342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W342,$W342=\"\"),OR(AZ$7=$V342,AY342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W342,$W342=\"\"),OR(BA$7=$V342,AZ342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W342,$W342=\"\"),OR(BB$7=$V342,BA342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W342,$W342=\"\"),OR(BC$7=$V342,BB342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W342,$W342=\"\"),OR(BD$7=$V342,BC342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W342,$W342=\"\"),OR(BE$7=$V342,BD342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W342,$W342=\"\"),OR(BF$7=$V342,BE342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W342,$W342=\"\"),OR(BG$7=$V342,BF342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W342,$W342=\"\"),OR(BH$7=$V342,BG342<>\" \")),$S342*$J342*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[336,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A343,1)),\"\",INDEX(Database[Project Name],A343,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A343,1)),\"\",INDEX(Database[Watershed],$A343,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A343,1)),\"\",INDEX(Database[BMP Type],$A343,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A343,1)),\"\",INDEX(Database[BMP Sub-type],$A343,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A343,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A343,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A343,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A343,1))","v":""},{"$f":"IF(H343=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G343,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H343=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G343,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H343=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G343,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A343,1)),\"\",INDEX(Database[BMP Size],$A343,1))","v":""},{"$f":"IF(B343=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G343,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A343,1)),\"\",INDEX(Database[Service Level],$A343,1))","v":""},{"$f":"IF(B343=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G343,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B343=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G343,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A343,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A343,1))","v":""},{"$f":"IF(B343=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G343,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A343,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A343,1))","v":""},"",{"$f":"IF(B343=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G343,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A343,1)),\"\",INDEX(Database[Comments (text)],$A343,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A343,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A343,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A343,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A343,1))","v":""},{"$f":"IF($X$7=$V343,$S$8*J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W343,$W343=\"\"),OR(Y$7=$V343,X343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W343,$W343=\"\"),OR(Z$7=$V343,Y343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W343,$W343=\"\"),OR(AA$7=$V343,Z343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W343,$W343=\"\"),OR(AB$7=$V343,AA343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W343,$W343=\"\"),OR(AC$7=$V343,AB343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W343,$W343=\"\"),OR(AD$7=$V343,AC343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W343,$W343=\"\"),OR(AE$7=$V343,AD343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W343,$W343=\"\"),OR(AF$7=$V343,AE343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W343,$W343=\"\"),OR(AG$7=$V343,AF343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W343,$W343=\"\"),OR(AH$7=$V343,AG343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W343,$W343=\"\"),OR(AI$7=$V343,AH343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W343,$W343=\"\"),OR(AJ$7=$V343,AI343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W343,$W343=\"\"),OR(AK$7=$V343,AJ343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W343,$W343=\"\"),OR(AL$7=$V343,AK343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W343,$W343=\"\"),OR(AM$7=$V343,AL343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W343,$W343=\"\"),OR(AN$7=$V343,AM343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W343,$W343=\"\"),OR(AO$7=$V343,AN343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W343,$W343=\"\"),OR(AP$7=$V343,AO343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W343,$W343=\"\"),OR(AQ$7=$V343,AP343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W343,$W343=\"\"),OR(AR$7=$V343,AQ343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W343,$W343=\"\"),OR(AS$7=$V343,AR343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W343,$W343=\"\"),OR(AT$7=$V343,AS343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W343,$W343=\"\"),OR(AU$7=$V343,AT343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W343,$W343=\"\"),OR(AV$7=$V343,AU343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W343,$W343=\"\"),OR(AW$7=$V343,AV343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W343,$W343=\"\"),OR(AX$7=$V343,AW343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W343,$W343=\"\"),OR(AY$7=$V343,AX343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W343,$W343=\"\"),OR(AZ$7=$V343,AY343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W343,$W343=\"\"),OR(BA$7=$V343,AZ343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W343,$W343=\"\"),OR(BB$7=$V343,BA343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W343,$W343=\"\"),OR(BC$7=$V343,BB343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W343,$W343=\"\"),OR(BD$7=$V343,BC343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W343,$W343=\"\"),OR(BE$7=$V343,BD343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W343,$W343=\"\"),OR(BF$7=$V343,BE343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W343,$W343=\"\"),OR(BG$7=$V343,BF343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W343,$W343=\"\"),OR(BH$7=$V343,BG343<>\" \")),$S343*$J343*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[337,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A344,1)),\"\",INDEX(Database[Project Name],A344,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A344,1)),\"\",INDEX(Database[Watershed],$A344,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A344,1)),\"\",INDEX(Database[BMP Type],$A344,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A344,1)),\"\",INDEX(Database[BMP Sub-type],$A344,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A344,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A344,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A344,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A344,1))","v":""},{"$f":"IF(H344=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G344,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H344=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G344,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H344=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G344,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A344,1)),\"\",INDEX(Database[BMP Size],$A344,1))","v":""},{"$f":"IF(B344=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G344,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A344,1)),\"\",INDEX(Database[Service Level],$A344,1))","v":""},{"$f":"IF(B344=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G344,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B344=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G344,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A344,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A344,1))","v":""},{"$f":"IF(B344=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G344,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A344,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A344,1))","v":""},"",{"$f":"IF(B344=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G344,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A344,1)),\"\",INDEX(Database[Comments (text)],$A344,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A344,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A344,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A344,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A344,1))","v":""},{"$f":"IF($X$7=$V344,$S$8*J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W344,$W344=\"\"),OR(Y$7=$V344,X344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W344,$W344=\"\"),OR(Z$7=$V344,Y344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W344,$W344=\"\"),OR(AA$7=$V344,Z344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W344,$W344=\"\"),OR(AB$7=$V344,AA344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W344,$W344=\"\"),OR(AC$7=$V344,AB344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W344,$W344=\"\"),OR(AD$7=$V344,AC344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W344,$W344=\"\"),OR(AE$7=$V344,AD344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W344,$W344=\"\"),OR(AF$7=$V344,AE344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W344,$W344=\"\"),OR(AG$7=$V344,AF344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W344,$W344=\"\"),OR(AH$7=$V344,AG344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W344,$W344=\"\"),OR(AI$7=$V344,AH344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W344,$W344=\"\"),OR(AJ$7=$V344,AI344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W344,$W344=\"\"),OR(AK$7=$V344,AJ344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W344,$W344=\"\"),OR(AL$7=$V344,AK344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W344,$W344=\"\"),OR(AM$7=$V344,AL344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W344,$W344=\"\"),OR(AN$7=$V344,AM344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W344,$W344=\"\"),OR(AO$7=$V344,AN344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W344,$W344=\"\"),OR(AP$7=$V344,AO344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W344,$W344=\"\"),OR(AQ$7=$V344,AP344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W344,$W344=\"\"),OR(AR$7=$V344,AQ344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W344,$W344=\"\"),OR(AS$7=$V344,AR344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W344,$W344=\"\"),OR(AT$7=$V344,AS344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W344,$W344=\"\"),OR(AU$7=$V344,AT344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W344,$W344=\"\"),OR(AV$7=$V344,AU344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W344,$W344=\"\"),OR(AW$7=$V344,AV344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W344,$W344=\"\"),OR(AX$7=$V344,AW344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W344,$W344=\"\"),OR(AY$7=$V344,AX344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W344,$W344=\"\"),OR(AZ$7=$V344,AY344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W344,$W344=\"\"),OR(BA$7=$V344,AZ344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W344,$W344=\"\"),OR(BB$7=$V344,BA344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W344,$W344=\"\"),OR(BC$7=$V344,BB344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W344,$W344=\"\"),OR(BD$7=$V344,BC344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W344,$W344=\"\"),OR(BE$7=$V344,BD344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W344,$W344=\"\"),OR(BF$7=$V344,BE344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W344,$W344=\"\"),OR(BG$7=$V344,BF344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W344,$W344=\"\"),OR(BH$7=$V344,BG344<>\" \")),$S344*$J344*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[338,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A345,1)),\"\",INDEX(Database[Project Name],A345,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A345,1)),\"\",INDEX(Database[Watershed],$A345,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A345,1)),\"\",INDEX(Database[BMP Type],$A345,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A345,1)),\"\",INDEX(Database[BMP Sub-type],$A345,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A345,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A345,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A345,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A345,1))","v":""},{"$f":"IF(H345=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G345,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H345=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G345,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H345=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G345,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A345,1)),\"\",INDEX(Database[BMP Size],$A345,1))","v":""},{"$f":"IF(B345=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G345,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A345,1)),\"\",INDEX(Database[Service Level],$A345,1))","v":""},{"$f":"IF(B345=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G345,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B345=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G345,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A345,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A345,1))","v":""},{"$f":"IF(B345=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G345,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A345,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A345,1))","v":""},"",{"$f":"IF(B345=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G345,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A345,1)),\"\",INDEX(Database[Comments (text)],$A345,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A345,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A345,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A345,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A345,1))","v":""},{"$f":"IF($X$7=$V345,$S$8*J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W345,$W345=\"\"),OR(Y$7=$V345,X345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W345,$W345=\"\"),OR(Z$7=$V345,Y345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W345,$W345=\"\"),OR(AA$7=$V345,Z345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W345,$W345=\"\"),OR(AB$7=$V345,AA345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W345,$W345=\"\"),OR(AC$7=$V345,AB345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W345,$W345=\"\"),OR(AD$7=$V345,AC345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W345,$W345=\"\"),OR(AE$7=$V345,AD345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W345,$W345=\"\"),OR(AF$7=$V345,AE345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W345,$W345=\"\"),OR(AG$7=$V345,AF345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W345,$W345=\"\"),OR(AH$7=$V345,AG345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W345,$W345=\"\"),OR(AI$7=$V345,AH345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W345,$W345=\"\"),OR(AJ$7=$V345,AI345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W345,$W345=\"\"),OR(AK$7=$V345,AJ345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W345,$W345=\"\"),OR(AL$7=$V345,AK345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W345,$W345=\"\"),OR(AM$7=$V345,AL345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W345,$W345=\"\"),OR(AN$7=$V345,AM345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W345,$W345=\"\"),OR(AO$7=$V345,AN345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W345,$W345=\"\"),OR(AP$7=$V345,AO345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W345,$W345=\"\"),OR(AQ$7=$V345,AP345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W345,$W345=\"\"),OR(AR$7=$V345,AQ345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W345,$W345=\"\"),OR(AS$7=$V345,AR345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W345,$W345=\"\"),OR(AT$7=$V345,AS345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W345,$W345=\"\"),OR(AU$7=$V345,AT345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W345,$W345=\"\"),OR(AV$7=$V345,AU345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W345,$W345=\"\"),OR(AW$7=$V345,AV345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W345,$W345=\"\"),OR(AX$7=$V345,AW345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W345,$W345=\"\"),OR(AY$7=$V345,AX345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W345,$W345=\"\"),OR(AZ$7=$V345,AY345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W345,$W345=\"\"),OR(BA$7=$V345,AZ345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W345,$W345=\"\"),OR(BB$7=$V345,BA345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W345,$W345=\"\"),OR(BC$7=$V345,BB345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W345,$W345=\"\"),OR(BD$7=$V345,BC345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W345,$W345=\"\"),OR(BE$7=$V345,BD345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W345,$W345=\"\"),OR(BF$7=$V345,BE345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W345,$W345=\"\"),OR(BG$7=$V345,BF345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W345,$W345=\"\"),OR(BH$7=$V345,BG345<>\" \")),$S345*$J345*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[339,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A346,1)),\"\",INDEX(Database[Project Name],A346,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A346,1)),\"\",INDEX(Database[Watershed],$A346,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A346,1)),\"\",INDEX(Database[BMP Type],$A346,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A346,1)),\"\",INDEX(Database[BMP Sub-type],$A346,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A346,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A346,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A346,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A346,1))","v":""},{"$f":"IF(H346=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G346,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H346=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G346,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H346=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G346,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A346,1)),\"\",INDEX(Database[BMP Size],$A346,1))","v":""},{"$f":"IF(B346=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G346,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A346,1)),\"\",INDEX(Database[Service Level],$A346,1))","v":""},{"$f":"IF(B346=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G346,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B346=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G346,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A346,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A346,1))","v":""},{"$f":"IF(B346=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G346,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A346,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A346,1))","v":""},"",{"$f":"IF(B346=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G346,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A346,1)),\"\",INDEX(Database[Comments (text)],$A346,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A346,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A346,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A346,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A346,1))","v":""},{"$f":"IF($X$7=$V346,$S$8*J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W346,$W346=\"\"),OR(Y$7=$V346,X346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W346,$W346=\"\"),OR(Z$7=$V346,Y346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W346,$W346=\"\"),OR(AA$7=$V346,Z346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W346,$W346=\"\"),OR(AB$7=$V346,AA346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W346,$W346=\"\"),OR(AC$7=$V346,AB346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W346,$W346=\"\"),OR(AD$7=$V346,AC346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W346,$W346=\"\"),OR(AE$7=$V346,AD346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W346,$W346=\"\"),OR(AF$7=$V346,AE346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W346,$W346=\"\"),OR(AG$7=$V346,AF346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W346,$W346=\"\"),OR(AH$7=$V346,AG346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W346,$W346=\"\"),OR(AI$7=$V346,AH346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W346,$W346=\"\"),OR(AJ$7=$V346,AI346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W346,$W346=\"\"),OR(AK$7=$V346,AJ346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W346,$W346=\"\"),OR(AL$7=$V346,AK346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W346,$W346=\"\"),OR(AM$7=$V346,AL346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W346,$W346=\"\"),OR(AN$7=$V346,AM346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W346,$W346=\"\"),OR(AO$7=$V346,AN346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W346,$W346=\"\"),OR(AP$7=$V346,AO346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W346,$W346=\"\"),OR(AQ$7=$V346,AP346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W346,$W346=\"\"),OR(AR$7=$V346,AQ346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W346,$W346=\"\"),OR(AS$7=$V346,AR346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W346,$W346=\"\"),OR(AT$7=$V346,AS346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W346,$W346=\"\"),OR(AU$7=$V346,AT346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W346,$W346=\"\"),OR(AV$7=$V346,AU346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W346,$W346=\"\"),OR(AW$7=$V346,AV346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W346,$W346=\"\"),OR(AX$7=$V346,AW346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W346,$W346=\"\"),OR(AY$7=$V346,AX346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W346,$W346=\"\"),OR(AZ$7=$V346,AY346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W346,$W346=\"\"),OR(BA$7=$V346,AZ346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W346,$W346=\"\"),OR(BB$7=$V346,BA346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W346,$W346=\"\"),OR(BC$7=$V346,BB346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W346,$W346=\"\"),OR(BD$7=$V346,BC346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W346,$W346=\"\"),OR(BE$7=$V346,BD346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W346,$W346=\"\"),OR(BF$7=$V346,BE346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W346,$W346=\"\"),OR(BG$7=$V346,BF346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W346,$W346=\"\"),OR(BH$7=$V346,BG346<>\" \")),$S346*$J346*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[340,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A347,1)),\"\",INDEX(Database[Project Name],A347,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A347,1)),\"\",INDEX(Database[Watershed],$A347,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A347,1)),\"\",INDEX(Database[BMP Type],$A347,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A347,1)),\"\",INDEX(Database[BMP Sub-type],$A347,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A347,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A347,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A347,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A347,1))","v":""},{"$f":"IF(H347=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G347,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H347=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G347,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H347=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G347,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A347,1)),\"\",INDEX(Database[BMP Size],$A347,1))","v":""},{"$f":"IF(B347=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G347,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A347,1)),\"\",INDEX(Database[Service Level],$A347,1))","v":""},{"$f":"IF(B347=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G347,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B347=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G347,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A347,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A347,1))","v":""},{"$f":"IF(B347=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G347,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A347,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A347,1))","v":""},"",{"$f":"IF(B347=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G347,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A347,1)),\"\",INDEX(Database[Comments (text)],$A347,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A347,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A347,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A347,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A347,1))","v":""},{"$f":"IF($X$7=$V347,$S$8*J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W347,$W347=\"\"),OR(Y$7=$V347,X347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W347,$W347=\"\"),OR(Z$7=$V347,Y347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W347,$W347=\"\"),OR(AA$7=$V347,Z347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W347,$W347=\"\"),OR(AB$7=$V347,AA347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W347,$W347=\"\"),OR(AC$7=$V347,AB347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W347,$W347=\"\"),OR(AD$7=$V347,AC347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W347,$W347=\"\"),OR(AE$7=$V347,AD347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W347,$W347=\"\"),OR(AF$7=$V347,AE347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W347,$W347=\"\"),OR(AG$7=$V347,AF347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W347,$W347=\"\"),OR(AH$7=$V347,AG347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W347,$W347=\"\"),OR(AI$7=$V347,AH347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W347,$W347=\"\"),OR(AJ$7=$V347,AI347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W347,$W347=\"\"),OR(AK$7=$V347,AJ347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W347,$W347=\"\"),OR(AL$7=$V347,AK347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W347,$W347=\"\"),OR(AM$7=$V347,AL347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W347,$W347=\"\"),OR(AN$7=$V347,AM347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W347,$W347=\"\"),OR(AO$7=$V347,AN347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W347,$W347=\"\"),OR(AP$7=$V347,AO347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W347,$W347=\"\"),OR(AQ$7=$V347,AP347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W347,$W347=\"\"),OR(AR$7=$V347,AQ347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W347,$W347=\"\"),OR(AS$7=$V347,AR347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W347,$W347=\"\"),OR(AT$7=$V347,AS347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W347,$W347=\"\"),OR(AU$7=$V347,AT347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W347,$W347=\"\"),OR(AV$7=$V347,AU347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W347,$W347=\"\"),OR(AW$7=$V347,AV347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W347,$W347=\"\"),OR(AX$7=$V347,AW347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W347,$W347=\"\"),OR(AY$7=$V347,AX347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W347,$W347=\"\"),OR(AZ$7=$V347,AY347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W347,$W347=\"\"),OR(BA$7=$V347,AZ347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W347,$W347=\"\"),OR(BB$7=$V347,BA347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W347,$W347=\"\"),OR(BC$7=$V347,BB347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W347,$W347=\"\"),OR(BD$7=$V347,BC347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W347,$W347=\"\"),OR(BE$7=$V347,BD347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W347,$W347=\"\"),OR(BF$7=$V347,BE347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W347,$W347=\"\"),OR(BG$7=$V347,BF347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W347,$W347=\"\"),OR(BH$7=$V347,BG347<>\" \")),$S347*$J347*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[341,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A348,1)),\"\",INDEX(Database[Project Name],A348,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A348,1)),\"\",INDEX(Database[Watershed],$A348,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A348,1)),\"\",INDEX(Database[BMP Type],$A348,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A348,1)),\"\",INDEX(Database[BMP Sub-type],$A348,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A348,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A348,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A348,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A348,1))","v":""},{"$f":"IF(H348=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G348,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H348=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G348,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H348=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G348,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A348,1)),\"\",INDEX(Database[BMP Size],$A348,1))","v":""},{"$f":"IF(B348=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G348,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A348,1)),\"\",INDEX(Database[Service Level],$A348,1))","v":""},{"$f":"IF(B348=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G348,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B348=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G348,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A348,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A348,1))","v":""},{"$f":"IF(B348=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G348,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A348,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A348,1))","v":""},"",{"$f":"IF(B348=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G348,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A348,1)),\"\",INDEX(Database[Comments (text)],$A348,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A348,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A348,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A348,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A348,1))","v":""},{"$f":"IF($X$7=$V348,$S$8*J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W348,$W348=\"\"),OR(Y$7=$V348,X348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W348,$W348=\"\"),OR(Z$7=$V348,Y348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W348,$W348=\"\"),OR(AA$7=$V348,Z348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W348,$W348=\"\"),OR(AB$7=$V348,AA348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W348,$W348=\"\"),OR(AC$7=$V348,AB348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W348,$W348=\"\"),OR(AD$7=$V348,AC348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W348,$W348=\"\"),OR(AE$7=$V348,AD348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W348,$W348=\"\"),OR(AF$7=$V348,AE348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W348,$W348=\"\"),OR(AG$7=$V348,AF348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W348,$W348=\"\"),OR(AH$7=$V348,AG348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W348,$W348=\"\"),OR(AI$7=$V348,AH348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W348,$W348=\"\"),OR(AJ$7=$V348,AI348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W348,$W348=\"\"),OR(AK$7=$V348,AJ348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W348,$W348=\"\"),OR(AL$7=$V348,AK348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W348,$W348=\"\"),OR(AM$7=$V348,AL348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W348,$W348=\"\"),OR(AN$7=$V348,AM348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W348,$W348=\"\"),OR(AO$7=$V348,AN348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W348,$W348=\"\"),OR(AP$7=$V348,AO348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W348,$W348=\"\"),OR(AQ$7=$V348,AP348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W348,$W348=\"\"),OR(AR$7=$V348,AQ348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W348,$W348=\"\"),OR(AS$7=$V348,AR348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W348,$W348=\"\"),OR(AT$7=$V348,AS348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W348,$W348=\"\"),OR(AU$7=$V348,AT348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W348,$W348=\"\"),OR(AV$7=$V348,AU348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W348,$W348=\"\"),OR(AW$7=$V348,AV348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W348,$W348=\"\"),OR(AX$7=$V348,AW348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W348,$W348=\"\"),OR(AY$7=$V348,AX348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W348,$W348=\"\"),OR(AZ$7=$V348,AY348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W348,$W348=\"\"),OR(BA$7=$V348,AZ348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W348,$W348=\"\"),OR(BB$7=$V348,BA348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W348,$W348=\"\"),OR(BC$7=$V348,BB348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W348,$W348=\"\"),OR(BD$7=$V348,BC348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W348,$W348=\"\"),OR(BE$7=$V348,BD348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W348,$W348=\"\"),OR(BF$7=$V348,BE348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W348,$W348=\"\"),OR(BG$7=$V348,BF348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W348,$W348=\"\"),OR(BH$7=$V348,BG348<>\" \")),$S348*$J348*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[342,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A349,1)),\"\",INDEX(Database[Project Name],A349,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A349,1)),\"\",INDEX(Database[Watershed],$A349,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A349,1)),\"\",INDEX(Database[BMP Type],$A349,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A349,1)),\"\",INDEX(Database[BMP Sub-type],$A349,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A349,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A349,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A349,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A349,1))","v":""},{"$f":"IF(H349=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G349,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H349=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G349,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H349=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G349,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A349,1)),\"\",INDEX(Database[BMP Size],$A349,1))","v":""},{"$f":"IF(B349=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G349,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A349,1)),\"\",INDEX(Database[Service Level],$A349,1))","v":""},{"$f":"IF(B349=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G349,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B349=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G349,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A349,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A349,1))","v":""},{"$f":"IF(B349=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G349,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A349,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A349,1))","v":""},"",{"$f":"IF(B349=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G349,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A349,1)),\"\",INDEX(Database[Comments (text)],$A349,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A349,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A349,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A349,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A349,1))","v":""},{"$f":"IF($X$7=$V349,$S$8*J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W349,$W349=\"\"),OR(Y$7=$V349,X349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W349,$W349=\"\"),OR(Z$7=$V349,Y349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W349,$W349=\"\"),OR(AA$7=$V349,Z349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W349,$W349=\"\"),OR(AB$7=$V349,AA349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W349,$W349=\"\"),OR(AC$7=$V349,AB349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W349,$W349=\"\"),OR(AD$7=$V349,AC349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W349,$W349=\"\"),OR(AE$7=$V349,AD349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W349,$W349=\"\"),OR(AF$7=$V349,AE349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W349,$W349=\"\"),OR(AG$7=$V349,AF349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W349,$W349=\"\"),OR(AH$7=$V349,AG349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W349,$W349=\"\"),OR(AI$7=$V349,AH349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W349,$W349=\"\"),OR(AJ$7=$V349,AI349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W349,$W349=\"\"),OR(AK$7=$V349,AJ349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W349,$W349=\"\"),OR(AL$7=$V349,AK349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W349,$W349=\"\"),OR(AM$7=$V349,AL349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W349,$W349=\"\"),OR(AN$7=$V349,AM349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W349,$W349=\"\"),OR(AO$7=$V349,AN349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W349,$W349=\"\"),OR(AP$7=$V349,AO349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W349,$W349=\"\"),OR(AQ$7=$V349,AP349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W349,$W349=\"\"),OR(AR$7=$V349,AQ349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W349,$W349=\"\"),OR(AS$7=$V349,AR349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W349,$W349=\"\"),OR(AT$7=$V349,AS349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W349,$W349=\"\"),OR(AU$7=$V349,AT349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W349,$W349=\"\"),OR(AV$7=$V349,AU349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W349,$W349=\"\"),OR(AW$7=$V349,AV349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W349,$W349=\"\"),OR(AX$7=$V349,AW349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W349,$W349=\"\"),OR(AY$7=$V349,AX349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W349,$W349=\"\"),OR(AZ$7=$V349,AY349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W349,$W349=\"\"),OR(BA$7=$V349,AZ349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W349,$W349=\"\"),OR(BB$7=$V349,BA349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W349,$W349=\"\"),OR(BC$7=$V349,BB349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W349,$W349=\"\"),OR(BD$7=$V349,BC349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W349,$W349=\"\"),OR(BE$7=$V349,BD349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W349,$W349=\"\"),OR(BF$7=$V349,BE349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W349,$W349=\"\"),OR(BG$7=$V349,BF349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W349,$W349=\"\"),OR(BH$7=$V349,BG349<>\" \")),$S349*$J349*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[343,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A350,1)),\"\",INDEX(Database[Project Name],A350,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A350,1)),\"\",INDEX(Database[Watershed],$A350,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A350,1)),\"\",INDEX(Database[BMP Type],$A350,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A350,1)),\"\",INDEX(Database[BMP Sub-type],$A350,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A350,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A350,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A350,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A350,1))","v":""},{"$f":"IF(H350=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G350,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H350=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G350,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H350=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G350,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A350,1)),\"\",INDEX(Database[BMP Size],$A350,1))","v":""},{"$f":"IF(B350=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G350,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A350,1)),\"\",INDEX(Database[Service Level],$A350,1))","v":""},{"$f":"IF(B350=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G350,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B350=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G350,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A350,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A350,1))","v":""},{"$f":"IF(B350=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G350,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A350,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A350,1))","v":""},"",{"$f":"IF(B350=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G350,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A350,1)),\"\",INDEX(Database[Comments (text)],$A350,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A350,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A350,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A350,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A350,1))","v":""},{"$f":"IF($X$7=$V350,$S$8*J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W350,$W350=\"\"),OR(Y$7=$V350,X350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W350,$W350=\"\"),OR(Z$7=$V350,Y350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W350,$W350=\"\"),OR(AA$7=$V350,Z350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W350,$W350=\"\"),OR(AB$7=$V350,AA350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W350,$W350=\"\"),OR(AC$7=$V350,AB350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W350,$W350=\"\"),OR(AD$7=$V350,AC350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W350,$W350=\"\"),OR(AE$7=$V350,AD350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W350,$W350=\"\"),OR(AF$7=$V350,AE350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W350,$W350=\"\"),OR(AG$7=$V350,AF350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W350,$W350=\"\"),OR(AH$7=$V350,AG350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W350,$W350=\"\"),OR(AI$7=$V350,AH350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W350,$W350=\"\"),OR(AJ$7=$V350,AI350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W350,$W350=\"\"),OR(AK$7=$V350,AJ350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W350,$W350=\"\"),OR(AL$7=$V350,AK350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W350,$W350=\"\"),OR(AM$7=$V350,AL350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W350,$W350=\"\"),OR(AN$7=$V350,AM350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W350,$W350=\"\"),OR(AO$7=$V350,AN350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W350,$W350=\"\"),OR(AP$7=$V350,AO350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W350,$W350=\"\"),OR(AQ$7=$V350,AP350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W350,$W350=\"\"),OR(AR$7=$V350,AQ350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W350,$W350=\"\"),OR(AS$7=$V350,AR350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W350,$W350=\"\"),OR(AT$7=$V350,AS350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W350,$W350=\"\"),OR(AU$7=$V350,AT350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W350,$W350=\"\"),OR(AV$7=$V350,AU350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W350,$W350=\"\"),OR(AW$7=$V350,AV350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W350,$W350=\"\"),OR(AX$7=$V350,AW350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W350,$W350=\"\"),OR(AY$7=$V350,AX350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W350,$W350=\"\"),OR(AZ$7=$V350,AY350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W350,$W350=\"\"),OR(BA$7=$V350,AZ350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W350,$W350=\"\"),OR(BB$7=$V350,BA350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W350,$W350=\"\"),OR(BC$7=$V350,BB350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W350,$W350=\"\"),OR(BD$7=$V350,BC350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W350,$W350=\"\"),OR(BE$7=$V350,BD350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W350,$W350=\"\"),OR(BF$7=$V350,BE350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W350,$W350=\"\"),OR(BG$7=$V350,BF350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W350,$W350=\"\"),OR(BH$7=$V350,BG350<>\" \")),$S350*$J350*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[344,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A351,1)),\"\",INDEX(Database[Project Name],A351,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A351,1)),\"\",INDEX(Database[Watershed],$A351,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A351,1)),\"\",INDEX(Database[BMP Type],$A351,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A351,1)),\"\",INDEX(Database[BMP Sub-type],$A351,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A351,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A351,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A351,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A351,1))","v":""},{"$f":"IF(H351=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G351,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H351=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G351,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H351=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G351,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A351,1)),\"\",INDEX(Database[BMP Size],$A351,1))","v":""},{"$f":"IF(B351=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G351,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A351,1)),\"\",INDEX(Database[Service Level],$A351,1))","v":""},{"$f":"IF(B351=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G351,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B351=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G351,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A351,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A351,1))","v":""},{"$f":"IF(B351=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G351,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A351,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A351,1))","v":""},"",{"$f":"IF(B351=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G351,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A351,1)),\"\",INDEX(Database[Comments (text)],$A351,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A351,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A351,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A351,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A351,1))","v":""},{"$f":"IF($X$7=$V351,$S$8*J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W351,$W351=\"\"),OR(Y$7=$V351,X351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W351,$W351=\"\"),OR(Z$7=$V351,Y351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W351,$W351=\"\"),OR(AA$7=$V351,Z351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W351,$W351=\"\"),OR(AB$7=$V351,AA351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W351,$W351=\"\"),OR(AC$7=$V351,AB351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W351,$W351=\"\"),OR(AD$7=$V351,AC351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W351,$W351=\"\"),OR(AE$7=$V351,AD351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W351,$W351=\"\"),OR(AF$7=$V351,AE351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W351,$W351=\"\"),OR(AG$7=$V351,AF351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W351,$W351=\"\"),OR(AH$7=$V351,AG351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W351,$W351=\"\"),OR(AI$7=$V351,AH351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W351,$W351=\"\"),OR(AJ$7=$V351,AI351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W351,$W351=\"\"),OR(AK$7=$V351,AJ351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W351,$W351=\"\"),OR(AL$7=$V351,AK351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W351,$W351=\"\"),OR(AM$7=$V351,AL351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W351,$W351=\"\"),OR(AN$7=$V351,AM351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W351,$W351=\"\"),OR(AO$7=$V351,AN351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W351,$W351=\"\"),OR(AP$7=$V351,AO351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W351,$W351=\"\"),OR(AQ$7=$V351,AP351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W351,$W351=\"\"),OR(AR$7=$V351,AQ351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W351,$W351=\"\"),OR(AS$7=$V351,AR351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W351,$W351=\"\"),OR(AT$7=$V351,AS351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W351,$W351=\"\"),OR(AU$7=$V351,AT351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W351,$W351=\"\"),OR(AV$7=$V351,AU351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W351,$W351=\"\"),OR(AW$7=$V351,AV351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W351,$W351=\"\"),OR(AX$7=$V351,AW351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W351,$W351=\"\"),OR(AY$7=$V351,AX351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W351,$W351=\"\"),OR(AZ$7=$V351,AY351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W351,$W351=\"\"),OR(BA$7=$V351,AZ351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W351,$W351=\"\"),OR(BB$7=$V351,BA351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W351,$W351=\"\"),OR(BC$7=$V351,BB351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W351,$W351=\"\"),OR(BD$7=$V351,BC351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W351,$W351=\"\"),OR(BE$7=$V351,BD351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W351,$W351=\"\"),OR(BF$7=$V351,BE351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W351,$W351=\"\"),OR(BG$7=$V351,BF351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W351,$W351=\"\"),OR(BH$7=$V351,BG351<>\" \")),$S351*$J351*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[345,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A352,1)),\"\",INDEX(Database[Project Name],A352,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A352,1)),\"\",INDEX(Database[Watershed],$A352,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A352,1)),\"\",INDEX(Database[BMP Type],$A352,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A352,1)),\"\",INDEX(Database[BMP Sub-type],$A352,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A352,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A352,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A352,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A352,1))","v":""},{"$f":"IF(H352=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G352,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H352=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G352,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H352=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G352,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A352,1)),\"\",INDEX(Database[BMP Size],$A352,1))","v":""},{"$f":"IF(B352=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G352,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A352,1)),\"\",INDEX(Database[Service Level],$A352,1))","v":""},{"$f":"IF(B352=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G352,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B352=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G352,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A352,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A352,1))","v":""},{"$f":"IF(B352=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G352,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A352,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A352,1))","v":""},"",{"$f":"IF(B352=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G352,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A352,1)),\"\",INDEX(Database[Comments (text)],$A352,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A352,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A352,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A352,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A352,1))","v":""},{"$f":"IF($X$7=$V352,$S$8*J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W352,$W352=\"\"),OR(Y$7=$V352,X352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W352,$W352=\"\"),OR(Z$7=$V352,Y352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W352,$W352=\"\"),OR(AA$7=$V352,Z352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W352,$W352=\"\"),OR(AB$7=$V352,AA352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W352,$W352=\"\"),OR(AC$7=$V352,AB352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W352,$W352=\"\"),OR(AD$7=$V352,AC352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W352,$W352=\"\"),OR(AE$7=$V352,AD352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W352,$W352=\"\"),OR(AF$7=$V352,AE352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W352,$W352=\"\"),OR(AG$7=$V352,AF352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W352,$W352=\"\"),OR(AH$7=$V352,AG352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W352,$W352=\"\"),OR(AI$7=$V352,AH352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W352,$W352=\"\"),OR(AJ$7=$V352,AI352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W352,$W352=\"\"),OR(AK$7=$V352,AJ352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W352,$W352=\"\"),OR(AL$7=$V352,AK352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W352,$W352=\"\"),OR(AM$7=$V352,AL352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W352,$W352=\"\"),OR(AN$7=$V352,AM352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W352,$W352=\"\"),OR(AO$7=$V352,AN352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W352,$W352=\"\"),OR(AP$7=$V352,AO352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W352,$W352=\"\"),OR(AQ$7=$V352,AP352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W352,$W352=\"\"),OR(AR$7=$V352,AQ352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W352,$W352=\"\"),OR(AS$7=$V352,AR352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W352,$W352=\"\"),OR(AT$7=$V352,AS352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W352,$W352=\"\"),OR(AU$7=$V352,AT352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W352,$W352=\"\"),OR(AV$7=$V352,AU352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W352,$W352=\"\"),OR(AW$7=$V352,AV352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W352,$W352=\"\"),OR(AX$7=$V352,AW352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W352,$W352=\"\"),OR(AY$7=$V352,AX352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W352,$W352=\"\"),OR(AZ$7=$V352,AY352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W352,$W352=\"\"),OR(BA$7=$V352,AZ352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W352,$W352=\"\"),OR(BB$7=$V352,BA352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W352,$W352=\"\"),OR(BC$7=$V352,BB352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W352,$W352=\"\"),OR(BD$7=$V352,BC352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W352,$W352=\"\"),OR(BE$7=$V352,BD352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W352,$W352=\"\"),OR(BF$7=$V352,BE352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W352,$W352=\"\"),OR(BG$7=$V352,BF352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W352,$W352=\"\"),OR(BH$7=$V352,BG352<>\" \")),$S352*$J352*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[346,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A353,1)),\"\",INDEX(Database[Project Name],A353,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A353,1)),\"\",INDEX(Database[Watershed],$A353,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A353,1)),\"\",INDEX(Database[BMP Type],$A353,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A353,1)),\"\",INDEX(Database[BMP Sub-type],$A353,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A353,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A353,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A353,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A353,1))","v":""},{"$f":"IF(H353=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G353,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H353=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G353,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H353=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G353,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A353,1)),\"\",INDEX(Database[BMP Size],$A353,1))","v":""},{"$f":"IF(B353=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G353,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A353,1)),\"\",INDEX(Database[Service Level],$A353,1))","v":""},{"$f":"IF(B353=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G353,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B353=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G353,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A353,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A353,1))","v":""},{"$f":"IF(B353=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G353,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A353,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A353,1))","v":""},"",{"$f":"IF(B353=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G353,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A353,1)),\"\",INDEX(Database[Comments (text)],$A353,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A353,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A353,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A353,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A353,1))","v":""},{"$f":"IF($X$7=$V353,$S$8*J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W353,$W353=\"\"),OR(Y$7=$V353,X353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W353,$W353=\"\"),OR(Z$7=$V353,Y353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W353,$W353=\"\"),OR(AA$7=$V353,Z353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W353,$W353=\"\"),OR(AB$7=$V353,AA353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W353,$W353=\"\"),OR(AC$7=$V353,AB353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W353,$W353=\"\"),OR(AD$7=$V353,AC353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W353,$W353=\"\"),OR(AE$7=$V353,AD353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W353,$W353=\"\"),OR(AF$7=$V353,AE353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W353,$W353=\"\"),OR(AG$7=$V353,AF353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W353,$W353=\"\"),OR(AH$7=$V353,AG353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W353,$W353=\"\"),OR(AI$7=$V353,AH353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W353,$W353=\"\"),OR(AJ$7=$V353,AI353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W353,$W353=\"\"),OR(AK$7=$V353,AJ353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W353,$W353=\"\"),OR(AL$7=$V353,AK353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W353,$W353=\"\"),OR(AM$7=$V353,AL353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W353,$W353=\"\"),OR(AN$7=$V353,AM353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W353,$W353=\"\"),OR(AO$7=$V353,AN353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W353,$W353=\"\"),OR(AP$7=$V353,AO353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W353,$W353=\"\"),OR(AQ$7=$V353,AP353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W353,$W353=\"\"),OR(AR$7=$V353,AQ353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W353,$W353=\"\"),OR(AS$7=$V353,AR353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W353,$W353=\"\"),OR(AT$7=$V353,AS353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W353,$W353=\"\"),OR(AU$7=$V353,AT353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W353,$W353=\"\"),OR(AV$7=$V353,AU353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W353,$W353=\"\"),OR(AW$7=$V353,AV353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W353,$W353=\"\"),OR(AX$7=$V353,AW353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W353,$W353=\"\"),OR(AY$7=$V353,AX353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W353,$W353=\"\"),OR(AZ$7=$V353,AY353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W353,$W353=\"\"),OR(BA$7=$V353,AZ353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W353,$W353=\"\"),OR(BB$7=$V353,BA353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W353,$W353=\"\"),OR(BC$7=$V353,BB353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W353,$W353=\"\"),OR(BD$7=$V353,BC353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W353,$W353=\"\"),OR(BE$7=$V353,BD353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W353,$W353=\"\"),OR(BF$7=$V353,BE353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W353,$W353=\"\"),OR(BG$7=$V353,BF353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W353,$W353=\"\"),OR(BH$7=$V353,BG353<>\" \")),$S353*$J353*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[347,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A354,1)),\"\",INDEX(Database[Project Name],A354,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A354,1)),\"\",INDEX(Database[Watershed],$A354,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A354,1)),\"\",INDEX(Database[BMP Type],$A354,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A354,1)),\"\",INDEX(Database[BMP Sub-type],$A354,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A354,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A354,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A354,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A354,1))","v":""},{"$f":"IF(H354=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G354,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H354=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G354,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H354=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G354,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A354,1)),\"\",INDEX(Database[BMP Size],$A354,1))","v":""},{"$f":"IF(B354=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G354,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A354,1)),\"\",INDEX(Database[Service Level],$A354,1))","v":""},{"$f":"IF(B354=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G354,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B354=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G354,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A354,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A354,1))","v":""},{"$f":"IF(B354=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G354,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A354,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A354,1))","v":""},"",{"$f":"IF(B354=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G354,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A354,1)),\"\",INDEX(Database[Comments (text)],$A354,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A354,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A354,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A354,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A354,1))","v":""},{"$f":"IF($X$7=$V354,$S$8*J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W354,$W354=\"\"),OR(Y$7=$V354,X354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W354,$W354=\"\"),OR(Z$7=$V354,Y354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W354,$W354=\"\"),OR(AA$7=$V354,Z354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W354,$W354=\"\"),OR(AB$7=$V354,AA354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W354,$W354=\"\"),OR(AC$7=$V354,AB354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W354,$W354=\"\"),OR(AD$7=$V354,AC354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W354,$W354=\"\"),OR(AE$7=$V354,AD354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W354,$W354=\"\"),OR(AF$7=$V354,AE354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W354,$W354=\"\"),OR(AG$7=$V354,AF354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W354,$W354=\"\"),OR(AH$7=$V354,AG354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W354,$W354=\"\"),OR(AI$7=$V354,AH354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W354,$W354=\"\"),OR(AJ$7=$V354,AI354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W354,$W354=\"\"),OR(AK$7=$V354,AJ354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W354,$W354=\"\"),OR(AL$7=$V354,AK354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W354,$W354=\"\"),OR(AM$7=$V354,AL354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W354,$W354=\"\"),OR(AN$7=$V354,AM354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W354,$W354=\"\"),OR(AO$7=$V354,AN354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W354,$W354=\"\"),OR(AP$7=$V354,AO354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W354,$W354=\"\"),OR(AQ$7=$V354,AP354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W354,$W354=\"\"),OR(AR$7=$V354,AQ354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W354,$W354=\"\"),OR(AS$7=$V354,AR354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W354,$W354=\"\"),OR(AT$7=$V354,AS354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W354,$W354=\"\"),OR(AU$7=$V354,AT354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W354,$W354=\"\"),OR(AV$7=$V354,AU354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W354,$W354=\"\"),OR(AW$7=$V354,AV354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W354,$W354=\"\"),OR(AX$7=$V354,AW354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W354,$W354=\"\"),OR(AY$7=$V354,AX354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W354,$W354=\"\"),OR(AZ$7=$V354,AY354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W354,$W354=\"\"),OR(BA$7=$V354,AZ354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W354,$W354=\"\"),OR(BB$7=$V354,BA354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W354,$W354=\"\"),OR(BC$7=$V354,BB354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W354,$W354=\"\"),OR(BD$7=$V354,BC354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W354,$W354=\"\"),OR(BE$7=$V354,BD354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W354,$W354=\"\"),OR(BF$7=$V354,BE354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W354,$W354=\"\"),OR(BG$7=$V354,BF354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W354,$W354=\"\"),OR(BH$7=$V354,BG354<>\" \")),$S354*$J354*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[348,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A355,1)),\"\",INDEX(Database[Project Name],A355,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A355,1)),\"\",INDEX(Database[Watershed],$A355,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A355,1)),\"\",INDEX(Database[BMP Type],$A355,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A355,1)),\"\",INDEX(Database[BMP Sub-type],$A355,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A355,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A355,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A355,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A355,1))","v":""},{"$f":"IF(H355=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G355,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H355=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G355,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H355=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G355,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A355,1)),\"\",INDEX(Database[BMP Size],$A355,1))","v":""},{"$f":"IF(B355=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G355,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A355,1)),\"\",INDEX(Database[Service Level],$A355,1))","v":""},{"$f":"IF(B355=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G355,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B355=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G355,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A355,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A355,1))","v":""},{"$f":"IF(B355=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G355,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A355,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A355,1))","v":""},"",{"$f":"IF(B355=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G355,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A355,1)),\"\",INDEX(Database[Comments (text)],$A355,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A355,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A355,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A355,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A355,1))","v":""},{"$f":"IF($X$7=$V355,$S$8*J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W355,$W355=\"\"),OR(Y$7=$V355,X355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W355,$W355=\"\"),OR(Z$7=$V355,Y355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W355,$W355=\"\"),OR(AA$7=$V355,Z355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W355,$W355=\"\"),OR(AB$7=$V355,AA355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W355,$W355=\"\"),OR(AC$7=$V355,AB355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W355,$W355=\"\"),OR(AD$7=$V355,AC355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W355,$W355=\"\"),OR(AE$7=$V355,AD355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W355,$W355=\"\"),OR(AF$7=$V355,AE355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W355,$W355=\"\"),OR(AG$7=$V355,AF355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W355,$W355=\"\"),OR(AH$7=$V355,AG355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W355,$W355=\"\"),OR(AI$7=$V355,AH355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W355,$W355=\"\"),OR(AJ$7=$V355,AI355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W355,$W355=\"\"),OR(AK$7=$V355,AJ355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W355,$W355=\"\"),OR(AL$7=$V355,AK355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W355,$W355=\"\"),OR(AM$7=$V355,AL355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W355,$W355=\"\"),OR(AN$7=$V355,AM355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W355,$W355=\"\"),OR(AO$7=$V355,AN355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W355,$W355=\"\"),OR(AP$7=$V355,AO355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W355,$W355=\"\"),OR(AQ$7=$V355,AP355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W355,$W355=\"\"),OR(AR$7=$V355,AQ355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W355,$W355=\"\"),OR(AS$7=$V355,AR355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W355,$W355=\"\"),OR(AT$7=$V355,AS355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W355,$W355=\"\"),OR(AU$7=$V355,AT355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W355,$W355=\"\"),OR(AV$7=$V355,AU355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W355,$W355=\"\"),OR(AW$7=$V355,AV355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W355,$W355=\"\"),OR(AX$7=$V355,AW355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W355,$W355=\"\"),OR(AY$7=$V355,AX355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W355,$W355=\"\"),OR(AZ$7=$V355,AY355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W355,$W355=\"\"),OR(BA$7=$V355,AZ355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W355,$W355=\"\"),OR(BB$7=$V355,BA355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W355,$W355=\"\"),OR(BC$7=$V355,BB355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W355,$W355=\"\"),OR(BD$7=$V355,BC355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W355,$W355=\"\"),OR(BE$7=$V355,BD355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W355,$W355=\"\"),OR(BF$7=$V355,BE355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W355,$W355=\"\"),OR(BG$7=$V355,BF355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W355,$W355=\"\"),OR(BH$7=$V355,BG355<>\" \")),$S355*$J355*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[349,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A356,1)),\"\",INDEX(Database[Project Name],A356,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A356,1)),\"\",INDEX(Database[Watershed],$A356,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A356,1)),\"\",INDEX(Database[BMP Type],$A356,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A356,1)),\"\",INDEX(Database[BMP Sub-type],$A356,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A356,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A356,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A356,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A356,1))","v":""},{"$f":"IF(H356=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G356,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H356=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G356,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H356=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G356,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A356,1)),\"\",INDEX(Database[BMP Size],$A356,1))","v":""},{"$f":"IF(B356=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G356,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A356,1)),\"\",INDEX(Database[Service Level],$A356,1))","v":""},{"$f":"IF(B356=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G356,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B356=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G356,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A356,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A356,1))","v":""},{"$f":"IF(B356=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G356,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A356,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A356,1))","v":""},"",{"$f":"IF(B356=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G356,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A356,1)),\"\",INDEX(Database[Comments (text)],$A356,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A356,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A356,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A356,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A356,1))","v":""},{"$f":"IF($X$7=$V356,$S$8*J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W356,$W356=\"\"),OR(Y$7=$V356,X356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W356,$W356=\"\"),OR(Z$7=$V356,Y356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W356,$W356=\"\"),OR(AA$7=$V356,Z356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W356,$W356=\"\"),OR(AB$7=$V356,AA356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W356,$W356=\"\"),OR(AC$7=$V356,AB356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W356,$W356=\"\"),OR(AD$7=$V356,AC356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W356,$W356=\"\"),OR(AE$7=$V356,AD356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W356,$W356=\"\"),OR(AF$7=$V356,AE356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W356,$W356=\"\"),OR(AG$7=$V356,AF356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W356,$W356=\"\"),OR(AH$7=$V356,AG356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W356,$W356=\"\"),OR(AI$7=$V356,AH356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W356,$W356=\"\"),OR(AJ$7=$V356,AI356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W356,$W356=\"\"),OR(AK$7=$V356,AJ356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W356,$W356=\"\"),OR(AL$7=$V356,AK356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W356,$W356=\"\"),OR(AM$7=$V356,AL356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W356,$W356=\"\"),OR(AN$7=$V356,AM356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W356,$W356=\"\"),OR(AO$7=$V356,AN356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W356,$W356=\"\"),OR(AP$7=$V356,AO356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W356,$W356=\"\"),OR(AQ$7=$V356,AP356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W356,$W356=\"\"),OR(AR$7=$V356,AQ356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W356,$W356=\"\"),OR(AS$7=$V356,AR356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W356,$W356=\"\"),OR(AT$7=$V356,AS356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W356,$W356=\"\"),OR(AU$7=$V356,AT356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W356,$W356=\"\"),OR(AV$7=$V356,AU356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W356,$W356=\"\"),OR(AW$7=$V356,AV356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W356,$W356=\"\"),OR(AX$7=$V356,AW356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W356,$W356=\"\"),OR(AY$7=$V356,AX356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W356,$W356=\"\"),OR(AZ$7=$V356,AY356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W356,$W356=\"\"),OR(BA$7=$V356,AZ356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W356,$W356=\"\"),OR(BB$7=$V356,BA356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W356,$W356=\"\"),OR(BC$7=$V356,BB356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W356,$W356=\"\"),OR(BD$7=$V356,BC356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W356,$W356=\"\"),OR(BE$7=$V356,BD356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W356,$W356=\"\"),OR(BF$7=$V356,BE356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W356,$W356=\"\"),OR(BG$7=$V356,BF356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W356,$W356=\"\"),OR(BH$7=$V356,BG356<>\" \")),$S356*$J356*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[350,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A357,1)),\"\",INDEX(Database[Project Name],A357,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A357,1)),\"\",INDEX(Database[Watershed],$A357,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A357,1)),\"\",INDEX(Database[BMP Type],$A357,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A357,1)),\"\",INDEX(Database[BMP Sub-type],$A357,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A357,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A357,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A357,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A357,1))","v":""},{"$f":"IF(H357=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G357,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H357=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G357,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H357=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G357,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A357,1)),\"\",INDEX(Database[BMP Size],$A357,1))","v":""},{"$f":"IF(B357=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G357,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A357,1)),\"\",INDEX(Database[Service Level],$A357,1))","v":""},{"$f":"IF(B357=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G357,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B357=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G357,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A357,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A357,1))","v":""},{"$f":"IF(B357=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G357,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A357,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A357,1))","v":""},"",{"$f":"IF(B357=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G357,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A357,1)),\"\",INDEX(Database[Comments (text)],$A357,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A357,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A357,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A357,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A357,1))","v":""},{"$f":"IF($X$7=$V357,$S$8*J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W357,$W357=\"\"),OR(Y$7=$V357,X357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W357,$W357=\"\"),OR(Z$7=$V357,Y357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W357,$W357=\"\"),OR(AA$7=$V357,Z357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W357,$W357=\"\"),OR(AB$7=$V357,AA357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W357,$W357=\"\"),OR(AC$7=$V357,AB357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W357,$W357=\"\"),OR(AD$7=$V357,AC357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W357,$W357=\"\"),OR(AE$7=$V357,AD357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W357,$W357=\"\"),OR(AF$7=$V357,AE357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W357,$W357=\"\"),OR(AG$7=$V357,AF357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W357,$W357=\"\"),OR(AH$7=$V357,AG357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W357,$W357=\"\"),OR(AI$7=$V357,AH357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W357,$W357=\"\"),OR(AJ$7=$V357,AI357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W357,$W357=\"\"),OR(AK$7=$V357,AJ357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W357,$W357=\"\"),OR(AL$7=$V357,AK357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W357,$W357=\"\"),OR(AM$7=$V357,AL357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W357,$W357=\"\"),OR(AN$7=$V357,AM357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W357,$W357=\"\"),OR(AO$7=$V357,AN357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W357,$W357=\"\"),OR(AP$7=$V357,AO357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W357,$W357=\"\"),OR(AQ$7=$V357,AP357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W357,$W357=\"\"),OR(AR$7=$V357,AQ357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W357,$W357=\"\"),OR(AS$7=$V357,AR357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W357,$W357=\"\"),OR(AT$7=$V357,AS357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W357,$W357=\"\"),OR(AU$7=$V357,AT357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W357,$W357=\"\"),OR(AV$7=$V357,AU357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W357,$W357=\"\"),OR(AW$7=$V357,AV357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W357,$W357=\"\"),OR(AX$7=$V357,AW357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W357,$W357=\"\"),OR(AY$7=$V357,AX357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W357,$W357=\"\"),OR(AZ$7=$V357,AY357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W357,$W357=\"\"),OR(BA$7=$V357,AZ357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W357,$W357=\"\"),OR(BB$7=$V357,BA357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W357,$W357=\"\"),OR(BC$7=$V357,BB357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W357,$W357=\"\"),OR(BD$7=$V357,BC357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W357,$W357=\"\"),OR(BE$7=$V357,BD357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W357,$W357=\"\"),OR(BF$7=$V357,BE357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W357,$W357=\"\"),OR(BG$7=$V357,BF357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W357,$W357=\"\"),OR(BH$7=$V357,BG357<>\" \")),$S357*$J357*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[351,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A358,1)),\"\",INDEX(Database[Project Name],A358,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A358,1)),\"\",INDEX(Database[Watershed],$A358,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A358,1)),\"\",INDEX(Database[BMP Type],$A358,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A358,1)),\"\",INDEX(Database[BMP Sub-type],$A358,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A358,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A358,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A358,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A358,1))","v":""},{"$f":"IF(H358=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G358,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H358=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G358,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H358=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G358,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A358,1)),\"\",INDEX(Database[BMP Size],$A358,1))","v":""},{"$f":"IF(B358=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G358,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A358,1)),\"\",INDEX(Database[Service Level],$A358,1))","v":""},{"$f":"IF(B358=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G358,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B358=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G358,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A358,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A358,1))","v":""},{"$f":"IF(B358=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G358,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A358,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A358,1))","v":""},"",{"$f":"IF(B358=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G358,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A358,1)),\"\",INDEX(Database[Comments (text)],$A358,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A358,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A358,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A358,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A358,1))","v":""},{"$f":"IF($X$7=$V358,$S$8*J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W358,$W358=\"\"),OR(Y$7=$V358,X358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W358,$W358=\"\"),OR(Z$7=$V358,Y358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W358,$W358=\"\"),OR(AA$7=$V358,Z358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W358,$W358=\"\"),OR(AB$7=$V358,AA358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W358,$W358=\"\"),OR(AC$7=$V358,AB358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W358,$W358=\"\"),OR(AD$7=$V358,AC358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W358,$W358=\"\"),OR(AE$7=$V358,AD358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W358,$W358=\"\"),OR(AF$7=$V358,AE358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W358,$W358=\"\"),OR(AG$7=$V358,AF358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W358,$W358=\"\"),OR(AH$7=$V358,AG358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W358,$W358=\"\"),OR(AI$7=$V358,AH358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W358,$W358=\"\"),OR(AJ$7=$V358,AI358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W358,$W358=\"\"),OR(AK$7=$V358,AJ358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W358,$W358=\"\"),OR(AL$7=$V358,AK358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W358,$W358=\"\"),OR(AM$7=$V358,AL358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W358,$W358=\"\"),OR(AN$7=$V358,AM358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W358,$W358=\"\"),OR(AO$7=$V358,AN358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W358,$W358=\"\"),OR(AP$7=$V358,AO358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W358,$W358=\"\"),OR(AQ$7=$V358,AP358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W358,$W358=\"\"),OR(AR$7=$V358,AQ358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W358,$W358=\"\"),OR(AS$7=$V358,AR358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W358,$W358=\"\"),OR(AT$7=$V358,AS358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W358,$W358=\"\"),OR(AU$7=$V358,AT358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W358,$W358=\"\"),OR(AV$7=$V358,AU358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W358,$W358=\"\"),OR(AW$7=$V358,AV358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W358,$W358=\"\"),OR(AX$7=$V358,AW358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W358,$W358=\"\"),OR(AY$7=$V358,AX358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W358,$W358=\"\"),OR(AZ$7=$V358,AY358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W358,$W358=\"\"),OR(BA$7=$V358,AZ358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W358,$W358=\"\"),OR(BB$7=$V358,BA358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W358,$W358=\"\"),OR(BC$7=$V358,BB358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W358,$W358=\"\"),OR(BD$7=$V358,BC358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W358,$W358=\"\"),OR(BE$7=$V358,BD358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W358,$W358=\"\"),OR(BF$7=$V358,BE358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W358,$W358=\"\"),OR(BG$7=$V358,BF358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W358,$W358=\"\"),OR(BH$7=$V358,BG358<>\" \")),$S358*$J358*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[352,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A359,1)),\"\",INDEX(Database[Project Name],A359,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A359,1)),\"\",INDEX(Database[Watershed],$A359,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A359,1)),\"\",INDEX(Database[BMP Type],$A359,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A359,1)),\"\",INDEX(Database[BMP Sub-type],$A359,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A359,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A359,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A359,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A359,1))","v":""},{"$f":"IF(H359=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G359,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H359=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G359,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H359=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G359,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A359,1)),\"\",INDEX(Database[BMP Size],$A359,1))","v":""},{"$f":"IF(B359=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G359,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A359,1)),\"\",INDEX(Database[Service Level],$A359,1))","v":""},{"$f":"IF(B359=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G359,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B359=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G359,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A359,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A359,1))","v":""},{"$f":"IF(B359=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G359,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A359,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A359,1))","v":""},"",{"$f":"IF(B359=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G359,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A359,1)),\"\",INDEX(Database[Comments (text)],$A359,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A359,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A359,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A359,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A359,1))","v":""},{"$f":"IF($X$7=$V359,$S$8*J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W359,$W359=\"\"),OR(Y$7=$V359,X359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W359,$W359=\"\"),OR(Z$7=$V359,Y359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W359,$W359=\"\"),OR(AA$7=$V359,Z359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W359,$W359=\"\"),OR(AB$7=$V359,AA359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W359,$W359=\"\"),OR(AC$7=$V359,AB359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W359,$W359=\"\"),OR(AD$7=$V359,AC359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W359,$W359=\"\"),OR(AE$7=$V359,AD359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W359,$W359=\"\"),OR(AF$7=$V359,AE359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W359,$W359=\"\"),OR(AG$7=$V359,AF359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W359,$W359=\"\"),OR(AH$7=$V359,AG359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W359,$W359=\"\"),OR(AI$7=$V359,AH359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W359,$W359=\"\"),OR(AJ$7=$V359,AI359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W359,$W359=\"\"),OR(AK$7=$V359,AJ359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W359,$W359=\"\"),OR(AL$7=$V359,AK359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W359,$W359=\"\"),OR(AM$7=$V359,AL359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W359,$W359=\"\"),OR(AN$7=$V359,AM359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W359,$W359=\"\"),OR(AO$7=$V359,AN359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W359,$W359=\"\"),OR(AP$7=$V359,AO359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W359,$W359=\"\"),OR(AQ$7=$V359,AP359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W359,$W359=\"\"),OR(AR$7=$V359,AQ359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W359,$W359=\"\"),OR(AS$7=$V359,AR359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W359,$W359=\"\"),OR(AT$7=$V359,AS359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W359,$W359=\"\"),OR(AU$7=$V359,AT359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W359,$W359=\"\"),OR(AV$7=$V359,AU359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W359,$W359=\"\"),OR(AW$7=$V359,AV359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W359,$W359=\"\"),OR(AX$7=$V359,AW359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W359,$W359=\"\"),OR(AY$7=$V359,AX359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W359,$W359=\"\"),OR(AZ$7=$V359,AY359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W359,$W359=\"\"),OR(BA$7=$V359,AZ359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W359,$W359=\"\"),OR(BB$7=$V359,BA359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W359,$W359=\"\"),OR(BC$7=$V359,BB359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W359,$W359=\"\"),OR(BD$7=$V359,BC359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W359,$W359=\"\"),OR(BE$7=$V359,BD359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W359,$W359=\"\"),OR(BF$7=$V359,BE359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W359,$W359=\"\"),OR(BG$7=$V359,BF359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W359,$W359=\"\"),OR(BH$7=$V359,BG359<>\" \")),$S359*$J359*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[353,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A360,1)),\"\",INDEX(Database[Project Name],A360,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A360,1)),\"\",INDEX(Database[Watershed],$A360,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A360,1)),\"\",INDEX(Database[BMP Type],$A360,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A360,1)),\"\",INDEX(Database[BMP Sub-type],$A360,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A360,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A360,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A360,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A360,1))","v":""},{"$f":"IF(H360=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G360,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H360=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G360,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H360=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G360,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A360,1)),\"\",INDEX(Database[BMP Size],$A360,1))","v":""},{"$f":"IF(B360=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G360,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A360,1)),\"\",INDEX(Database[Service Level],$A360,1))","v":""},{"$f":"IF(B360=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G360,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B360=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G360,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A360,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A360,1))","v":""},{"$f":"IF(B360=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G360,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A360,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A360,1))","v":""},"",{"$f":"IF(B360=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G360,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A360,1)),\"\",INDEX(Database[Comments (text)],$A360,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A360,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A360,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A360,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A360,1))","v":""},{"$f":"IF($X$7=$V360,$S$8*J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W360,$W360=\"\"),OR(Y$7=$V360,X360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W360,$W360=\"\"),OR(Z$7=$V360,Y360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W360,$W360=\"\"),OR(AA$7=$V360,Z360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W360,$W360=\"\"),OR(AB$7=$V360,AA360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W360,$W360=\"\"),OR(AC$7=$V360,AB360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W360,$W360=\"\"),OR(AD$7=$V360,AC360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W360,$W360=\"\"),OR(AE$7=$V360,AD360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W360,$W360=\"\"),OR(AF$7=$V360,AE360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W360,$W360=\"\"),OR(AG$7=$V360,AF360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W360,$W360=\"\"),OR(AH$7=$V360,AG360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W360,$W360=\"\"),OR(AI$7=$V360,AH360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W360,$W360=\"\"),OR(AJ$7=$V360,AI360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W360,$W360=\"\"),OR(AK$7=$V360,AJ360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W360,$W360=\"\"),OR(AL$7=$V360,AK360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W360,$W360=\"\"),OR(AM$7=$V360,AL360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W360,$W360=\"\"),OR(AN$7=$V360,AM360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W360,$W360=\"\"),OR(AO$7=$V360,AN360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W360,$W360=\"\"),OR(AP$7=$V360,AO360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W360,$W360=\"\"),OR(AQ$7=$V360,AP360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W360,$W360=\"\"),OR(AR$7=$V360,AQ360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W360,$W360=\"\"),OR(AS$7=$V360,AR360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W360,$W360=\"\"),OR(AT$7=$V360,AS360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W360,$W360=\"\"),OR(AU$7=$V360,AT360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W360,$W360=\"\"),OR(AV$7=$V360,AU360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W360,$W360=\"\"),OR(AW$7=$V360,AV360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W360,$W360=\"\"),OR(AX$7=$V360,AW360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W360,$W360=\"\"),OR(AY$7=$V360,AX360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W360,$W360=\"\"),OR(AZ$7=$V360,AY360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W360,$W360=\"\"),OR(BA$7=$V360,AZ360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W360,$W360=\"\"),OR(BB$7=$V360,BA360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W360,$W360=\"\"),OR(BC$7=$V360,BB360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W360,$W360=\"\"),OR(BD$7=$V360,BC360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W360,$W360=\"\"),OR(BE$7=$V360,BD360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W360,$W360=\"\"),OR(BF$7=$V360,BE360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W360,$W360=\"\"),OR(BG$7=$V360,BF360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W360,$W360=\"\"),OR(BH$7=$V360,BG360<>\" \")),$S360*$J360*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[354,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A361,1)),\"\",INDEX(Database[Project Name],A361,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A361,1)),\"\",INDEX(Database[Watershed],$A361,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A361,1)),\"\",INDEX(Database[BMP Type],$A361,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A361,1)),\"\",INDEX(Database[BMP Sub-type],$A361,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A361,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A361,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A361,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A361,1))","v":""},{"$f":"IF(H361=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G361,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H361=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G361,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H361=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G361,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A361,1)),\"\",INDEX(Database[BMP Size],$A361,1))","v":""},{"$f":"IF(B361=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G361,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A361,1)),\"\",INDEX(Database[Service Level],$A361,1))","v":""},{"$f":"IF(B361=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G361,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B361=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G361,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A361,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A361,1))","v":""},{"$f":"IF(B361=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G361,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A361,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A361,1))","v":""},"",{"$f":"IF(B361=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G361,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A361,1)),\"\",INDEX(Database[Comments (text)],$A361,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A361,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A361,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A361,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A361,1))","v":""},{"$f":"IF($X$7=$V361,$S$8*J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W361,$W361=\"\"),OR(Y$7=$V361,X361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W361,$W361=\"\"),OR(Z$7=$V361,Y361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W361,$W361=\"\"),OR(AA$7=$V361,Z361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W361,$W361=\"\"),OR(AB$7=$V361,AA361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W361,$W361=\"\"),OR(AC$7=$V361,AB361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W361,$W361=\"\"),OR(AD$7=$V361,AC361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W361,$W361=\"\"),OR(AE$7=$V361,AD361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W361,$W361=\"\"),OR(AF$7=$V361,AE361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W361,$W361=\"\"),OR(AG$7=$V361,AF361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W361,$W361=\"\"),OR(AH$7=$V361,AG361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W361,$W361=\"\"),OR(AI$7=$V361,AH361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W361,$W361=\"\"),OR(AJ$7=$V361,AI361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W361,$W361=\"\"),OR(AK$7=$V361,AJ361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W361,$W361=\"\"),OR(AL$7=$V361,AK361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W361,$W361=\"\"),OR(AM$7=$V361,AL361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W361,$W361=\"\"),OR(AN$7=$V361,AM361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W361,$W361=\"\"),OR(AO$7=$V361,AN361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W361,$W361=\"\"),OR(AP$7=$V361,AO361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W361,$W361=\"\"),OR(AQ$7=$V361,AP361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W361,$W361=\"\"),OR(AR$7=$V361,AQ361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W361,$W361=\"\"),OR(AS$7=$V361,AR361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W361,$W361=\"\"),OR(AT$7=$V361,AS361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W361,$W361=\"\"),OR(AU$7=$V361,AT361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W361,$W361=\"\"),OR(AV$7=$V361,AU361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W361,$W361=\"\"),OR(AW$7=$V361,AV361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W361,$W361=\"\"),OR(AX$7=$V361,AW361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W361,$W361=\"\"),OR(AY$7=$V361,AX361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W361,$W361=\"\"),OR(AZ$7=$V361,AY361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W361,$W361=\"\"),OR(BA$7=$V361,AZ361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W361,$W361=\"\"),OR(BB$7=$V361,BA361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W361,$W361=\"\"),OR(BC$7=$V361,BB361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W361,$W361=\"\"),OR(BD$7=$V361,BC361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W361,$W361=\"\"),OR(BE$7=$V361,BD361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W361,$W361=\"\"),OR(BF$7=$V361,BE361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W361,$W361=\"\"),OR(BG$7=$V361,BF361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W361,$W361=\"\"),OR(BH$7=$V361,BG361<>\" \")),$S361*$J361*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[355,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A362,1)),\"\",INDEX(Database[Project Name],A362,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A362,1)),\"\",INDEX(Database[Watershed],$A362,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A362,1)),\"\",INDEX(Database[BMP Type],$A362,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A362,1)),\"\",INDEX(Database[BMP Sub-type],$A362,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A362,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A362,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A362,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A362,1))","v":""},{"$f":"IF(H362=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G362,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H362=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G362,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H362=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G362,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A362,1)),\"\",INDEX(Database[BMP Size],$A362,1))","v":""},{"$f":"IF(B362=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G362,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A362,1)),\"\",INDEX(Database[Service Level],$A362,1))","v":""},{"$f":"IF(B362=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G362,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B362=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G362,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A362,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A362,1))","v":""},{"$f":"IF(B362=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G362,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A362,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A362,1))","v":""},"",{"$f":"IF(B362=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G362,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A362,1)),\"\",INDEX(Database[Comments (text)],$A362,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A362,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A362,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A362,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A362,1))","v":""},{"$f":"IF($X$7=$V362,$S$8*J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W362,$W362=\"\"),OR(Y$7=$V362,X362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W362,$W362=\"\"),OR(Z$7=$V362,Y362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W362,$W362=\"\"),OR(AA$7=$V362,Z362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W362,$W362=\"\"),OR(AB$7=$V362,AA362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W362,$W362=\"\"),OR(AC$7=$V362,AB362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W362,$W362=\"\"),OR(AD$7=$V362,AC362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W362,$W362=\"\"),OR(AE$7=$V362,AD362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W362,$W362=\"\"),OR(AF$7=$V362,AE362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W362,$W362=\"\"),OR(AG$7=$V362,AF362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W362,$W362=\"\"),OR(AH$7=$V362,AG362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W362,$W362=\"\"),OR(AI$7=$V362,AH362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W362,$W362=\"\"),OR(AJ$7=$V362,AI362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W362,$W362=\"\"),OR(AK$7=$V362,AJ362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W362,$W362=\"\"),OR(AL$7=$V362,AK362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W362,$W362=\"\"),OR(AM$7=$V362,AL362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W362,$W362=\"\"),OR(AN$7=$V362,AM362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W362,$W362=\"\"),OR(AO$7=$V362,AN362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W362,$W362=\"\"),OR(AP$7=$V362,AO362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W362,$W362=\"\"),OR(AQ$7=$V362,AP362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W362,$W362=\"\"),OR(AR$7=$V362,AQ362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W362,$W362=\"\"),OR(AS$7=$V362,AR362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W362,$W362=\"\"),OR(AT$7=$V362,AS362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W362,$W362=\"\"),OR(AU$7=$V362,AT362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W362,$W362=\"\"),OR(AV$7=$V362,AU362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W362,$W362=\"\"),OR(AW$7=$V362,AV362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W362,$W362=\"\"),OR(AX$7=$V362,AW362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W362,$W362=\"\"),OR(AY$7=$V362,AX362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W362,$W362=\"\"),OR(AZ$7=$V362,AY362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W362,$W362=\"\"),OR(BA$7=$V362,AZ362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W362,$W362=\"\"),OR(BB$7=$V362,BA362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W362,$W362=\"\"),OR(BC$7=$V362,BB362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W362,$W362=\"\"),OR(BD$7=$V362,BC362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W362,$W362=\"\"),OR(BE$7=$V362,BD362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W362,$W362=\"\"),OR(BF$7=$V362,BE362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W362,$W362=\"\"),OR(BG$7=$V362,BF362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W362,$W362=\"\"),OR(BH$7=$V362,BG362<>\" \")),$S362*$J362*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[356,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A363,1)),\"\",INDEX(Database[Project Name],A363,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A363,1)),\"\",INDEX(Database[Watershed],$A363,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A363,1)),\"\",INDEX(Database[BMP Type],$A363,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A363,1)),\"\",INDEX(Database[BMP Sub-type],$A363,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A363,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A363,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A363,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A363,1))","v":""},{"$f":"IF(H363=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G363,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H363=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G363,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H363=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G363,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A363,1)),\"\",INDEX(Database[BMP Size],$A363,1))","v":""},{"$f":"IF(B363=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G363,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A363,1)),\"\",INDEX(Database[Service Level],$A363,1))","v":""},{"$f":"IF(B363=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G363,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B363=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G363,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A363,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A363,1))","v":""},{"$f":"IF(B363=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G363,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A363,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A363,1))","v":""},"",{"$f":"IF(B363=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G363,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A363,1)),\"\",INDEX(Database[Comments (text)],$A363,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A363,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A363,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A363,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A363,1))","v":""},{"$f":"IF($X$7=$V363,$S$8*J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W363,$W363=\"\"),OR(Y$7=$V363,X363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W363,$W363=\"\"),OR(Z$7=$V363,Y363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W363,$W363=\"\"),OR(AA$7=$V363,Z363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W363,$W363=\"\"),OR(AB$7=$V363,AA363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W363,$W363=\"\"),OR(AC$7=$V363,AB363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W363,$W363=\"\"),OR(AD$7=$V363,AC363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W363,$W363=\"\"),OR(AE$7=$V363,AD363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W363,$W363=\"\"),OR(AF$7=$V363,AE363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W363,$W363=\"\"),OR(AG$7=$V363,AF363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W363,$W363=\"\"),OR(AH$7=$V363,AG363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W363,$W363=\"\"),OR(AI$7=$V363,AH363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W363,$W363=\"\"),OR(AJ$7=$V363,AI363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W363,$W363=\"\"),OR(AK$7=$V363,AJ363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W363,$W363=\"\"),OR(AL$7=$V363,AK363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W363,$W363=\"\"),OR(AM$7=$V363,AL363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W363,$W363=\"\"),OR(AN$7=$V363,AM363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W363,$W363=\"\"),OR(AO$7=$V363,AN363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W363,$W363=\"\"),OR(AP$7=$V363,AO363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W363,$W363=\"\"),OR(AQ$7=$V363,AP363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W363,$W363=\"\"),OR(AR$7=$V363,AQ363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W363,$W363=\"\"),OR(AS$7=$V363,AR363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W363,$W363=\"\"),OR(AT$7=$V363,AS363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W363,$W363=\"\"),OR(AU$7=$V363,AT363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W363,$W363=\"\"),OR(AV$7=$V363,AU363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W363,$W363=\"\"),OR(AW$7=$V363,AV363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W363,$W363=\"\"),OR(AX$7=$V363,AW363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W363,$W363=\"\"),OR(AY$7=$V363,AX363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W363,$W363=\"\"),OR(AZ$7=$V363,AY363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W363,$W363=\"\"),OR(BA$7=$V363,AZ363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W363,$W363=\"\"),OR(BB$7=$V363,BA363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W363,$W363=\"\"),OR(BC$7=$V363,BB363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W363,$W363=\"\"),OR(BD$7=$V363,BC363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W363,$W363=\"\"),OR(BE$7=$V363,BD363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W363,$W363=\"\"),OR(BF$7=$V363,BE363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W363,$W363=\"\"),OR(BG$7=$V363,BF363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W363,$W363=\"\"),OR(BH$7=$V363,BG363<>\" \")),$S363*$J363*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[357,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A364,1)),\"\",INDEX(Database[Project Name],A364,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A364,1)),\"\",INDEX(Database[Watershed],$A364,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A364,1)),\"\",INDEX(Database[BMP Type],$A364,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A364,1)),\"\",INDEX(Database[BMP Sub-type],$A364,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A364,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A364,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A364,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A364,1))","v":""},{"$f":"IF(H364=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G364,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H364=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G364,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H364=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G364,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A364,1)),\"\",INDEX(Database[BMP Size],$A364,1))","v":""},{"$f":"IF(B364=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G364,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A364,1)),\"\",INDEX(Database[Service Level],$A364,1))","v":""},{"$f":"IF(B364=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G364,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B364=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G364,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A364,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A364,1))","v":""},{"$f":"IF(B364=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G364,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A364,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A364,1))","v":""},"",{"$f":"IF(B364=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G364,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A364,1)),\"\",INDEX(Database[Comments (text)],$A364,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A364,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A364,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A364,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A364,1))","v":""},{"$f":"IF($X$7=$V364,$S$8*J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W364,$W364=\"\"),OR(Y$7=$V364,X364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W364,$W364=\"\"),OR(Z$7=$V364,Y364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W364,$W364=\"\"),OR(AA$7=$V364,Z364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W364,$W364=\"\"),OR(AB$7=$V364,AA364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W364,$W364=\"\"),OR(AC$7=$V364,AB364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W364,$W364=\"\"),OR(AD$7=$V364,AC364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W364,$W364=\"\"),OR(AE$7=$V364,AD364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W364,$W364=\"\"),OR(AF$7=$V364,AE364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W364,$W364=\"\"),OR(AG$7=$V364,AF364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W364,$W364=\"\"),OR(AH$7=$V364,AG364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W364,$W364=\"\"),OR(AI$7=$V364,AH364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W364,$W364=\"\"),OR(AJ$7=$V364,AI364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W364,$W364=\"\"),OR(AK$7=$V364,AJ364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W364,$W364=\"\"),OR(AL$7=$V364,AK364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W364,$W364=\"\"),OR(AM$7=$V364,AL364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W364,$W364=\"\"),OR(AN$7=$V364,AM364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W364,$W364=\"\"),OR(AO$7=$V364,AN364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W364,$W364=\"\"),OR(AP$7=$V364,AO364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W364,$W364=\"\"),OR(AQ$7=$V364,AP364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W364,$W364=\"\"),OR(AR$7=$V364,AQ364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W364,$W364=\"\"),OR(AS$7=$V364,AR364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W364,$W364=\"\"),OR(AT$7=$V364,AS364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W364,$W364=\"\"),OR(AU$7=$V364,AT364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W364,$W364=\"\"),OR(AV$7=$V364,AU364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W364,$W364=\"\"),OR(AW$7=$V364,AV364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W364,$W364=\"\"),OR(AX$7=$V364,AW364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W364,$W364=\"\"),OR(AY$7=$V364,AX364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W364,$W364=\"\"),OR(AZ$7=$V364,AY364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W364,$W364=\"\"),OR(BA$7=$V364,AZ364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W364,$W364=\"\"),OR(BB$7=$V364,BA364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W364,$W364=\"\"),OR(BC$7=$V364,BB364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W364,$W364=\"\"),OR(BD$7=$V364,BC364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W364,$W364=\"\"),OR(BE$7=$V364,BD364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W364,$W364=\"\"),OR(BF$7=$V364,BE364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W364,$W364=\"\"),OR(BG$7=$V364,BF364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W364,$W364=\"\"),OR(BH$7=$V364,BG364<>\" \")),$S364*$J364*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[358,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A365,1)),\"\",INDEX(Database[Project Name],A365,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A365,1)),\"\",INDEX(Database[Watershed],$A365,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A365,1)),\"\",INDEX(Database[BMP Type],$A365,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A365,1)),\"\",INDEX(Database[BMP Sub-type],$A365,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A365,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A365,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A365,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A365,1))","v":""},{"$f":"IF(H365=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G365,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H365=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G365,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H365=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G365,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A365,1)),\"\",INDEX(Database[BMP Size],$A365,1))","v":""},{"$f":"IF(B365=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G365,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A365,1)),\"\",INDEX(Database[Service Level],$A365,1))","v":""},{"$f":"IF(B365=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G365,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B365=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G365,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A365,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A365,1))","v":""},{"$f":"IF(B365=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G365,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A365,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A365,1))","v":""},"",{"$f":"IF(B365=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G365,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A365,1)),\"\",INDEX(Database[Comments (text)],$A365,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A365,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A365,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A365,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A365,1))","v":""},{"$f":"IF($X$7=$V365,$S$8*J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W365,$W365=\"\"),OR(Y$7=$V365,X365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W365,$W365=\"\"),OR(Z$7=$V365,Y365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W365,$W365=\"\"),OR(AA$7=$V365,Z365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W365,$W365=\"\"),OR(AB$7=$V365,AA365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W365,$W365=\"\"),OR(AC$7=$V365,AB365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W365,$W365=\"\"),OR(AD$7=$V365,AC365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W365,$W365=\"\"),OR(AE$7=$V365,AD365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W365,$W365=\"\"),OR(AF$7=$V365,AE365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W365,$W365=\"\"),OR(AG$7=$V365,AF365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W365,$W365=\"\"),OR(AH$7=$V365,AG365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W365,$W365=\"\"),OR(AI$7=$V365,AH365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W365,$W365=\"\"),OR(AJ$7=$V365,AI365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W365,$W365=\"\"),OR(AK$7=$V365,AJ365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W365,$W365=\"\"),OR(AL$7=$V365,AK365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W365,$W365=\"\"),OR(AM$7=$V365,AL365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W365,$W365=\"\"),OR(AN$7=$V365,AM365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W365,$W365=\"\"),OR(AO$7=$V365,AN365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W365,$W365=\"\"),OR(AP$7=$V365,AO365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W365,$W365=\"\"),OR(AQ$7=$V365,AP365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W365,$W365=\"\"),OR(AR$7=$V365,AQ365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W365,$W365=\"\"),OR(AS$7=$V365,AR365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W365,$W365=\"\"),OR(AT$7=$V365,AS365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W365,$W365=\"\"),OR(AU$7=$V365,AT365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W365,$W365=\"\"),OR(AV$7=$V365,AU365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W365,$W365=\"\"),OR(AW$7=$V365,AV365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W365,$W365=\"\"),OR(AX$7=$V365,AW365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W365,$W365=\"\"),OR(AY$7=$V365,AX365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W365,$W365=\"\"),OR(AZ$7=$V365,AY365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W365,$W365=\"\"),OR(BA$7=$V365,AZ365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W365,$W365=\"\"),OR(BB$7=$V365,BA365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W365,$W365=\"\"),OR(BC$7=$V365,BB365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W365,$W365=\"\"),OR(BD$7=$V365,BC365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W365,$W365=\"\"),OR(BE$7=$V365,BD365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W365,$W365=\"\"),OR(BF$7=$V365,BE365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W365,$W365=\"\"),OR(BG$7=$V365,BF365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W365,$W365=\"\"),OR(BH$7=$V365,BG365<>\" \")),$S365*$J365*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[359,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A366,1)),\"\",INDEX(Database[Project Name],A366,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A366,1)),\"\",INDEX(Database[Watershed],$A366,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A366,1)),\"\",INDEX(Database[BMP Type],$A366,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A366,1)),\"\",INDEX(Database[BMP Sub-type],$A366,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A366,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A366,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A366,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A366,1))","v":""},{"$f":"IF(H366=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G366,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H366=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G366,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H366=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G366,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A366,1)),\"\",INDEX(Database[BMP Size],$A366,1))","v":""},{"$f":"IF(B366=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G366,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A366,1)),\"\",INDEX(Database[Service Level],$A366,1))","v":""},{"$f":"IF(B366=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G366,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B366=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G366,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A366,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A366,1))","v":""},{"$f":"IF(B366=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G366,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A366,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A366,1))","v":""},"",{"$f":"IF(B366=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G366,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A366,1)),\"\",INDEX(Database[Comments (text)],$A366,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A366,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A366,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A366,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A366,1))","v":""},{"$f":"IF($X$7=$V366,$S$8*J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W366,$W366=\"\"),OR(Y$7=$V366,X366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W366,$W366=\"\"),OR(Z$7=$V366,Y366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W366,$W366=\"\"),OR(AA$7=$V366,Z366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W366,$W366=\"\"),OR(AB$7=$V366,AA366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W366,$W366=\"\"),OR(AC$7=$V366,AB366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W366,$W366=\"\"),OR(AD$7=$V366,AC366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W366,$W366=\"\"),OR(AE$7=$V366,AD366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W366,$W366=\"\"),OR(AF$7=$V366,AE366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W366,$W366=\"\"),OR(AG$7=$V366,AF366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W366,$W366=\"\"),OR(AH$7=$V366,AG366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W366,$W366=\"\"),OR(AI$7=$V366,AH366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W366,$W366=\"\"),OR(AJ$7=$V366,AI366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W366,$W366=\"\"),OR(AK$7=$V366,AJ366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W366,$W366=\"\"),OR(AL$7=$V366,AK366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W366,$W366=\"\"),OR(AM$7=$V366,AL366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W366,$W366=\"\"),OR(AN$7=$V366,AM366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W366,$W366=\"\"),OR(AO$7=$V366,AN366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W366,$W366=\"\"),OR(AP$7=$V366,AO366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W366,$W366=\"\"),OR(AQ$7=$V366,AP366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W366,$W366=\"\"),OR(AR$7=$V366,AQ366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W366,$W366=\"\"),OR(AS$7=$V366,AR366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W366,$W366=\"\"),OR(AT$7=$V366,AS366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W366,$W366=\"\"),OR(AU$7=$V366,AT366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W366,$W366=\"\"),OR(AV$7=$V366,AU366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W366,$W366=\"\"),OR(AW$7=$V366,AV366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W366,$W366=\"\"),OR(AX$7=$V366,AW366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W366,$W366=\"\"),OR(AY$7=$V366,AX366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W366,$W366=\"\"),OR(AZ$7=$V366,AY366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W366,$W366=\"\"),OR(BA$7=$V366,AZ366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W366,$W366=\"\"),OR(BB$7=$V366,BA366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W366,$W366=\"\"),OR(BC$7=$V366,BB366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W366,$W366=\"\"),OR(BD$7=$V366,BC366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W366,$W366=\"\"),OR(BE$7=$V366,BD366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W366,$W366=\"\"),OR(BF$7=$V366,BE366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W366,$W366=\"\"),OR(BG$7=$V366,BF366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W366,$W366=\"\"),OR(BH$7=$V366,BG366<>\" \")),$S366*$J366*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[360,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A367,1)),\"\",INDEX(Database[Project Name],A367,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A367,1)),\"\",INDEX(Database[Watershed],$A367,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A367,1)),\"\",INDEX(Database[BMP Type],$A367,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A367,1)),\"\",INDEX(Database[BMP Sub-type],$A367,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A367,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A367,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A367,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A367,1))","v":""},{"$f":"IF(H367=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G367,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H367=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G367,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H367=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G367,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A367,1)),\"\",INDEX(Database[BMP Size],$A367,1))","v":""},{"$f":"IF(B367=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G367,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A367,1)),\"\",INDEX(Database[Service Level],$A367,1))","v":""},{"$f":"IF(B367=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G367,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B367=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G367,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A367,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A367,1))","v":""},{"$f":"IF(B367=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G367,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A367,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A367,1))","v":""},"",{"$f":"IF(B367=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G367,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A367,1)),\"\",INDEX(Database[Comments (text)],$A367,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A367,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A367,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A367,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A367,1))","v":""},{"$f":"IF($X$7=$V367,$S$8*J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W367,$W367=\"\"),OR(Y$7=$V367,X367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W367,$W367=\"\"),OR(Z$7=$V367,Y367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W367,$W367=\"\"),OR(AA$7=$V367,Z367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W367,$W367=\"\"),OR(AB$7=$V367,AA367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W367,$W367=\"\"),OR(AC$7=$V367,AB367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W367,$W367=\"\"),OR(AD$7=$V367,AC367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W367,$W367=\"\"),OR(AE$7=$V367,AD367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W367,$W367=\"\"),OR(AF$7=$V367,AE367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W367,$W367=\"\"),OR(AG$7=$V367,AF367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W367,$W367=\"\"),OR(AH$7=$V367,AG367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W367,$W367=\"\"),OR(AI$7=$V367,AH367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W367,$W367=\"\"),OR(AJ$7=$V367,AI367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W367,$W367=\"\"),OR(AK$7=$V367,AJ367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W367,$W367=\"\"),OR(AL$7=$V367,AK367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W367,$W367=\"\"),OR(AM$7=$V367,AL367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W367,$W367=\"\"),OR(AN$7=$V367,AM367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W367,$W367=\"\"),OR(AO$7=$V367,AN367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W367,$W367=\"\"),OR(AP$7=$V367,AO367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W367,$W367=\"\"),OR(AQ$7=$V367,AP367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W367,$W367=\"\"),OR(AR$7=$V367,AQ367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W367,$W367=\"\"),OR(AS$7=$V367,AR367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W367,$W367=\"\"),OR(AT$7=$V367,AS367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W367,$W367=\"\"),OR(AU$7=$V367,AT367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W367,$W367=\"\"),OR(AV$7=$V367,AU367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W367,$W367=\"\"),OR(AW$7=$V367,AV367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W367,$W367=\"\"),OR(AX$7=$V367,AW367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W367,$W367=\"\"),OR(AY$7=$V367,AX367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W367,$W367=\"\"),OR(AZ$7=$V367,AY367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W367,$W367=\"\"),OR(BA$7=$V367,AZ367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W367,$W367=\"\"),OR(BB$7=$V367,BA367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W367,$W367=\"\"),OR(BC$7=$V367,BB367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W367,$W367=\"\"),OR(BD$7=$V367,BC367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W367,$W367=\"\"),OR(BE$7=$V367,BD367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W367,$W367=\"\"),OR(BF$7=$V367,BE367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W367,$W367=\"\"),OR(BG$7=$V367,BF367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W367,$W367=\"\"),OR(BH$7=$V367,BG367<>\" \")),$S367*$J367*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[361,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A368,1)),\"\",INDEX(Database[Project Name],A368,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A368,1)),\"\",INDEX(Database[Watershed],$A368,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A368,1)),\"\",INDEX(Database[BMP Type],$A368,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A368,1)),\"\",INDEX(Database[BMP Sub-type],$A368,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A368,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A368,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A368,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A368,1))","v":""},{"$f":"IF(H368=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G368,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H368=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G368,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H368=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G368,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A368,1)),\"\",INDEX(Database[BMP Size],$A368,1))","v":""},{"$f":"IF(B368=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G368,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A368,1)),\"\",INDEX(Database[Service Level],$A368,1))","v":""},{"$f":"IF(B368=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G368,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B368=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G368,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A368,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A368,1))","v":""},{"$f":"IF(B368=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G368,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A368,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A368,1))","v":""},"",{"$f":"IF(B368=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G368,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A368,1)),\"\",INDEX(Database[Comments (text)],$A368,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A368,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A368,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A368,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A368,1))","v":""},{"$f":"IF($X$7=$V368,$S$8*J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W368,$W368=\"\"),OR(Y$7=$V368,X368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W368,$W368=\"\"),OR(Z$7=$V368,Y368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W368,$W368=\"\"),OR(AA$7=$V368,Z368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W368,$W368=\"\"),OR(AB$7=$V368,AA368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W368,$W368=\"\"),OR(AC$7=$V368,AB368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W368,$W368=\"\"),OR(AD$7=$V368,AC368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W368,$W368=\"\"),OR(AE$7=$V368,AD368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W368,$W368=\"\"),OR(AF$7=$V368,AE368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W368,$W368=\"\"),OR(AG$7=$V368,AF368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W368,$W368=\"\"),OR(AH$7=$V368,AG368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W368,$W368=\"\"),OR(AI$7=$V368,AH368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W368,$W368=\"\"),OR(AJ$7=$V368,AI368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W368,$W368=\"\"),OR(AK$7=$V368,AJ368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W368,$W368=\"\"),OR(AL$7=$V368,AK368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W368,$W368=\"\"),OR(AM$7=$V368,AL368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W368,$W368=\"\"),OR(AN$7=$V368,AM368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W368,$W368=\"\"),OR(AO$7=$V368,AN368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W368,$W368=\"\"),OR(AP$7=$V368,AO368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W368,$W368=\"\"),OR(AQ$7=$V368,AP368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W368,$W368=\"\"),OR(AR$7=$V368,AQ368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W368,$W368=\"\"),OR(AS$7=$V368,AR368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W368,$W368=\"\"),OR(AT$7=$V368,AS368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W368,$W368=\"\"),OR(AU$7=$V368,AT368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W368,$W368=\"\"),OR(AV$7=$V368,AU368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W368,$W368=\"\"),OR(AW$7=$V368,AV368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W368,$W368=\"\"),OR(AX$7=$V368,AW368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W368,$W368=\"\"),OR(AY$7=$V368,AX368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W368,$W368=\"\"),OR(AZ$7=$V368,AY368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W368,$W368=\"\"),OR(BA$7=$V368,AZ368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W368,$W368=\"\"),OR(BB$7=$V368,BA368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W368,$W368=\"\"),OR(BC$7=$V368,BB368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W368,$W368=\"\"),OR(BD$7=$V368,BC368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W368,$W368=\"\"),OR(BE$7=$V368,BD368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W368,$W368=\"\"),OR(BF$7=$V368,BE368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W368,$W368=\"\"),OR(BG$7=$V368,BF368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W368,$W368=\"\"),OR(BH$7=$V368,BG368<>\" \")),$S368*$J368*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[362,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A369,1)),\"\",INDEX(Database[Project Name],A369,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A369,1)),\"\",INDEX(Database[Watershed],$A369,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A369,1)),\"\",INDEX(Database[BMP Type],$A369,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A369,1)),\"\",INDEX(Database[BMP Sub-type],$A369,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A369,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A369,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A369,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A369,1))","v":""},{"$f":"IF(H369=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G369,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H369=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G369,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H369=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G369,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A369,1)),\"\",INDEX(Database[BMP Size],$A369,1))","v":""},{"$f":"IF(B369=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G369,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A369,1)),\"\",INDEX(Database[Service Level],$A369,1))","v":""},{"$f":"IF(B369=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G369,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B369=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G369,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A369,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A369,1))","v":""},{"$f":"IF(B369=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G369,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A369,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A369,1))","v":""},"",{"$f":"IF(B369=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G369,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A369,1)),\"\",INDEX(Database[Comments (text)],$A369,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A369,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A369,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A369,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A369,1))","v":""},{"$f":"IF($X$7=$V369,$S$8*J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W369,$W369=\"\"),OR(Y$7=$V369,X369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W369,$W369=\"\"),OR(Z$7=$V369,Y369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W369,$W369=\"\"),OR(AA$7=$V369,Z369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W369,$W369=\"\"),OR(AB$7=$V369,AA369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W369,$W369=\"\"),OR(AC$7=$V369,AB369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W369,$W369=\"\"),OR(AD$7=$V369,AC369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W369,$W369=\"\"),OR(AE$7=$V369,AD369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W369,$W369=\"\"),OR(AF$7=$V369,AE369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W369,$W369=\"\"),OR(AG$7=$V369,AF369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W369,$W369=\"\"),OR(AH$7=$V369,AG369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W369,$W369=\"\"),OR(AI$7=$V369,AH369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W369,$W369=\"\"),OR(AJ$7=$V369,AI369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W369,$W369=\"\"),OR(AK$7=$V369,AJ369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W369,$W369=\"\"),OR(AL$7=$V369,AK369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W369,$W369=\"\"),OR(AM$7=$V369,AL369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W369,$W369=\"\"),OR(AN$7=$V369,AM369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W369,$W369=\"\"),OR(AO$7=$V369,AN369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W369,$W369=\"\"),OR(AP$7=$V369,AO369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W369,$W369=\"\"),OR(AQ$7=$V369,AP369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W369,$W369=\"\"),OR(AR$7=$V369,AQ369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W369,$W369=\"\"),OR(AS$7=$V369,AR369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W369,$W369=\"\"),OR(AT$7=$V369,AS369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W369,$W369=\"\"),OR(AU$7=$V369,AT369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W369,$W369=\"\"),OR(AV$7=$V369,AU369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W369,$W369=\"\"),OR(AW$7=$V369,AV369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W369,$W369=\"\"),OR(AX$7=$V369,AW369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W369,$W369=\"\"),OR(AY$7=$V369,AX369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W369,$W369=\"\"),OR(AZ$7=$V369,AY369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W369,$W369=\"\"),OR(BA$7=$V369,AZ369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W369,$W369=\"\"),OR(BB$7=$V369,BA369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W369,$W369=\"\"),OR(BC$7=$V369,BB369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W369,$W369=\"\"),OR(BD$7=$V369,BC369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W369,$W369=\"\"),OR(BE$7=$V369,BD369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W369,$W369=\"\"),OR(BF$7=$V369,BE369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W369,$W369=\"\"),OR(BG$7=$V369,BF369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W369,$W369=\"\"),OR(BH$7=$V369,BG369<>\" \")),$S369*$J369*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[363,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A370,1)),\"\",INDEX(Database[Project Name],A370,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A370,1)),\"\",INDEX(Database[Watershed],$A370,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A370,1)),\"\",INDEX(Database[BMP Type],$A370,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A370,1)),\"\",INDEX(Database[BMP Sub-type],$A370,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A370,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A370,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A370,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A370,1))","v":""},{"$f":"IF(H370=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G370,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H370=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G370,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H370=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G370,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A370,1)),\"\",INDEX(Database[BMP Size],$A370,1))","v":""},{"$f":"IF(B370=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G370,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A370,1)),\"\",INDEX(Database[Service Level],$A370,1))","v":""},{"$f":"IF(B370=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G370,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B370=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G370,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A370,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A370,1))","v":""},{"$f":"IF(B370=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G370,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A370,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A370,1))","v":""},"",{"$f":"IF(B370=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G370,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A370,1)),\"\",INDEX(Database[Comments (text)],$A370,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A370,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A370,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A370,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A370,1))","v":""},{"$f":"IF($X$7=$V370,$S$8*J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W370,$W370=\"\"),OR(Y$7=$V370,X370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W370,$W370=\"\"),OR(Z$7=$V370,Y370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W370,$W370=\"\"),OR(AA$7=$V370,Z370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W370,$W370=\"\"),OR(AB$7=$V370,AA370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W370,$W370=\"\"),OR(AC$7=$V370,AB370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W370,$W370=\"\"),OR(AD$7=$V370,AC370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W370,$W370=\"\"),OR(AE$7=$V370,AD370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W370,$W370=\"\"),OR(AF$7=$V370,AE370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W370,$W370=\"\"),OR(AG$7=$V370,AF370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W370,$W370=\"\"),OR(AH$7=$V370,AG370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W370,$W370=\"\"),OR(AI$7=$V370,AH370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W370,$W370=\"\"),OR(AJ$7=$V370,AI370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W370,$W370=\"\"),OR(AK$7=$V370,AJ370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W370,$W370=\"\"),OR(AL$7=$V370,AK370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W370,$W370=\"\"),OR(AM$7=$V370,AL370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W370,$W370=\"\"),OR(AN$7=$V370,AM370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W370,$W370=\"\"),OR(AO$7=$V370,AN370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W370,$W370=\"\"),OR(AP$7=$V370,AO370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W370,$W370=\"\"),OR(AQ$7=$V370,AP370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W370,$W370=\"\"),OR(AR$7=$V370,AQ370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W370,$W370=\"\"),OR(AS$7=$V370,AR370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W370,$W370=\"\"),OR(AT$7=$V370,AS370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W370,$W370=\"\"),OR(AU$7=$V370,AT370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W370,$W370=\"\"),OR(AV$7=$V370,AU370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W370,$W370=\"\"),OR(AW$7=$V370,AV370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W370,$W370=\"\"),OR(AX$7=$V370,AW370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W370,$W370=\"\"),OR(AY$7=$V370,AX370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W370,$W370=\"\"),OR(AZ$7=$V370,AY370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W370,$W370=\"\"),OR(BA$7=$V370,AZ370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W370,$W370=\"\"),OR(BB$7=$V370,BA370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W370,$W370=\"\"),OR(BC$7=$V370,BB370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W370,$W370=\"\"),OR(BD$7=$V370,BC370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W370,$W370=\"\"),OR(BE$7=$V370,BD370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W370,$W370=\"\"),OR(BF$7=$V370,BE370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W370,$W370=\"\"),OR(BG$7=$V370,BF370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W370,$W370=\"\"),OR(BH$7=$V370,BG370<>\" \")),$S370*$J370*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[364,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A371,1)),\"\",INDEX(Database[Project Name],A371,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A371,1)),\"\",INDEX(Database[Watershed],$A371,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A371,1)),\"\",INDEX(Database[BMP Type],$A371,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A371,1)),\"\",INDEX(Database[BMP Sub-type],$A371,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A371,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A371,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A371,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A371,1))","v":""},{"$f":"IF(H371=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G371,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H371=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G371,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H371=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G371,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A371,1)),\"\",INDEX(Database[BMP Size],$A371,1))","v":""},{"$f":"IF(B371=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G371,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A371,1)),\"\",INDEX(Database[Service Level],$A371,1))","v":""},{"$f":"IF(B371=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G371,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B371=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G371,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A371,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A371,1))","v":""},{"$f":"IF(B371=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G371,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A371,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A371,1))","v":""},"",{"$f":"IF(B371=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G371,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A371,1)),\"\",INDEX(Database[Comments (text)],$A371,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A371,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A371,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A371,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A371,1))","v":""},{"$f":"IF($X$7=$V371,$S$8*J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W371,$W371=\"\"),OR(Y$7=$V371,X371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W371,$W371=\"\"),OR(Z$7=$V371,Y371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W371,$W371=\"\"),OR(AA$7=$V371,Z371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W371,$W371=\"\"),OR(AB$7=$V371,AA371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W371,$W371=\"\"),OR(AC$7=$V371,AB371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W371,$W371=\"\"),OR(AD$7=$V371,AC371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W371,$W371=\"\"),OR(AE$7=$V371,AD371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W371,$W371=\"\"),OR(AF$7=$V371,AE371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W371,$W371=\"\"),OR(AG$7=$V371,AF371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W371,$W371=\"\"),OR(AH$7=$V371,AG371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W371,$W371=\"\"),OR(AI$7=$V371,AH371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W371,$W371=\"\"),OR(AJ$7=$V371,AI371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W371,$W371=\"\"),OR(AK$7=$V371,AJ371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W371,$W371=\"\"),OR(AL$7=$V371,AK371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W371,$W371=\"\"),OR(AM$7=$V371,AL371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W371,$W371=\"\"),OR(AN$7=$V371,AM371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W371,$W371=\"\"),OR(AO$7=$V371,AN371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W371,$W371=\"\"),OR(AP$7=$V371,AO371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W371,$W371=\"\"),OR(AQ$7=$V371,AP371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W371,$W371=\"\"),OR(AR$7=$V371,AQ371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W371,$W371=\"\"),OR(AS$7=$V371,AR371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W371,$W371=\"\"),OR(AT$7=$V371,AS371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W371,$W371=\"\"),OR(AU$7=$V371,AT371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W371,$W371=\"\"),OR(AV$7=$V371,AU371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W371,$W371=\"\"),OR(AW$7=$V371,AV371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W371,$W371=\"\"),OR(AX$7=$V371,AW371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W371,$W371=\"\"),OR(AY$7=$V371,AX371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W371,$W371=\"\"),OR(AZ$7=$V371,AY371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W371,$W371=\"\"),OR(BA$7=$V371,AZ371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W371,$W371=\"\"),OR(BB$7=$V371,BA371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W371,$W371=\"\"),OR(BC$7=$V371,BB371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W371,$W371=\"\"),OR(BD$7=$V371,BC371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W371,$W371=\"\"),OR(BE$7=$V371,BD371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W371,$W371=\"\"),OR(BF$7=$V371,BE371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W371,$W371=\"\"),OR(BG$7=$V371,BF371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W371,$W371=\"\"),OR(BH$7=$V371,BG371<>\" \")),$S371*$J371*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[365,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A372,1)),\"\",INDEX(Database[Project Name],A372,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A372,1)),\"\",INDEX(Database[Watershed],$A372,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A372,1)),\"\",INDEX(Database[BMP Type],$A372,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A372,1)),\"\",INDEX(Database[BMP Sub-type],$A372,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A372,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A372,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A372,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A372,1))","v":""},{"$f":"IF(H372=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G372,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H372=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G372,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H372=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G372,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A372,1)),\"\",INDEX(Database[BMP Size],$A372,1))","v":""},{"$f":"IF(B372=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G372,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A372,1)),\"\",INDEX(Database[Service Level],$A372,1))","v":""},{"$f":"IF(B372=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G372,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B372=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G372,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A372,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A372,1))","v":""},{"$f":"IF(B372=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G372,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A372,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A372,1))","v":""},"",{"$f":"IF(B372=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G372,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A372,1)),\"\",INDEX(Database[Comments (text)],$A372,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A372,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A372,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A372,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A372,1))","v":""},{"$f":"IF($X$7=$V372,$S$8*J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W372,$W372=\"\"),OR(Y$7=$V372,X372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W372,$W372=\"\"),OR(Z$7=$V372,Y372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W372,$W372=\"\"),OR(AA$7=$V372,Z372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W372,$W372=\"\"),OR(AB$7=$V372,AA372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W372,$W372=\"\"),OR(AC$7=$V372,AB372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W372,$W372=\"\"),OR(AD$7=$V372,AC372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W372,$W372=\"\"),OR(AE$7=$V372,AD372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W372,$W372=\"\"),OR(AF$7=$V372,AE372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W372,$W372=\"\"),OR(AG$7=$V372,AF372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W372,$W372=\"\"),OR(AH$7=$V372,AG372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W372,$W372=\"\"),OR(AI$7=$V372,AH372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W372,$W372=\"\"),OR(AJ$7=$V372,AI372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W372,$W372=\"\"),OR(AK$7=$V372,AJ372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W372,$W372=\"\"),OR(AL$7=$V372,AK372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W372,$W372=\"\"),OR(AM$7=$V372,AL372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W372,$W372=\"\"),OR(AN$7=$V372,AM372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W372,$W372=\"\"),OR(AO$7=$V372,AN372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W372,$W372=\"\"),OR(AP$7=$V372,AO372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W372,$W372=\"\"),OR(AQ$7=$V372,AP372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W372,$W372=\"\"),OR(AR$7=$V372,AQ372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W372,$W372=\"\"),OR(AS$7=$V372,AR372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W372,$W372=\"\"),OR(AT$7=$V372,AS372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W372,$W372=\"\"),OR(AU$7=$V372,AT372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W372,$W372=\"\"),OR(AV$7=$V372,AU372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W372,$W372=\"\"),OR(AW$7=$V372,AV372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W372,$W372=\"\"),OR(AX$7=$V372,AW372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W372,$W372=\"\"),OR(AY$7=$V372,AX372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W372,$W372=\"\"),OR(AZ$7=$V372,AY372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W372,$W372=\"\"),OR(BA$7=$V372,AZ372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W372,$W372=\"\"),OR(BB$7=$V372,BA372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W372,$W372=\"\"),OR(BC$7=$V372,BB372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W372,$W372=\"\"),OR(BD$7=$V372,BC372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W372,$W372=\"\"),OR(BE$7=$V372,BD372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W372,$W372=\"\"),OR(BF$7=$V372,BE372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W372,$W372=\"\"),OR(BG$7=$V372,BF372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W372,$W372=\"\"),OR(BH$7=$V372,BG372<>\" \")),$S372*$J372*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[366,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A373,1)),\"\",INDEX(Database[Project Name],A373,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A373,1)),\"\",INDEX(Database[Watershed],$A373,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A373,1)),\"\",INDEX(Database[BMP Type],$A373,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A373,1)),\"\",INDEX(Database[BMP Sub-type],$A373,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A373,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A373,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A373,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A373,1))","v":""},{"$f":"IF(H373=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G373,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H373=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G373,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H373=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G373,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A373,1)),\"\",INDEX(Database[BMP Size],$A373,1))","v":""},{"$f":"IF(B373=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G373,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A373,1)),\"\",INDEX(Database[Service Level],$A373,1))","v":""},{"$f":"IF(B373=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G373,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B373=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G373,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A373,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A373,1))","v":""},{"$f":"IF(B373=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G373,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A373,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A373,1))","v":""},"",{"$f":"IF(B373=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G373,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A373,1)),\"\",INDEX(Database[Comments (text)],$A373,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A373,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A373,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A373,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A373,1))","v":""},{"$f":"IF($X$7=$V373,$S$8*J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W373,$W373=\"\"),OR(Y$7=$V373,X373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W373,$W373=\"\"),OR(Z$7=$V373,Y373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W373,$W373=\"\"),OR(AA$7=$V373,Z373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W373,$W373=\"\"),OR(AB$7=$V373,AA373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W373,$W373=\"\"),OR(AC$7=$V373,AB373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W373,$W373=\"\"),OR(AD$7=$V373,AC373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W373,$W373=\"\"),OR(AE$7=$V373,AD373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W373,$W373=\"\"),OR(AF$7=$V373,AE373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W373,$W373=\"\"),OR(AG$7=$V373,AF373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W373,$W373=\"\"),OR(AH$7=$V373,AG373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W373,$W373=\"\"),OR(AI$7=$V373,AH373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W373,$W373=\"\"),OR(AJ$7=$V373,AI373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W373,$W373=\"\"),OR(AK$7=$V373,AJ373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W373,$W373=\"\"),OR(AL$7=$V373,AK373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W373,$W373=\"\"),OR(AM$7=$V373,AL373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W373,$W373=\"\"),OR(AN$7=$V373,AM373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W373,$W373=\"\"),OR(AO$7=$V373,AN373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W373,$W373=\"\"),OR(AP$7=$V373,AO373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W373,$W373=\"\"),OR(AQ$7=$V373,AP373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W373,$W373=\"\"),OR(AR$7=$V373,AQ373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W373,$W373=\"\"),OR(AS$7=$V373,AR373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W373,$W373=\"\"),OR(AT$7=$V373,AS373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W373,$W373=\"\"),OR(AU$7=$V373,AT373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W373,$W373=\"\"),OR(AV$7=$V373,AU373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W373,$W373=\"\"),OR(AW$7=$V373,AV373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W373,$W373=\"\"),OR(AX$7=$V373,AW373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W373,$W373=\"\"),OR(AY$7=$V373,AX373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W373,$W373=\"\"),OR(AZ$7=$V373,AY373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W373,$W373=\"\"),OR(BA$7=$V373,AZ373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W373,$W373=\"\"),OR(BB$7=$V373,BA373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W373,$W373=\"\"),OR(BC$7=$V373,BB373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W373,$W373=\"\"),OR(BD$7=$V373,BC373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W373,$W373=\"\"),OR(BE$7=$V373,BD373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W373,$W373=\"\"),OR(BF$7=$V373,BE373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W373,$W373=\"\"),OR(BG$7=$V373,BF373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W373,$W373=\"\"),OR(BH$7=$V373,BG373<>\" \")),$S373*$J373*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[367,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A374,1)),\"\",INDEX(Database[Project Name],A374,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A374,1)),\"\",INDEX(Database[Watershed],$A374,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A374,1)),\"\",INDEX(Database[BMP Type],$A374,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A374,1)),\"\",INDEX(Database[BMP Sub-type],$A374,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A374,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A374,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A374,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A374,1))","v":""},{"$f":"IF(H374=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G374,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H374=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G374,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H374=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G374,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A374,1)),\"\",INDEX(Database[BMP Size],$A374,1))","v":""},{"$f":"IF(B374=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G374,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A374,1)),\"\",INDEX(Database[Service Level],$A374,1))","v":""},{"$f":"IF(B374=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G374,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B374=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G374,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A374,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A374,1))","v":""},{"$f":"IF(B374=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G374,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A374,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A374,1))","v":""},"",{"$f":"IF(B374=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G374,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A374,1)),\"\",INDEX(Database[Comments (text)],$A374,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A374,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A374,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A374,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A374,1))","v":""},{"$f":"IF($X$7=$V374,$S$8*J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W374,$W374=\"\"),OR(Y$7=$V374,X374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W374,$W374=\"\"),OR(Z$7=$V374,Y374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W374,$W374=\"\"),OR(AA$7=$V374,Z374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W374,$W374=\"\"),OR(AB$7=$V374,AA374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W374,$W374=\"\"),OR(AC$7=$V374,AB374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W374,$W374=\"\"),OR(AD$7=$V374,AC374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W374,$W374=\"\"),OR(AE$7=$V374,AD374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W374,$W374=\"\"),OR(AF$7=$V374,AE374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W374,$W374=\"\"),OR(AG$7=$V374,AF374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W374,$W374=\"\"),OR(AH$7=$V374,AG374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W374,$W374=\"\"),OR(AI$7=$V374,AH374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W374,$W374=\"\"),OR(AJ$7=$V374,AI374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W374,$W374=\"\"),OR(AK$7=$V374,AJ374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W374,$W374=\"\"),OR(AL$7=$V374,AK374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W374,$W374=\"\"),OR(AM$7=$V374,AL374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W374,$W374=\"\"),OR(AN$7=$V374,AM374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W374,$W374=\"\"),OR(AO$7=$V374,AN374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W374,$W374=\"\"),OR(AP$7=$V374,AO374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W374,$W374=\"\"),OR(AQ$7=$V374,AP374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W374,$W374=\"\"),OR(AR$7=$V374,AQ374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W374,$W374=\"\"),OR(AS$7=$V374,AR374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W374,$W374=\"\"),OR(AT$7=$V374,AS374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W374,$W374=\"\"),OR(AU$7=$V374,AT374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W374,$W374=\"\"),OR(AV$7=$V374,AU374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W374,$W374=\"\"),OR(AW$7=$V374,AV374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W374,$W374=\"\"),OR(AX$7=$V374,AW374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W374,$W374=\"\"),OR(AY$7=$V374,AX374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W374,$W374=\"\"),OR(AZ$7=$V374,AY374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W374,$W374=\"\"),OR(BA$7=$V374,AZ374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W374,$W374=\"\"),OR(BB$7=$V374,BA374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W374,$W374=\"\"),OR(BC$7=$V374,BB374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W374,$W374=\"\"),OR(BD$7=$V374,BC374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W374,$W374=\"\"),OR(BE$7=$V374,BD374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W374,$W374=\"\"),OR(BF$7=$V374,BE374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W374,$W374=\"\"),OR(BG$7=$V374,BF374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W374,$W374=\"\"),OR(BH$7=$V374,BG374<>\" \")),$S374*$J374*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[368,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A375,1)),\"\",INDEX(Database[Project Name],A375,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A375,1)),\"\",INDEX(Database[Watershed],$A375,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A375,1)),\"\",INDEX(Database[BMP Type],$A375,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A375,1)),\"\",INDEX(Database[BMP Sub-type],$A375,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A375,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A375,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A375,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A375,1))","v":""},{"$f":"IF(H375=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G375,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H375=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G375,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H375=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G375,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A375,1)),\"\",INDEX(Database[BMP Size],$A375,1))","v":""},{"$f":"IF(B375=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G375,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A375,1)),\"\",INDEX(Database[Service Level],$A375,1))","v":""},{"$f":"IF(B375=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G375,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B375=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G375,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A375,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A375,1))","v":""},{"$f":"IF(B375=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G375,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A375,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A375,1))","v":""},"",{"$f":"IF(B375=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G375,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A375,1)),\"\",INDEX(Database[Comments (text)],$A375,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A375,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A375,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A375,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A375,1))","v":""},{"$f":"IF($X$7=$V375,$S$8*J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W375,$W375=\"\"),OR(Y$7=$V375,X375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W375,$W375=\"\"),OR(Z$7=$V375,Y375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W375,$W375=\"\"),OR(AA$7=$V375,Z375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W375,$W375=\"\"),OR(AB$7=$V375,AA375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W375,$W375=\"\"),OR(AC$7=$V375,AB375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W375,$W375=\"\"),OR(AD$7=$V375,AC375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W375,$W375=\"\"),OR(AE$7=$V375,AD375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W375,$W375=\"\"),OR(AF$7=$V375,AE375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W375,$W375=\"\"),OR(AG$7=$V375,AF375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W375,$W375=\"\"),OR(AH$7=$V375,AG375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W375,$W375=\"\"),OR(AI$7=$V375,AH375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W375,$W375=\"\"),OR(AJ$7=$V375,AI375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W375,$W375=\"\"),OR(AK$7=$V375,AJ375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W375,$W375=\"\"),OR(AL$7=$V375,AK375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W375,$W375=\"\"),OR(AM$7=$V375,AL375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W375,$W375=\"\"),OR(AN$7=$V375,AM375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W375,$W375=\"\"),OR(AO$7=$V375,AN375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W375,$W375=\"\"),OR(AP$7=$V375,AO375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W375,$W375=\"\"),OR(AQ$7=$V375,AP375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W375,$W375=\"\"),OR(AR$7=$V375,AQ375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W375,$W375=\"\"),OR(AS$7=$V375,AR375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W375,$W375=\"\"),OR(AT$7=$V375,AS375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W375,$W375=\"\"),OR(AU$7=$V375,AT375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W375,$W375=\"\"),OR(AV$7=$V375,AU375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W375,$W375=\"\"),OR(AW$7=$V375,AV375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W375,$W375=\"\"),OR(AX$7=$V375,AW375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W375,$W375=\"\"),OR(AY$7=$V375,AX375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W375,$W375=\"\"),OR(AZ$7=$V375,AY375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W375,$W375=\"\"),OR(BA$7=$V375,AZ375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W375,$W375=\"\"),OR(BB$7=$V375,BA375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W375,$W375=\"\"),OR(BC$7=$V375,BB375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W375,$W375=\"\"),OR(BD$7=$V375,BC375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W375,$W375=\"\"),OR(BE$7=$V375,BD375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W375,$W375=\"\"),OR(BF$7=$V375,BE375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W375,$W375=\"\"),OR(BG$7=$V375,BF375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W375,$W375=\"\"),OR(BH$7=$V375,BG375<>\" \")),$S375*$J375*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[369,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A376,1)),\"\",INDEX(Database[Project Name],A376,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A376,1)),\"\",INDEX(Database[Watershed],$A376,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A376,1)),\"\",INDEX(Database[BMP Type],$A376,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A376,1)),\"\",INDEX(Database[BMP Sub-type],$A376,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A376,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A376,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A376,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A376,1))","v":""},{"$f":"IF(H376=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G376,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H376=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G376,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H376=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G376,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A376,1)),\"\",INDEX(Database[BMP Size],$A376,1))","v":""},{"$f":"IF(B376=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G376,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A376,1)),\"\",INDEX(Database[Service Level],$A376,1))","v":""},{"$f":"IF(B376=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G376,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B376=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G376,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A376,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A376,1))","v":""},{"$f":"IF(B376=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G376,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A376,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A376,1))","v":""},"",{"$f":"IF(B376=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G376,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A376,1)),\"\",INDEX(Database[Comments (text)],$A376,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A376,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A376,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A376,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A376,1))","v":""},{"$f":"IF($X$7=$V376,$S$8*J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W376,$W376=\"\"),OR(Y$7=$V376,X376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W376,$W376=\"\"),OR(Z$7=$V376,Y376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W376,$W376=\"\"),OR(AA$7=$V376,Z376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W376,$W376=\"\"),OR(AB$7=$V376,AA376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W376,$W376=\"\"),OR(AC$7=$V376,AB376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W376,$W376=\"\"),OR(AD$7=$V376,AC376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W376,$W376=\"\"),OR(AE$7=$V376,AD376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W376,$W376=\"\"),OR(AF$7=$V376,AE376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W376,$W376=\"\"),OR(AG$7=$V376,AF376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W376,$W376=\"\"),OR(AH$7=$V376,AG376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W376,$W376=\"\"),OR(AI$7=$V376,AH376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W376,$W376=\"\"),OR(AJ$7=$V376,AI376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W376,$W376=\"\"),OR(AK$7=$V376,AJ376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W376,$W376=\"\"),OR(AL$7=$V376,AK376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W376,$W376=\"\"),OR(AM$7=$V376,AL376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W376,$W376=\"\"),OR(AN$7=$V376,AM376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W376,$W376=\"\"),OR(AO$7=$V376,AN376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W376,$W376=\"\"),OR(AP$7=$V376,AO376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W376,$W376=\"\"),OR(AQ$7=$V376,AP376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W376,$W376=\"\"),OR(AR$7=$V376,AQ376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W376,$W376=\"\"),OR(AS$7=$V376,AR376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W376,$W376=\"\"),OR(AT$7=$V376,AS376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W376,$W376=\"\"),OR(AU$7=$V376,AT376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W376,$W376=\"\"),OR(AV$7=$V376,AU376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W376,$W376=\"\"),OR(AW$7=$V376,AV376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W376,$W376=\"\"),OR(AX$7=$V376,AW376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W376,$W376=\"\"),OR(AY$7=$V376,AX376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W376,$W376=\"\"),OR(AZ$7=$V376,AY376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W376,$W376=\"\"),OR(BA$7=$V376,AZ376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W376,$W376=\"\"),OR(BB$7=$V376,BA376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W376,$W376=\"\"),OR(BC$7=$V376,BB376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W376,$W376=\"\"),OR(BD$7=$V376,BC376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W376,$W376=\"\"),OR(BE$7=$V376,BD376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W376,$W376=\"\"),OR(BF$7=$V376,BE376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W376,$W376=\"\"),OR(BG$7=$V376,BF376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W376,$W376=\"\"),OR(BH$7=$V376,BG376<>\" \")),$S376*$J376*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[370,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A377,1)),\"\",INDEX(Database[Project Name],A377,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A377,1)),\"\",INDEX(Database[Watershed],$A377,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A377,1)),\"\",INDEX(Database[BMP Type],$A377,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A377,1)),\"\",INDEX(Database[BMP Sub-type],$A377,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A377,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A377,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A377,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A377,1))","v":""},{"$f":"IF(H377=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G377,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H377=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G377,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H377=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G377,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A377,1)),\"\",INDEX(Database[BMP Size],$A377,1))","v":""},{"$f":"IF(B377=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G377,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A377,1)),\"\",INDEX(Database[Service Level],$A377,1))","v":""},{"$f":"IF(B377=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G377,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B377=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G377,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A377,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A377,1))","v":""},{"$f":"IF(B377=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G377,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A377,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A377,1))","v":""},"",{"$f":"IF(B377=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G377,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A377,1)),\"\",INDEX(Database[Comments (text)],$A377,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A377,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A377,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A377,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A377,1))","v":""},{"$f":"IF($X$7=$V377,$S$8*J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W377,$W377=\"\"),OR(Y$7=$V377,X377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W377,$W377=\"\"),OR(Z$7=$V377,Y377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W377,$W377=\"\"),OR(AA$7=$V377,Z377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W377,$W377=\"\"),OR(AB$7=$V377,AA377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W377,$W377=\"\"),OR(AC$7=$V377,AB377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W377,$W377=\"\"),OR(AD$7=$V377,AC377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W377,$W377=\"\"),OR(AE$7=$V377,AD377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W377,$W377=\"\"),OR(AF$7=$V377,AE377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W377,$W377=\"\"),OR(AG$7=$V377,AF377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W377,$W377=\"\"),OR(AH$7=$V377,AG377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W377,$W377=\"\"),OR(AI$7=$V377,AH377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W377,$W377=\"\"),OR(AJ$7=$V377,AI377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W377,$W377=\"\"),OR(AK$7=$V377,AJ377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W377,$W377=\"\"),OR(AL$7=$V377,AK377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W377,$W377=\"\"),OR(AM$7=$V377,AL377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W377,$W377=\"\"),OR(AN$7=$V377,AM377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W377,$W377=\"\"),OR(AO$7=$V377,AN377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W377,$W377=\"\"),OR(AP$7=$V377,AO377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W377,$W377=\"\"),OR(AQ$7=$V377,AP377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W377,$W377=\"\"),OR(AR$7=$V377,AQ377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W377,$W377=\"\"),OR(AS$7=$V377,AR377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W377,$W377=\"\"),OR(AT$7=$V377,AS377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W377,$W377=\"\"),OR(AU$7=$V377,AT377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W377,$W377=\"\"),OR(AV$7=$V377,AU377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W377,$W377=\"\"),OR(AW$7=$V377,AV377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W377,$W377=\"\"),OR(AX$7=$V377,AW377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W377,$W377=\"\"),OR(AY$7=$V377,AX377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W377,$W377=\"\"),OR(AZ$7=$V377,AY377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W377,$W377=\"\"),OR(BA$7=$V377,AZ377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W377,$W377=\"\"),OR(BB$7=$V377,BA377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W377,$W377=\"\"),OR(BC$7=$V377,BB377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W377,$W377=\"\"),OR(BD$7=$V377,BC377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W377,$W377=\"\"),OR(BE$7=$V377,BD377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W377,$W377=\"\"),OR(BF$7=$V377,BE377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W377,$W377=\"\"),OR(BG$7=$V377,BF377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W377,$W377=\"\"),OR(BH$7=$V377,BG377<>\" \")),$S377*$J377*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[371,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A378,1)),\"\",INDEX(Database[Project Name],A378,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A378,1)),\"\",INDEX(Database[Watershed],$A378,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A378,1)),\"\",INDEX(Database[BMP Type],$A378,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A378,1)),\"\",INDEX(Database[BMP Sub-type],$A378,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A378,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A378,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A378,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A378,1))","v":""},{"$f":"IF(H378=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G378,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H378=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G378,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H378=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G378,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A378,1)),\"\",INDEX(Database[BMP Size],$A378,1))","v":""},{"$f":"IF(B378=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G378,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A378,1)),\"\",INDEX(Database[Service Level],$A378,1))","v":""},{"$f":"IF(B378=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G378,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B378=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G378,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A378,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A378,1))","v":""},{"$f":"IF(B378=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G378,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A378,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A378,1))","v":""},"",{"$f":"IF(B378=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G378,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A378,1)),\"\",INDEX(Database[Comments (text)],$A378,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A378,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A378,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A378,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A378,1))","v":""},{"$f":"IF($X$7=$V378,$S$8*J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W378,$W378=\"\"),OR(Y$7=$V378,X378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W378,$W378=\"\"),OR(Z$7=$V378,Y378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W378,$W378=\"\"),OR(AA$7=$V378,Z378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W378,$W378=\"\"),OR(AB$7=$V378,AA378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W378,$W378=\"\"),OR(AC$7=$V378,AB378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W378,$W378=\"\"),OR(AD$7=$V378,AC378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W378,$W378=\"\"),OR(AE$7=$V378,AD378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W378,$W378=\"\"),OR(AF$7=$V378,AE378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W378,$W378=\"\"),OR(AG$7=$V378,AF378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W378,$W378=\"\"),OR(AH$7=$V378,AG378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W378,$W378=\"\"),OR(AI$7=$V378,AH378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W378,$W378=\"\"),OR(AJ$7=$V378,AI378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W378,$W378=\"\"),OR(AK$7=$V378,AJ378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W378,$W378=\"\"),OR(AL$7=$V378,AK378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W378,$W378=\"\"),OR(AM$7=$V378,AL378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W378,$W378=\"\"),OR(AN$7=$V378,AM378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W378,$W378=\"\"),OR(AO$7=$V378,AN378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W378,$W378=\"\"),OR(AP$7=$V378,AO378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W378,$W378=\"\"),OR(AQ$7=$V378,AP378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W378,$W378=\"\"),OR(AR$7=$V378,AQ378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W378,$W378=\"\"),OR(AS$7=$V378,AR378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W378,$W378=\"\"),OR(AT$7=$V378,AS378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W378,$W378=\"\"),OR(AU$7=$V378,AT378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W378,$W378=\"\"),OR(AV$7=$V378,AU378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W378,$W378=\"\"),OR(AW$7=$V378,AV378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W378,$W378=\"\"),OR(AX$7=$V378,AW378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W378,$W378=\"\"),OR(AY$7=$V378,AX378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W378,$W378=\"\"),OR(AZ$7=$V378,AY378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W378,$W378=\"\"),OR(BA$7=$V378,AZ378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W378,$W378=\"\"),OR(BB$7=$V378,BA378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W378,$W378=\"\"),OR(BC$7=$V378,BB378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W378,$W378=\"\"),OR(BD$7=$V378,BC378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W378,$W378=\"\"),OR(BE$7=$V378,BD378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W378,$W378=\"\"),OR(BF$7=$V378,BE378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W378,$W378=\"\"),OR(BG$7=$V378,BF378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W378,$W378=\"\"),OR(BH$7=$V378,BG378<>\" \")),$S378*$J378*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[372,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A379,1)),\"\",INDEX(Database[Project Name],A379,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A379,1)),\"\",INDEX(Database[Watershed],$A379,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A379,1)),\"\",INDEX(Database[BMP Type],$A379,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A379,1)),\"\",INDEX(Database[BMP Sub-type],$A379,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A379,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A379,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A379,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A379,1))","v":""},{"$f":"IF(H379=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G379,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H379=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G379,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H379=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G379,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A379,1)),\"\",INDEX(Database[BMP Size],$A379,1))","v":""},{"$f":"IF(B379=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G379,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A379,1)),\"\",INDEX(Database[Service Level],$A379,1))","v":""},{"$f":"IF(B379=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G379,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B379=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G379,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A379,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A379,1))","v":""},{"$f":"IF(B379=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G379,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A379,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A379,1))","v":""},"",{"$f":"IF(B379=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G379,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A379,1)),\"\",INDEX(Database[Comments (text)],$A379,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A379,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A379,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A379,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A379,1))","v":""},{"$f":"IF($X$7=$V379,$S$8*J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W379,$W379=\"\"),OR(Y$7=$V379,X379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W379,$W379=\"\"),OR(Z$7=$V379,Y379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W379,$W379=\"\"),OR(AA$7=$V379,Z379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W379,$W379=\"\"),OR(AB$7=$V379,AA379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W379,$W379=\"\"),OR(AC$7=$V379,AB379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W379,$W379=\"\"),OR(AD$7=$V379,AC379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W379,$W379=\"\"),OR(AE$7=$V379,AD379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W379,$W379=\"\"),OR(AF$7=$V379,AE379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W379,$W379=\"\"),OR(AG$7=$V379,AF379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W379,$W379=\"\"),OR(AH$7=$V379,AG379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W379,$W379=\"\"),OR(AI$7=$V379,AH379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W379,$W379=\"\"),OR(AJ$7=$V379,AI379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W379,$W379=\"\"),OR(AK$7=$V379,AJ379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W379,$W379=\"\"),OR(AL$7=$V379,AK379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W379,$W379=\"\"),OR(AM$7=$V379,AL379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W379,$W379=\"\"),OR(AN$7=$V379,AM379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W379,$W379=\"\"),OR(AO$7=$V379,AN379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W379,$W379=\"\"),OR(AP$7=$V379,AO379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W379,$W379=\"\"),OR(AQ$7=$V379,AP379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W379,$W379=\"\"),OR(AR$7=$V379,AQ379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W379,$W379=\"\"),OR(AS$7=$V379,AR379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W379,$W379=\"\"),OR(AT$7=$V379,AS379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W379,$W379=\"\"),OR(AU$7=$V379,AT379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W379,$W379=\"\"),OR(AV$7=$V379,AU379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W379,$W379=\"\"),OR(AW$7=$V379,AV379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W379,$W379=\"\"),OR(AX$7=$V379,AW379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W379,$W379=\"\"),OR(AY$7=$V379,AX379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W379,$W379=\"\"),OR(AZ$7=$V379,AY379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W379,$W379=\"\"),OR(BA$7=$V379,AZ379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W379,$W379=\"\"),OR(BB$7=$V379,BA379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W379,$W379=\"\"),OR(BC$7=$V379,BB379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W379,$W379=\"\"),OR(BD$7=$V379,BC379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W379,$W379=\"\"),OR(BE$7=$V379,BD379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W379,$W379=\"\"),OR(BF$7=$V379,BE379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W379,$W379=\"\"),OR(BG$7=$V379,BF379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W379,$W379=\"\"),OR(BH$7=$V379,BG379<>\" \")),$S379*$J379*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[373,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A380,1)),\"\",INDEX(Database[Project Name],A380,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A380,1)),\"\",INDEX(Database[Watershed],$A380,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A380,1)),\"\",INDEX(Database[BMP Type],$A380,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A380,1)),\"\",INDEX(Database[BMP Sub-type],$A380,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A380,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A380,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A380,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A380,1))","v":""},{"$f":"IF(H380=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G380,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H380=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G380,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H380=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G380,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A380,1)),\"\",INDEX(Database[BMP Size],$A380,1))","v":""},{"$f":"IF(B380=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G380,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A380,1)),\"\",INDEX(Database[Service Level],$A380,1))","v":""},{"$f":"IF(B380=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G380,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B380=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G380,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A380,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A380,1))","v":""},{"$f":"IF(B380=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G380,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A380,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A380,1))","v":""},"",{"$f":"IF(B380=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G380,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A380,1)),\"\",INDEX(Database[Comments (text)],$A380,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A380,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A380,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A380,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A380,1))","v":""},{"$f":"IF($X$7=$V380,$S$8*J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W380,$W380=\"\"),OR(Y$7=$V380,X380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W380,$W380=\"\"),OR(Z$7=$V380,Y380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W380,$W380=\"\"),OR(AA$7=$V380,Z380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W380,$W380=\"\"),OR(AB$7=$V380,AA380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W380,$W380=\"\"),OR(AC$7=$V380,AB380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W380,$W380=\"\"),OR(AD$7=$V380,AC380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W380,$W380=\"\"),OR(AE$7=$V380,AD380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W380,$W380=\"\"),OR(AF$7=$V380,AE380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W380,$W380=\"\"),OR(AG$7=$V380,AF380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W380,$W380=\"\"),OR(AH$7=$V380,AG380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W380,$W380=\"\"),OR(AI$7=$V380,AH380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W380,$W380=\"\"),OR(AJ$7=$V380,AI380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W380,$W380=\"\"),OR(AK$7=$V380,AJ380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W380,$W380=\"\"),OR(AL$7=$V380,AK380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W380,$W380=\"\"),OR(AM$7=$V380,AL380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W380,$W380=\"\"),OR(AN$7=$V380,AM380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W380,$W380=\"\"),OR(AO$7=$V380,AN380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W380,$W380=\"\"),OR(AP$7=$V380,AO380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W380,$W380=\"\"),OR(AQ$7=$V380,AP380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W380,$W380=\"\"),OR(AR$7=$V380,AQ380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W380,$W380=\"\"),OR(AS$7=$V380,AR380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W380,$W380=\"\"),OR(AT$7=$V380,AS380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W380,$W380=\"\"),OR(AU$7=$V380,AT380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W380,$W380=\"\"),OR(AV$7=$V380,AU380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W380,$W380=\"\"),OR(AW$7=$V380,AV380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W380,$W380=\"\"),OR(AX$7=$V380,AW380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W380,$W380=\"\"),OR(AY$7=$V380,AX380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W380,$W380=\"\"),OR(AZ$7=$V380,AY380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W380,$W380=\"\"),OR(BA$7=$V380,AZ380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W380,$W380=\"\"),OR(BB$7=$V380,BA380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W380,$W380=\"\"),OR(BC$7=$V380,BB380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W380,$W380=\"\"),OR(BD$7=$V380,BC380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W380,$W380=\"\"),OR(BE$7=$V380,BD380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W380,$W380=\"\"),OR(BF$7=$V380,BE380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W380,$W380=\"\"),OR(BG$7=$V380,BF380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W380,$W380=\"\"),OR(BH$7=$V380,BG380<>\" \")),$S380*$J380*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[374,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A381,1)),\"\",INDEX(Database[Project Name],A381,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A381,1)),\"\",INDEX(Database[Watershed],$A381,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A381,1)),\"\",INDEX(Database[BMP Type],$A381,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A381,1)),\"\",INDEX(Database[BMP Sub-type],$A381,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A381,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A381,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A381,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A381,1))","v":""},{"$f":"IF(H381=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G381,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H381=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G381,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H381=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G381,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A381,1)),\"\",INDEX(Database[BMP Size],$A381,1))","v":""},{"$f":"IF(B381=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G381,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A381,1)),\"\",INDEX(Database[Service Level],$A381,1))","v":""},{"$f":"IF(B381=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G381,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B381=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G381,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A381,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A381,1))","v":""},{"$f":"IF(B381=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G381,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A381,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A381,1))","v":""},"",{"$f":"IF(B381=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G381,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A381,1)),\"\",INDEX(Database[Comments (text)],$A381,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A381,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A381,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A381,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A381,1))","v":""},{"$f":"IF($X$7=$V381,$S$8*J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W381,$W381=\"\"),OR(Y$7=$V381,X381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W381,$W381=\"\"),OR(Z$7=$V381,Y381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W381,$W381=\"\"),OR(AA$7=$V381,Z381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W381,$W381=\"\"),OR(AB$7=$V381,AA381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W381,$W381=\"\"),OR(AC$7=$V381,AB381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W381,$W381=\"\"),OR(AD$7=$V381,AC381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W381,$W381=\"\"),OR(AE$7=$V381,AD381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W381,$W381=\"\"),OR(AF$7=$V381,AE381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W381,$W381=\"\"),OR(AG$7=$V381,AF381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W381,$W381=\"\"),OR(AH$7=$V381,AG381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W381,$W381=\"\"),OR(AI$7=$V381,AH381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W381,$W381=\"\"),OR(AJ$7=$V381,AI381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W381,$W381=\"\"),OR(AK$7=$V381,AJ381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W381,$W381=\"\"),OR(AL$7=$V381,AK381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W381,$W381=\"\"),OR(AM$7=$V381,AL381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W381,$W381=\"\"),OR(AN$7=$V381,AM381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W381,$W381=\"\"),OR(AO$7=$V381,AN381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W381,$W381=\"\"),OR(AP$7=$V381,AO381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W381,$W381=\"\"),OR(AQ$7=$V381,AP381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W381,$W381=\"\"),OR(AR$7=$V381,AQ381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W381,$W381=\"\"),OR(AS$7=$V381,AR381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W381,$W381=\"\"),OR(AT$7=$V381,AS381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W381,$W381=\"\"),OR(AU$7=$V381,AT381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W381,$W381=\"\"),OR(AV$7=$V381,AU381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W381,$W381=\"\"),OR(AW$7=$V381,AV381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W381,$W381=\"\"),OR(AX$7=$V381,AW381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W381,$W381=\"\"),OR(AY$7=$V381,AX381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W381,$W381=\"\"),OR(AZ$7=$V381,AY381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W381,$W381=\"\"),OR(BA$7=$V381,AZ381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W381,$W381=\"\"),OR(BB$7=$V381,BA381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W381,$W381=\"\"),OR(BC$7=$V381,BB381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W381,$W381=\"\"),OR(BD$7=$V381,BC381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W381,$W381=\"\"),OR(BE$7=$V381,BD381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W381,$W381=\"\"),OR(BF$7=$V381,BE381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W381,$W381=\"\"),OR(BG$7=$V381,BF381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W381,$W381=\"\"),OR(BH$7=$V381,BG381<>\" \")),$S381*$J381*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[375,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A382,1)),\"\",INDEX(Database[Project Name],A382,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A382,1)),\"\",INDEX(Database[Watershed],$A382,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A382,1)),\"\",INDEX(Database[BMP Type],$A382,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A382,1)),\"\",INDEX(Database[BMP Sub-type],$A382,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A382,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A382,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A382,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A382,1))","v":""},{"$f":"IF(H382=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G382,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H382=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G382,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H382=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G382,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A382,1)),\"\",INDEX(Database[BMP Size],$A382,1))","v":""},{"$f":"IF(B382=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G382,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A382,1)),\"\",INDEX(Database[Service Level],$A382,1))","v":""},{"$f":"IF(B382=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G382,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B382=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G382,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A382,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A382,1))","v":""},{"$f":"IF(B382=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G382,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A382,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A382,1))","v":""},"",{"$f":"IF(B382=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G382,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A382,1)),\"\",INDEX(Database[Comments (text)],$A382,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A382,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A382,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A382,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A382,1))","v":""},{"$f":"IF($X$7=$V382,$S$8*J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W382,$W382=\"\"),OR(Y$7=$V382,X382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W382,$W382=\"\"),OR(Z$7=$V382,Y382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W382,$W382=\"\"),OR(AA$7=$V382,Z382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W382,$W382=\"\"),OR(AB$7=$V382,AA382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W382,$W382=\"\"),OR(AC$7=$V382,AB382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W382,$W382=\"\"),OR(AD$7=$V382,AC382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W382,$W382=\"\"),OR(AE$7=$V382,AD382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W382,$W382=\"\"),OR(AF$7=$V382,AE382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W382,$W382=\"\"),OR(AG$7=$V382,AF382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W382,$W382=\"\"),OR(AH$7=$V382,AG382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W382,$W382=\"\"),OR(AI$7=$V382,AH382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W382,$W382=\"\"),OR(AJ$7=$V382,AI382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W382,$W382=\"\"),OR(AK$7=$V382,AJ382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W382,$W382=\"\"),OR(AL$7=$V382,AK382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W382,$W382=\"\"),OR(AM$7=$V382,AL382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W382,$W382=\"\"),OR(AN$7=$V382,AM382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W382,$W382=\"\"),OR(AO$7=$V382,AN382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W382,$W382=\"\"),OR(AP$7=$V382,AO382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W382,$W382=\"\"),OR(AQ$7=$V382,AP382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W382,$W382=\"\"),OR(AR$7=$V382,AQ382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W382,$W382=\"\"),OR(AS$7=$V382,AR382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W382,$W382=\"\"),OR(AT$7=$V382,AS382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W382,$W382=\"\"),OR(AU$7=$V382,AT382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W382,$W382=\"\"),OR(AV$7=$V382,AU382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W382,$W382=\"\"),OR(AW$7=$V382,AV382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W382,$W382=\"\"),OR(AX$7=$V382,AW382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W382,$W382=\"\"),OR(AY$7=$V382,AX382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W382,$W382=\"\"),OR(AZ$7=$V382,AY382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W382,$W382=\"\"),OR(BA$7=$V382,AZ382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W382,$W382=\"\"),OR(BB$7=$V382,BA382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W382,$W382=\"\"),OR(BC$7=$V382,BB382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W382,$W382=\"\"),OR(BD$7=$V382,BC382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W382,$W382=\"\"),OR(BE$7=$V382,BD382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W382,$W382=\"\"),OR(BF$7=$V382,BE382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W382,$W382=\"\"),OR(BG$7=$V382,BF382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W382,$W382=\"\"),OR(BH$7=$V382,BG382<>\" \")),$S382*$J382*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[376,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A383,1)),\"\",INDEX(Database[Project Name],A383,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A383,1)),\"\",INDEX(Database[Watershed],$A383,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A383,1)),\"\",INDEX(Database[BMP Type],$A383,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A383,1)),\"\",INDEX(Database[BMP Sub-type],$A383,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A383,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A383,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A383,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A383,1))","v":""},{"$f":"IF(H383=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G383,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H383=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G383,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H383=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G383,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A383,1)),\"\",INDEX(Database[BMP Size],$A383,1))","v":""},{"$f":"IF(B383=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G383,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A383,1)),\"\",INDEX(Database[Service Level],$A383,1))","v":""},{"$f":"IF(B383=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G383,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B383=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G383,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A383,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A383,1))","v":""},{"$f":"IF(B383=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G383,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A383,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A383,1))","v":""},"",{"$f":"IF(B383=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G383,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A383,1)),\"\",INDEX(Database[Comments (text)],$A383,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A383,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A383,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A383,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A383,1))","v":""},{"$f":"IF($X$7=$V383,$S$8*J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W383,$W383=\"\"),OR(Y$7=$V383,X383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W383,$W383=\"\"),OR(Z$7=$V383,Y383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W383,$W383=\"\"),OR(AA$7=$V383,Z383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W383,$W383=\"\"),OR(AB$7=$V383,AA383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W383,$W383=\"\"),OR(AC$7=$V383,AB383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W383,$W383=\"\"),OR(AD$7=$V383,AC383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W383,$W383=\"\"),OR(AE$7=$V383,AD383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W383,$W383=\"\"),OR(AF$7=$V383,AE383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W383,$W383=\"\"),OR(AG$7=$V383,AF383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W383,$W383=\"\"),OR(AH$7=$V383,AG383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W383,$W383=\"\"),OR(AI$7=$V383,AH383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W383,$W383=\"\"),OR(AJ$7=$V383,AI383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W383,$W383=\"\"),OR(AK$7=$V383,AJ383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W383,$W383=\"\"),OR(AL$7=$V383,AK383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W383,$W383=\"\"),OR(AM$7=$V383,AL383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W383,$W383=\"\"),OR(AN$7=$V383,AM383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W383,$W383=\"\"),OR(AO$7=$V383,AN383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W383,$W383=\"\"),OR(AP$7=$V383,AO383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W383,$W383=\"\"),OR(AQ$7=$V383,AP383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W383,$W383=\"\"),OR(AR$7=$V383,AQ383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W383,$W383=\"\"),OR(AS$7=$V383,AR383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W383,$W383=\"\"),OR(AT$7=$V383,AS383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W383,$W383=\"\"),OR(AU$7=$V383,AT383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W383,$W383=\"\"),OR(AV$7=$V383,AU383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W383,$W383=\"\"),OR(AW$7=$V383,AV383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W383,$W383=\"\"),OR(AX$7=$V383,AW383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W383,$W383=\"\"),OR(AY$7=$V383,AX383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W383,$W383=\"\"),OR(AZ$7=$V383,AY383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W383,$W383=\"\"),OR(BA$7=$V383,AZ383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W383,$W383=\"\"),OR(BB$7=$V383,BA383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W383,$W383=\"\"),OR(BC$7=$V383,BB383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W383,$W383=\"\"),OR(BD$7=$V383,BC383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W383,$W383=\"\"),OR(BE$7=$V383,BD383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W383,$W383=\"\"),OR(BF$7=$V383,BE383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W383,$W383=\"\"),OR(BG$7=$V383,BF383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W383,$W383=\"\"),OR(BH$7=$V383,BG383<>\" \")),$S383*$J383*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[377,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A384,1)),\"\",INDEX(Database[Project Name],A384,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A384,1)),\"\",INDEX(Database[Watershed],$A384,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A384,1)),\"\",INDEX(Database[BMP Type],$A384,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A384,1)),\"\",INDEX(Database[BMP Sub-type],$A384,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A384,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A384,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A384,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A384,1))","v":""},{"$f":"IF(H384=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G384,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H384=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G384,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H384=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G384,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A384,1)),\"\",INDEX(Database[BMP Size],$A384,1))","v":""},{"$f":"IF(B384=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G384,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A384,1)),\"\",INDEX(Database[Service Level],$A384,1))","v":""},{"$f":"IF(B384=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G384,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B384=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G384,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A384,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A384,1))","v":""},{"$f":"IF(B384=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G384,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A384,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A384,1))","v":""},"",{"$f":"IF(B384=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G384,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A384,1)),\"\",INDEX(Database[Comments (text)],$A384,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A384,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A384,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A384,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A384,1))","v":""},{"$f":"IF($X$7=$V384,$S$8*J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W384,$W384=\"\"),OR(Y$7=$V384,X384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W384,$W384=\"\"),OR(Z$7=$V384,Y384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W384,$W384=\"\"),OR(AA$7=$V384,Z384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W384,$W384=\"\"),OR(AB$7=$V384,AA384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W384,$W384=\"\"),OR(AC$7=$V384,AB384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W384,$W384=\"\"),OR(AD$7=$V384,AC384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W384,$W384=\"\"),OR(AE$7=$V384,AD384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W384,$W384=\"\"),OR(AF$7=$V384,AE384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W384,$W384=\"\"),OR(AG$7=$V384,AF384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W384,$W384=\"\"),OR(AH$7=$V384,AG384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W384,$W384=\"\"),OR(AI$7=$V384,AH384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W384,$W384=\"\"),OR(AJ$7=$V384,AI384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W384,$W384=\"\"),OR(AK$7=$V384,AJ384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W384,$W384=\"\"),OR(AL$7=$V384,AK384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W384,$W384=\"\"),OR(AM$7=$V384,AL384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W384,$W384=\"\"),OR(AN$7=$V384,AM384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W384,$W384=\"\"),OR(AO$7=$V384,AN384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W384,$W384=\"\"),OR(AP$7=$V384,AO384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W384,$W384=\"\"),OR(AQ$7=$V384,AP384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W384,$W384=\"\"),OR(AR$7=$V384,AQ384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W384,$W384=\"\"),OR(AS$7=$V384,AR384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W384,$W384=\"\"),OR(AT$7=$V384,AS384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W384,$W384=\"\"),OR(AU$7=$V384,AT384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W384,$W384=\"\"),OR(AV$7=$V384,AU384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W384,$W384=\"\"),OR(AW$7=$V384,AV384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W384,$W384=\"\"),OR(AX$7=$V384,AW384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W384,$W384=\"\"),OR(AY$7=$V384,AX384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W384,$W384=\"\"),OR(AZ$7=$V384,AY384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W384,$W384=\"\"),OR(BA$7=$V384,AZ384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W384,$W384=\"\"),OR(BB$7=$V384,BA384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W384,$W384=\"\"),OR(BC$7=$V384,BB384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W384,$W384=\"\"),OR(BD$7=$V384,BC384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W384,$W384=\"\"),OR(BE$7=$V384,BD384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W384,$W384=\"\"),OR(BF$7=$V384,BE384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W384,$W384=\"\"),OR(BG$7=$V384,BF384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W384,$W384=\"\"),OR(BH$7=$V384,BG384<>\" \")),$S384*$J384*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[378,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A385,1)),\"\",INDEX(Database[Project Name],A385,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A385,1)),\"\",INDEX(Database[Watershed],$A385,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A385,1)),\"\",INDEX(Database[BMP Type],$A385,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A385,1)),\"\",INDEX(Database[BMP Sub-type],$A385,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A385,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A385,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A385,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A385,1))","v":""},{"$f":"IF(H385=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G385,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H385=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G385,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H385=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G385,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A385,1)),\"\",INDEX(Database[BMP Size],$A385,1))","v":""},{"$f":"IF(B385=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G385,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A385,1)),\"\",INDEX(Database[Service Level],$A385,1))","v":""},{"$f":"IF(B385=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G385,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B385=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G385,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A385,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A385,1))","v":""},{"$f":"IF(B385=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G385,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A385,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A385,1))","v":""},"",{"$f":"IF(B385=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G385,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A385,1)),\"\",INDEX(Database[Comments (text)],$A385,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A385,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A385,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A385,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A385,1))","v":""},{"$f":"IF($X$7=$V385,$S$8*J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W385,$W385=\"\"),OR(Y$7=$V385,X385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W385,$W385=\"\"),OR(Z$7=$V385,Y385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W385,$W385=\"\"),OR(AA$7=$V385,Z385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W385,$W385=\"\"),OR(AB$7=$V385,AA385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W385,$W385=\"\"),OR(AC$7=$V385,AB385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W385,$W385=\"\"),OR(AD$7=$V385,AC385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W385,$W385=\"\"),OR(AE$7=$V385,AD385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W385,$W385=\"\"),OR(AF$7=$V385,AE385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W385,$W385=\"\"),OR(AG$7=$V385,AF385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W385,$W385=\"\"),OR(AH$7=$V385,AG385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W385,$W385=\"\"),OR(AI$7=$V385,AH385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W385,$W385=\"\"),OR(AJ$7=$V385,AI385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W385,$W385=\"\"),OR(AK$7=$V385,AJ385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W385,$W385=\"\"),OR(AL$7=$V385,AK385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W385,$W385=\"\"),OR(AM$7=$V385,AL385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W385,$W385=\"\"),OR(AN$7=$V385,AM385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W385,$W385=\"\"),OR(AO$7=$V385,AN385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W385,$W385=\"\"),OR(AP$7=$V385,AO385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W385,$W385=\"\"),OR(AQ$7=$V385,AP385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W385,$W385=\"\"),OR(AR$7=$V385,AQ385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W385,$W385=\"\"),OR(AS$7=$V385,AR385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W385,$W385=\"\"),OR(AT$7=$V385,AS385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W385,$W385=\"\"),OR(AU$7=$V385,AT385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W385,$W385=\"\"),OR(AV$7=$V385,AU385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W385,$W385=\"\"),OR(AW$7=$V385,AV385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W385,$W385=\"\"),OR(AX$7=$V385,AW385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W385,$W385=\"\"),OR(AY$7=$V385,AX385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W385,$W385=\"\"),OR(AZ$7=$V385,AY385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W385,$W385=\"\"),OR(BA$7=$V385,AZ385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W385,$W385=\"\"),OR(BB$7=$V385,BA385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W385,$W385=\"\"),OR(BC$7=$V385,BB385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W385,$W385=\"\"),OR(BD$7=$V385,BC385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W385,$W385=\"\"),OR(BE$7=$V385,BD385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W385,$W385=\"\"),OR(BF$7=$V385,BE385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W385,$W385=\"\"),OR(BG$7=$V385,BF385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W385,$W385=\"\"),OR(BH$7=$V385,BG385<>\" \")),$S385*$J385*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[379,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A386,1)),\"\",INDEX(Database[Project Name],A386,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A386,1)),\"\",INDEX(Database[Watershed],$A386,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A386,1)),\"\",INDEX(Database[BMP Type],$A386,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A386,1)),\"\",INDEX(Database[BMP Sub-type],$A386,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A386,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A386,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A386,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A386,1))","v":""},{"$f":"IF(H386=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G386,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H386=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G386,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H386=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G386,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A386,1)),\"\",INDEX(Database[BMP Size],$A386,1))","v":""},{"$f":"IF(B386=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G386,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A386,1)),\"\",INDEX(Database[Service Level],$A386,1))","v":""},{"$f":"IF(B386=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G386,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B386=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G386,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A386,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A386,1))","v":""},{"$f":"IF(B386=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G386,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A386,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A386,1))","v":""},"",{"$f":"IF(B386=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G386,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A386,1)),\"\",INDEX(Database[Comments (text)],$A386,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A386,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A386,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A386,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A386,1))","v":""},{"$f":"IF($X$7=$V386,$S$8*J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W386,$W386=\"\"),OR(Y$7=$V386,X386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W386,$W386=\"\"),OR(Z$7=$V386,Y386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W386,$W386=\"\"),OR(AA$7=$V386,Z386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W386,$W386=\"\"),OR(AB$7=$V386,AA386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W386,$W386=\"\"),OR(AC$7=$V386,AB386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W386,$W386=\"\"),OR(AD$7=$V386,AC386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W386,$W386=\"\"),OR(AE$7=$V386,AD386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W386,$W386=\"\"),OR(AF$7=$V386,AE386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W386,$W386=\"\"),OR(AG$7=$V386,AF386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W386,$W386=\"\"),OR(AH$7=$V386,AG386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W386,$W386=\"\"),OR(AI$7=$V386,AH386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W386,$W386=\"\"),OR(AJ$7=$V386,AI386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W386,$W386=\"\"),OR(AK$7=$V386,AJ386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W386,$W386=\"\"),OR(AL$7=$V386,AK386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W386,$W386=\"\"),OR(AM$7=$V386,AL386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W386,$W386=\"\"),OR(AN$7=$V386,AM386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W386,$W386=\"\"),OR(AO$7=$V386,AN386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W386,$W386=\"\"),OR(AP$7=$V386,AO386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W386,$W386=\"\"),OR(AQ$7=$V386,AP386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W386,$W386=\"\"),OR(AR$7=$V386,AQ386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W386,$W386=\"\"),OR(AS$7=$V386,AR386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W386,$W386=\"\"),OR(AT$7=$V386,AS386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W386,$W386=\"\"),OR(AU$7=$V386,AT386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W386,$W386=\"\"),OR(AV$7=$V386,AU386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W386,$W386=\"\"),OR(AW$7=$V386,AV386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W386,$W386=\"\"),OR(AX$7=$V386,AW386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W386,$W386=\"\"),OR(AY$7=$V386,AX386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W386,$W386=\"\"),OR(AZ$7=$V386,AY386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W386,$W386=\"\"),OR(BA$7=$V386,AZ386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W386,$W386=\"\"),OR(BB$7=$V386,BA386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W386,$W386=\"\"),OR(BC$7=$V386,BB386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W386,$W386=\"\"),OR(BD$7=$V386,BC386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W386,$W386=\"\"),OR(BE$7=$V386,BD386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W386,$W386=\"\"),OR(BF$7=$V386,BE386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W386,$W386=\"\"),OR(BG$7=$V386,BF386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W386,$W386=\"\"),OR(BH$7=$V386,BG386<>\" \")),$S386*$J386*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[380,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A387,1)),\"\",INDEX(Database[Project Name],A387,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A387,1)),\"\",INDEX(Database[Watershed],$A387,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A387,1)),\"\",INDEX(Database[BMP Type],$A387,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A387,1)),\"\",INDEX(Database[BMP Sub-type],$A387,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A387,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A387,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A387,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A387,1))","v":""},{"$f":"IF(H387=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G387,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H387=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G387,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H387=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G387,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A387,1)),\"\",INDEX(Database[BMP Size],$A387,1))","v":""},{"$f":"IF(B387=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G387,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A387,1)),\"\",INDEX(Database[Service Level],$A387,1))","v":""},{"$f":"IF(B387=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G387,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B387=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G387,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A387,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A387,1))","v":""},{"$f":"IF(B387=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G387,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A387,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A387,1))","v":""},"",{"$f":"IF(B387=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G387,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A387,1)),\"\",INDEX(Database[Comments (text)],$A387,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A387,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A387,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A387,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A387,1))","v":""},{"$f":"IF($X$7=$V387,$S$8*J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W387,$W387=\"\"),OR(Y$7=$V387,X387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W387,$W387=\"\"),OR(Z$7=$V387,Y387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W387,$W387=\"\"),OR(AA$7=$V387,Z387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W387,$W387=\"\"),OR(AB$7=$V387,AA387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W387,$W387=\"\"),OR(AC$7=$V387,AB387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W387,$W387=\"\"),OR(AD$7=$V387,AC387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W387,$W387=\"\"),OR(AE$7=$V387,AD387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W387,$W387=\"\"),OR(AF$7=$V387,AE387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W387,$W387=\"\"),OR(AG$7=$V387,AF387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W387,$W387=\"\"),OR(AH$7=$V387,AG387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W387,$W387=\"\"),OR(AI$7=$V387,AH387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W387,$W387=\"\"),OR(AJ$7=$V387,AI387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W387,$W387=\"\"),OR(AK$7=$V387,AJ387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W387,$W387=\"\"),OR(AL$7=$V387,AK387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W387,$W387=\"\"),OR(AM$7=$V387,AL387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W387,$W387=\"\"),OR(AN$7=$V387,AM387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W387,$W387=\"\"),OR(AO$7=$V387,AN387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W387,$W387=\"\"),OR(AP$7=$V387,AO387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W387,$W387=\"\"),OR(AQ$7=$V387,AP387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W387,$W387=\"\"),OR(AR$7=$V387,AQ387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W387,$W387=\"\"),OR(AS$7=$V387,AR387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W387,$W387=\"\"),OR(AT$7=$V387,AS387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W387,$W387=\"\"),OR(AU$7=$V387,AT387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W387,$W387=\"\"),OR(AV$7=$V387,AU387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W387,$W387=\"\"),OR(AW$7=$V387,AV387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W387,$W387=\"\"),OR(AX$7=$V387,AW387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W387,$W387=\"\"),OR(AY$7=$V387,AX387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W387,$W387=\"\"),OR(AZ$7=$V387,AY387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W387,$W387=\"\"),OR(BA$7=$V387,AZ387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W387,$W387=\"\"),OR(BB$7=$V387,BA387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W387,$W387=\"\"),OR(BC$7=$V387,BB387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W387,$W387=\"\"),OR(BD$7=$V387,BC387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W387,$W387=\"\"),OR(BE$7=$V387,BD387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W387,$W387=\"\"),OR(BF$7=$V387,BE387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W387,$W387=\"\"),OR(BG$7=$V387,BF387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W387,$W387=\"\"),OR(BH$7=$V387,BG387<>\" \")),$S387*$J387*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[381,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A388,1)),\"\",INDEX(Database[Project Name],A388,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A388,1)),\"\",INDEX(Database[Watershed],$A388,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A388,1)),\"\",INDEX(Database[BMP Type],$A388,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A388,1)),\"\",INDEX(Database[BMP Sub-type],$A388,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A388,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A388,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A388,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A388,1))","v":""},{"$f":"IF(H388=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G388,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H388=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G388,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H388=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G388,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A388,1)),\"\",INDEX(Database[BMP Size],$A388,1))","v":""},{"$f":"IF(B388=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G388,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A388,1)),\"\",INDEX(Database[Service Level],$A388,1))","v":""},{"$f":"IF(B388=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G388,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B388=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G388,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A388,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A388,1))","v":""},{"$f":"IF(B388=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G388,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A388,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A388,1))","v":""},"",{"$f":"IF(B388=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G388,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A388,1)),\"\",INDEX(Database[Comments (text)],$A388,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A388,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A388,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A388,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A388,1))","v":""},{"$f":"IF($X$7=$V388,$S$8*J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W388,$W388=\"\"),OR(Y$7=$V388,X388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W388,$W388=\"\"),OR(Z$7=$V388,Y388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W388,$W388=\"\"),OR(AA$7=$V388,Z388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W388,$W388=\"\"),OR(AB$7=$V388,AA388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W388,$W388=\"\"),OR(AC$7=$V388,AB388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W388,$W388=\"\"),OR(AD$7=$V388,AC388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W388,$W388=\"\"),OR(AE$7=$V388,AD388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W388,$W388=\"\"),OR(AF$7=$V388,AE388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W388,$W388=\"\"),OR(AG$7=$V388,AF388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W388,$W388=\"\"),OR(AH$7=$V388,AG388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W388,$W388=\"\"),OR(AI$7=$V388,AH388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W388,$W388=\"\"),OR(AJ$7=$V388,AI388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W388,$W388=\"\"),OR(AK$7=$V388,AJ388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W388,$W388=\"\"),OR(AL$7=$V388,AK388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W388,$W388=\"\"),OR(AM$7=$V388,AL388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W388,$W388=\"\"),OR(AN$7=$V388,AM388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W388,$W388=\"\"),OR(AO$7=$V388,AN388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W388,$W388=\"\"),OR(AP$7=$V388,AO388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W388,$W388=\"\"),OR(AQ$7=$V388,AP388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W388,$W388=\"\"),OR(AR$7=$V388,AQ388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W388,$W388=\"\"),OR(AS$7=$V388,AR388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W388,$W388=\"\"),OR(AT$7=$V388,AS388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W388,$W388=\"\"),OR(AU$7=$V388,AT388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W388,$W388=\"\"),OR(AV$7=$V388,AU388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W388,$W388=\"\"),OR(AW$7=$V388,AV388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W388,$W388=\"\"),OR(AX$7=$V388,AW388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W388,$W388=\"\"),OR(AY$7=$V388,AX388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W388,$W388=\"\"),OR(AZ$7=$V388,AY388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W388,$W388=\"\"),OR(BA$7=$V388,AZ388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W388,$W388=\"\"),OR(BB$7=$V388,BA388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W388,$W388=\"\"),OR(BC$7=$V388,BB388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W388,$W388=\"\"),OR(BD$7=$V388,BC388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W388,$W388=\"\"),OR(BE$7=$V388,BD388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W388,$W388=\"\"),OR(BF$7=$V388,BE388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W388,$W388=\"\"),OR(BG$7=$V388,BF388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W388,$W388=\"\"),OR(BH$7=$V388,BG388<>\" \")),$S388*$J388*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[382,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A389,1)),\"\",INDEX(Database[Project Name],A389,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A389,1)),\"\",INDEX(Database[Watershed],$A389,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A389,1)),\"\",INDEX(Database[BMP Type],$A389,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A389,1)),\"\",INDEX(Database[BMP Sub-type],$A389,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A389,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A389,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A389,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A389,1))","v":""},{"$f":"IF(H389=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G389,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H389=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G389,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H389=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G389,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A389,1)),\"\",INDEX(Database[BMP Size],$A389,1))","v":""},{"$f":"IF(B389=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G389,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A389,1)),\"\",INDEX(Database[Service Level],$A389,1))","v":""},{"$f":"IF(B389=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G389,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B389=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G389,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A389,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A389,1))","v":""},{"$f":"IF(B389=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G389,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A389,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A389,1))","v":""},"",{"$f":"IF(B389=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G389,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A389,1)),\"\",INDEX(Database[Comments (text)],$A389,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A389,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A389,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A389,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A389,1))","v":""},{"$f":"IF($X$7=$V389,$S$8*J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W389,$W389=\"\"),OR(Y$7=$V389,X389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W389,$W389=\"\"),OR(Z$7=$V389,Y389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W389,$W389=\"\"),OR(AA$7=$V389,Z389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W389,$W389=\"\"),OR(AB$7=$V389,AA389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W389,$W389=\"\"),OR(AC$7=$V389,AB389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W389,$W389=\"\"),OR(AD$7=$V389,AC389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W389,$W389=\"\"),OR(AE$7=$V389,AD389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W389,$W389=\"\"),OR(AF$7=$V389,AE389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W389,$W389=\"\"),OR(AG$7=$V389,AF389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W389,$W389=\"\"),OR(AH$7=$V389,AG389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W389,$W389=\"\"),OR(AI$7=$V389,AH389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W389,$W389=\"\"),OR(AJ$7=$V389,AI389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W389,$W389=\"\"),OR(AK$7=$V389,AJ389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W389,$W389=\"\"),OR(AL$7=$V389,AK389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W389,$W389=\"\"),OR(AM$7=$V389,AL389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W389,$W389=\"\"),OR(AN$7=$V389,AM389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W389,$W389=\"\"),OR(AO$7=$V389,AN389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W389,$W389=\"\"),OR(AP$7=$V389,AO389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W389,$W389=\"\"),OR(AQ$7=$V389,AP389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W389,$W389=\"\"),OR(AR$7=$V389,AQ389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W389,$W389=\"\"),OR(AS$7=$V389,AR389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W389,$W389=\"\"),OR(AT$7=$V389,AS389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W389,$W389=\"\"),OR(AU$7=$V389,AT389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W389,$W389=\"\"),OR(AV$7=$V389,AU389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W389,$W389=\"\"),OR(AW$7=$V389,AV389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W389,$W389=\"\"),OR(AX$7=$V389,AW389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W389,$W389=\"\"),OR(AY$7=$V389,AX389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W389,$W389=\"\"),OR(AZ$7=$V389,AY389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W389,$W389=\"\"),OR(BA$7=$V389,AZ389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W389,$W389=\"\"),OR(BB$7=$V389,BA389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W389,$W389=\"\"),OR(BC$7=$V389,BB389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W389,$W389=\"\"),OR(BD$7=$V389,BC389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W389,$W389=\"\"),OR(BE$7=$V389,BD389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W389,$W389=\"\"),OR(BF$7=$V389,BE389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W389,$W389=\"\"),OR(BG$7=$V389,BF389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W389,$W389=\"\"),OR(BH$7=$V389,BG389<>\" \")),$S389*$J389*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[383,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A390,1)),\"\",INDEX(Database[Project Name],A390,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A390,1)),\"\",INDEX(Database[Watershed],$A390,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A390,1)),\"\",INDEX(Database[BMP Type],$A390,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A390,1)),\"\",INDEX(Database[BMP Sub-type],$A390,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A390,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A390,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A390,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A390,1))","v":""},{"$f":"IF(H390=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G390,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H390=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G390,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H390=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G390,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A390,1)),\"\",INDEX(Database[BMP Size],$A390,1))","v":""},{"$f":"IF(B390=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G390,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A390,1)),\"\",INDEX(Database[Service Level],$A390,1))","v":""},{"$f":"IF(B390=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G390,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B390=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G390,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A390,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A390,1))","v":""},{"$f":"IF(B390=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G390,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A390,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A390,1))","v":""},"",{"$f":"IF(B390=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G390,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A390,1)),\"\",INDEX(Database[Comments (text)],$A390,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A390,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A390,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A390,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A390,1))","v":""},{"$f":"IF($X$7=$V390,$S$8*J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W390,$W390=\"\"),OR(Y$7=$V390,X390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W390,$W390=\"\"),OR(Z$7=$V390,Y390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W390,$W390=\"\"),OR(AA$7=$V390,Z390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W390,$W390=\"\"),OR(AB$7=$V390,AA390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W390,$W390=\"\"),OR(AC$7=$V390,AB390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W390,$W390=\"\"),OR(AD$7=$V390,AC390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W390,$W390=\"\"),OR(AE$7=$V390,AD390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W390,$W390=\"\"),OR(AF$7=$V390,AE390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W390,$W390=\"\"),OR(AG$7=$V390,AF390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W390,$W390=\"\"),OR(AH$7=$V390,AG390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W390,$W390=\"\"),OR(AI$7=$V390,AH390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W390,$W390=\"\"),OR(AJ$7=$V390,AI390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W390,$W390=\"\"),OR(AK$7=$V390,AJ390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W390,$W390=\"\"),OR(AL$7=$V390,AK390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W390,$W390=\"\"),OR(AM$7=$V390,AL390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W390,$W390=\"\"),OR(AN$7=$V390,AM390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W390,$W390=\"\"),OR(AO$7=$V390,AN390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W390,$W390=\"\"),OR(AP$7=$V390,AO390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W390,$W390=\"\"),OR(AQ$7=$V390,AP390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W390,$W390=\"\"),OR(AR$7=$V390,AQ390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W390,$W390=\"\"),OR(AS$7=$V390,AR390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W390,$W390=\"\"),OR(AT$7=$V390,AS390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W390,$W390=\"\"),OR(AU$7=$V390,AT390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W390,$W390=\"\"),OR(AV$7=$V390,AU390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W390,$W390=\"\"),OR(AW$7=$V390,AV390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W390,$W390=\"\"),OR(AX$7=$V390,AW390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W390,$W390=\"\"),OR(AY$7=$V390,AX390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W390,$W390=\"\"),OR(AZ$7=$V390,AY390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W390,$W390=\"\"),OR(BA$7=$V390,AZ390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W390,$W390=\"\"),OR(BB$7=$V390,BA390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W390,$W390=\"\"),OR(BC$7=$V390,BB390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W390,$W390=\"\"),OR(BD$7=$V390,BC390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W390,$W390=\"\"),OR(BE$7=$V390,BD390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W390,$W390=\"\"),OR(BF$7=$V390,BE390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W390,$W390=\"\"),OR(BG$7=$V390,BF390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W390,$W390=\"\"),OR(BH$7=$V390,BG390<>\" \")),$S390*$J390*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[384,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A391,1)),\"\",INDEX(Database[Project Name],A391,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A391,1)),\"\",INDEX(Database[Watershed],$A391,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A391,1)),\"\",INDEX(Database[BMP Type],$A391,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A391,1)),\"\",INDEX(Database[BMP Sub-type],$A391,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A391,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A391,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A391,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A391,1))","v":""},{"$f":"IF(H391=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G391,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H391=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G391,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H391=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G391,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A391,1)),\"\",INDEX(Database[BMP Size],$A391,1))","v":""},{"$f":"IF(B391=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G391,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A391,1)),\"\",INDEX(Database[Service Level],$A391,1))","v":""},{"$f":"IF(B391=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G391,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B391=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G391,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A391,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A391,1))","v":""},{"$f":"IF(B391=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G391,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A391,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A391,1))","v":""},"",{"$f":"IF(B391=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G391,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A391,1)),\"\",INDEX(Database[Comments (text)],$A391,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A391,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A391,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A391,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A391,1))","v":""},{"$f":"IF($X$7=$V391,$S$8*J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W391,$W391=\"\"),OR(Y$7=$V391,X391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W391,$W391=\"\"),OR(Z$7=$V391,Y391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W391,$W391=\"\"),OR(AA$7=$V391,Z391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W391,$W391=\"\"),OR(AB$7=$V391,AA391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W391,$W391=\"\"),OR(AC$7=$V391,AB391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W391,$W391=\"\"),OR(AD$7=$V391,AC391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W391,$W391=\"\"),OR(AE$7=$V391,AD391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W391,$W391=\"\"),OR(AF$7=$V391,AE391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W391,$W391=\"\"),OR(AG$7=$V391,AF391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W391,$W391=\"\"),OR(AH$7=$V391,AG391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W391,$W391=\"\"),OR(AI$7=$V391,AH391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W391,$W391=\"\"),OR(AJ$7=$V391,AI391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W391,$W391=\"\"),OR(AK$7=$V391,AJ391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W391,$W391=\"\"),OR(AL$7=$V391,AK391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W391,$W391=\"\"),OR(AM$7=$V391,AL391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W391,$W391=\"\"),OR(AN$7=$V391,AM391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W391,$W391=\"\"),OR(AO$7=$V391,AN391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W391,$W391=\"\"),OR(AP$7=$V391,AO391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W391,$W391=\"\"),OR(AQ$7=$V391,AP391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W391,$W391=\"\"),OR(AR$7=$V391,AQ391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W391,$W391=\"\"),OR(AS$7=$V391,AR391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W391,$W391=\"\"),OR(AT$7=$V391,AS391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W391,$W391=\"\"),OR(AU$7=$V391,AT391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W391,$W391=\"\"),OR(AV$7=$V391,AU391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W391,$W391=\"\"),OR(AW$7=$V391,AV391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W391,$W391=\"\"),OR(AX$7=$V391,AW391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W391,$W391=\"\"),OR(AY$7=$V391,AX391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W391,$W391=\"\"),OR(AZ$7=$V391,AY391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W391,$W391=\"\"),OR(BA$7=$V391,AZ391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W391,$W391=\"\"),OR(BB$7=$V391,BA391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W391,$W391=\"\"),OR(BC$7=$V391,BB391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W391,$W391=\"\"),OR(BD$7=$V391,BC391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W391,$W391=\"\"),OR(BE$7=$V391,BD391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W391,$W391=\"\"),OR(BF$7=$V391,BE391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W391,$W391=\"\"),OR(BG$7=$V391,BF391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W391,$W391=\"\"),OR(BH$7=$V391,BG391<>\" \")),$S391*$J391*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[385,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A392,1)),\"\",INDEX(Database[Project Name],A392,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A392,1)),\"\",INDEX(Database[Watershed],$A392,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A392,1)),\"\",INDEX(Database[BMP Type],$A392,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A392,1)),\"\",INDEX(Database[BMP Sub-type],$A392,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A392,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A392,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A392,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A392,1))","v":""},{"$f":"IF(H392=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G392,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H392=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G392,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H392=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G392,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A392,1)),\"\",INDEX(Database[BMP Size],$A392,1))","v":""},{"$f":"IF(B392=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G392,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A392,1)),\"\",INDEX(Database[Service Level],$A392,1))","v":""},{"$f":"IF(B392=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G392,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B392=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G392,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A392,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A392,1))","v":""},{"$f":"IF(B392=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G392,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"K392","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A392,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A392,1))","v":""},{"$f":"IF(ISNUMBER(P392*R392*O392*I392),P392*R392*O392*I392,\"\")","v":""},{"$f":"IF(B392=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G392,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A392,1)),\"\",INDEX(Database[Comments (text)],$A392,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A392,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A392,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A392,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A392,1))","v":""},{"$f":"IF($X$7=$V392,$S$8*J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W392,$W392=\"\"),OR(Y$7=$V392,X392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W392,$W392=\"\"),OR(Z$7=$V392,Y392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W392,$W392=\"\"),OR(AA$7=$V392,Z392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W392,$W392=\"\"),OR(AB$7=$V392,AA392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W392,$W392=\"\"),OR(AC$7=$V392,AB392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W392,$W392=\"\"),OR(AD$7=$V392,AC392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W392,$W392=\"\"),OR(AE$7=$V392,AD392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W392,$W392=\"\"),OR(AF$7=$V392,AE392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W392,$W392=\"\"),OR(AG$7=$V392,AF392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W392,$W392=\"\"),OR(AH$7=$V392,AG392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W392,$W392=\"\"),OR(AI$7=$V392,AH392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W392,$W392=\"\"),OR(AJ$7=$V392,AI392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W392,$W392=\"\"),OR(AK$7=$V392,AJ392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W392,$W392=\"\"),OR(AL$7=$V392,AK392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W392,$W392=\"\"),OR(AM$7=$V392,AL392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W392,$W392=\"\"),OR(AN$7=$V392,AM392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W392,$W392=\"\"),OR(AO$7=$V392,AN392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W392,$W392=\"\"),OR(AP$7=$V392,AO392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W392,$W392=\"\"),OR(AQ$7=$V392,AP392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W392,$W392=\"\"),OR(AR$7=$V392,AQ392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W392,$W392=\"\"),OR(AS$7=$V392,AR392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W392,$W392=\"\"),OR(AT$7=$V392,AS392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W392,$W392=\"\"),OR(AU$7=$V392,AT392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W392,$W392=\"\"),OR(AV$7=$V392,AU392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W392,$W392=\"\"),OR(AW$7=$V392,AV392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W392,$W392=\"\"),OR(AX$7=$V392,AW392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W392,$W392=\"\"),OR(AY$7=$V392,AX392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W392,$W392=\"\"),OR(AZ$7=$V392,AY392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W392,$W392=\"\"),OR(BA$7=$V392,AZ392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W392,$W392=\"\"),OR(BB$7=$V392,BA392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W392,$W392=\"\"),OR(BC$7=$V392,BB392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W392,$W392=\"\"),OR(BD$7=$V392,BC392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W392,$W392=\"\"),OR(BE$7=$V392,BD392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W392,$W392=\"\"),OR(BF$7=$V392,BE392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W392,$W392=\"\"),OR(BG$7=$V392,BF392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W392,$W392=\"\"),OR(BH$7=$V392,BG392<>\" \")),$S392*$J392*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "},{"$f":"IF($X$7=$V392,$J392*$T$8,\" \")","v":" "},{"$f":"IF(OR(Y$7=$V392,X392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(Z$7=$V392,Y392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AA$7=$V392,Z392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AB$7=$V392,AA392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AC$7=$V392,AB392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AD$7=$V392,AC392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AE$7=$V392,AD392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AF$7=$V392,AE392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AG$7=$V392,AF392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AH$7=$V392,AG392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AI$7=$V392,AH392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AJ$7=$V392,AI392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AK$7=$V392,AJ392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AL$7=$V392,AK392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AM$7=$V392,AL392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AN$7=$V392,AM392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AO$7=$V392,AN392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AP$7=$V392,AO392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AQ$7=$V392,AP392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AR$7=$V392,AQ392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AS$7=$V392,AR392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AT$7=$V392,AS392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AU$7=$V392,AT392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AV$7=$V392,AU392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AW$7=$V392,AV392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AX$7=$V392,AW392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AY$7=$V392,AX392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(AZ$7=$V392,AY392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(BA$7=$V392,AZ392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(BB$7=$V392,BA392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(BC$7=$V392,BB392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(BD$7=$V392,BC392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(BE$7=$V392,BD392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(BF$7=$V392,BE392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(BG$7=$V392,BF392<>\" \"),$J392*$T392,\" \")","v":" "},{"$f":"IF(OR(BH$7=$V392,BG392<>\" \"),$J392*$T392,\" \")","v":" "}]
[386,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A393,1)),\"\",INDEX(Database[Project Name],A393,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A393,1)),\"\",INDEX(Database[Watershed],$A393,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A393,1)),\"\",INDEX(Database[BMP Type],$A393,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A393,1)),\"\",INDEX(Database[BMP Sub-type],$A393,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A393,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A393,1))","v":""},{"$f":"IF(LEN(D393)>0,D393&\" - \"&E393&\" - \"&F393&\" - \"&L393,\"\")","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A393,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A393,1))","v":""},{"$f":"IF(H393=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G393,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H393=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G393,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H393=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G393,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A393,1)),\"\",INDEX(Database[BMP Size],$A393,1))","v":""},{"$f":"IF(B393=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G393,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A393,1)),\"\",INDEX(Database[Service Level],$A393,1))","v":""},{"$f":"IF(B393=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G393,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B393=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G393,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A393,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A393,1))","v":""},{"$f":"IF(B393=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G393,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A393,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A393,1))","v":""},"",{"$f":"IF(B393=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G393,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A393,1)),\"\",INDEX(Database[Comments (text)],$A393,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A393,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A393,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A393,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A393,1))","v":""},{"$f":"IF($X$7=$V393,$S$8*J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W393,$W393=\"\"),OR(Y$7=$V393,X393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W393,$W393=\"\"),OR(Z$7=$V393,Y393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W393,$W393=\"\"),OR(AA$7=$V393,Z393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W393,$W393=\"\"),OR(AB$7=$V393,AA393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W393,$W393=\"\"),OR(AC$7=$V393,AB393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W393,$W393=\"\"),OR(AD$7=$V393,AC393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W393,$W393=\"\"),OR(AE$7=$V393,AD393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W393,$W393=\"\"),OR(AF$7=$V393,AE393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W393,$W393=\"\"),OR(AG$7=$V393,AF393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W393,$W393=\"\"),OR(AH$7=$V393,AG393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W393,$W393=\"\"),OR(AI$7=$V393,AH393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W393,$W393=\"\"),OR(AJ$7=$V393,AI393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W393,$W393=\"\"),OR(AK$7=$V393,AJ393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W393,$W393=\"\"),OR(AL$7=$V393,AK393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W393,$W393=\"\"),OR(AM$7=$V393,AL393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W393,$W393=\"\"),OR(AN$7=$V393,AM393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W393,$W393=\"\"),OR(AO$7=$V393,AN393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W393,$W393=\"\"),OR(AP$7=$V393,AO393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W393,$W393=\"\"),OR(AQ$7=$V393,AP393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W393,$W393=\"\"),OR(AR$7=$V393,AQ393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W393,$W393=\"\"),OR(AS$7=$V393,AR393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W393,$W393=\"\"),OR(AT$7=$V393,AS393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W393,$W393=\"\"),OR(AU$7=$V393,AT393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W393,$W393=\"\"),OR(AV$7=$V393,AU393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W393,$W393=\"\"),OR(AW$7=$V393,AV393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W393,$W393=\"\"),OR(AX$7=$V393,AW393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W393,$W393=\"\"),OR(AY$7=$V393,AX393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W393,$W393=\"\"),OR(AZ$7=$V393,AY393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W393,$W393=\"\"),OR(BA$7=$V393,AZ393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W393,$W393=\"\"),OR(BB$7=$V393,BA393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W393,$W393=\"\"),OR(BC$7=$V393,BB393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W393,$W393=\"\"),OR(BD$7=$V393,BC393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W393,$W393=\"\"),OR(BE$7=$V393,BD393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W393,$W393=\"\"),OR(BF$7=$V393,BE393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W393,$W393=\"\"),OR(BG$7=$V393,BF393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W393,$W393=\"\"),OR(BH$7=$V393,BG393<>\" \")),$S393*$J393*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[387,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A394,1)),\"\",INDEX(Database[Project Name],A394,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A394,1)),\"\",INDEX(Database[Watershed],$A394,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A394,1)),\"\",INDEX(Database[BMP Type],$A394,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A394,1)),\"\",INDEX(Database[BMP Sub-type],$A394,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A394,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A394,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A394,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A394,1))","v":""},{"$f":"IF(H394=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G394,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H394=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G394,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H394=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G394,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A394,1)),\"\",INDEX(Database[BMP Size],$A394,1))","v":""},{"$f":"IF(B394=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G394,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A394,1)),\"\",INDEX(Database[Service Level],$A394,1))","v":""},{"$f":"IF(B394=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G394,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B394=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G394,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A394,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A394,1))","v":""},{"$f":"IF(B394=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G394,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A394,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A394,1))","v":""},"",{"$f":"IF(B394=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G394,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A394,1)),\"\",INDEX(Database[Comments (text)],$A394,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A394,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A394,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A394,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A394,1))","v":""},{"$f":"IF($X$7=$V394,$S$8*J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W394,$W394=\"\"),OR(Y$7=$V394,X394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W394,$W394=\"\"),OR(Z$7=$V394,Y394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W394,$W394=\"\"),OR(AA$7=$V394,Z394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W394,$W394=\"\"),OR(AB$7=$V394,AA394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W394,$W394=\"\"),OR(AC$7=$V394,AB394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W394,$W394=\"\"),OR(AD$7=$V394,AC394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W394,$W394=\"\"),OR(AE$7=$V394,AD394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W394,$W394=\"\"),OR(AF$7=$V394,AE394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W394,$W394=\"\"),OR(AG$7=$V394,AF394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W394,$W394=\"\"),OR(AH$7=$V394,AG394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W394,$W394=\"\"),OR(AI$7=$V394,AH394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W394,$W394=\"\"),OR(AJ$7=$V394,AI394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W394,$W394=\"\"),OR(AK$7=$V394,AJ394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W394,$W394=\"\"),OR(AL$7=$V394,AK394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W394,$W394=\"\"),OR(AM$7=$V394,AL394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W394,$W394=\"\"),OR(AN$7=$V394,AM394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W394,$W394=\"\"),OR(AO$7=$V394,AN394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W394,$W394=\"\"),OR(AP$7=$V394,AO394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W394,$W394=\"\"),OR(AQ$7=$V394,AP394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W394,$W394=\"\"),OR(AR$7=$V394,AQ394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W394,$W394=\"\"),OR(AS$7=$V394,AR394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W394,$W394=\"\"),OR(AT$7=$V394,AS394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W394,$W394=\"\"),OR(AU$7=$V394,AT394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W394,$W394=\"\"),OR(AV$7=$V394,AU394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W394,$W394=\"\"),OR(AW$7=$V394,AV394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W394,$W394=\"\"),OR(AX$7=$V394,AW394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W394,$W394=\"\"),OR(AY$7=$V394,AX394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W394,$W394=\"\"),OR(AZ$7=$V394,AY394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W394,$W394=\"\"),OR(BA$7=$V394,AZ394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W394,$W394=\"\"),OR(BB$7=$V394,BA394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W394,$W394=\"\"),OR(BC$7=$V394,BB394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W394,$W394=\"\"),OR(BD$7=$V394,BC394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W394,$W394=\"\"),OR(BE$7=$V394,BD394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W394,$W394=\"\"),OR(BF$7=$V394,BE394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W394,$W394=\"\"),OR(BG$7=$V394,BF394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W394,$W394=\"\"),OR(BH$7=$V394,BG394<>\" \")),$S394*$J394*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[388,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A395,1)),\"\",INDEX(Database[Project Name],A395,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A395,1)),\"\",INDEX(Database[Watershed],$A395,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A395,1)),\"\",INDEX(Database[BMP Type],$A395,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A395,1)),\"\",INDEX(Database[BMP Sub-type],$A395,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A395,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A395,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A395,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A395,1))","v":""},{"$f":"IF(H395=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G395,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H395=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G395,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H395=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G395,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A395,1)),\"\",INDEX(Database[BMP Size],$A395,1))","v":""},{"$f":"IF(B395=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G395,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A395,1)),\"\",INDEX(Database[Service Level],$A395,1))","v":""},{"$f":"IF(B395=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G395,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B395=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G395,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A395,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A395,1))","v":""},{"$f":"IF(B395=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G395,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A395,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A395,1))","v":""},"",{"$f":"IF(B395=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G395,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A395,1)),\"\",INDEX(Database[Comments (text)],$A395,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A395,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A395,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A395,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A395,1))","v":""},{"$f":"IF($X$7=$V395,$S$8*J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W395,$W395=\"\"),OR(Y$7=$V395,X395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W395,$W395=\"\"),OR(Z$7=$V395,Y395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W395,$W395=\"\"),OR(AA$7=$V395,Z395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W395,$W395=\"\"),OR(AB$7=$V395,AA395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W395,$W395=\"\"),OR(AC$7=$V395,AB395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W395,$W395=\"\"),OR(AD$7=$V395,AC395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W395,$W395=\"\"),OR(AE$7=$V395,AD395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W395,$W395=\"\"),OR(AF$7=$V395,AE395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W395,$W395=\"\"),OR(AG$7=$V395,AF395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W395,$W395=\"\"),OR(AH$7=$V395,AG395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W395,$W395=\"\"),OR(AI$7=$V395,AH395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W395,$W395=\"\"),OR(AJ$7=$V395,AI395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W395,$W395=\"\"),OR(AK$7=$V395,AJ395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W395,$W395=\"\"),OR(AL$7=$V395,AK395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W395,$W395=\"\"),OR(AM$7=$V395,AL395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W395,$W395=\"\"),OR(AN$7=$V395,AM395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W395,$W395=\"\"),OR(AO$7=$V395,AN395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W395,$W395=\"\"),OR(AP$7=$V395,AO395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W395,$W395=\"\"),OR(AQ$7=$V395,AP395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W395,$W395=\"\"),OR(AR$7=$V395,AQ395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W395,$W395=\"\"),OR(AS$7=$V395,AR395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W395,$W395=\"\"),OR(AT$7=$V395,AS395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W395,$W395=\"\"),OR(AU$7=$V395,AT395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W395,$W395=\"\"),OR(AV$7=$V395,AU395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W395,$W395=\"\"),OR(AW$7=$V395,AV395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W395,$W395=\"\"),OR(AX$7=$V395,AW395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W395,$W395=\"\"),OR(AY$7=$V395,AX395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W395,$W395=\"\"),OR(AZ$7=$V395,AY395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W395,$W395=\"\"),OR(BA$7=$V395,AZ395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W395,$W395=\"\"),OR(BB$7=$V395,BA395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W395,$W395=\"\"),OR(BC$7=$V395,BB395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W395,$W395=\"\"),OR(BD$7=$V395,BC395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W395,$W395=\"\"),OR(BE$7=$V395,BD395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W395,$W395=\"\"),OR(BF$7=$V395,BE395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W395,$W395=\"\"),OR(BG$7=$V395,BF395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W395,$W395=\"\"),OR(BH$7=$V395,BG395<>\" \")),$S395*$J395*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[389,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A396,1)),\"\",INDEX(Database[Project Name],A396,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A396,1)),\"\",INDEX(Database[Watershed],$A396,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A396,1)),\"\",INDEX(Database[BMP Type],$A396,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A396,1)),\"\",INDEX(Database[BMP Sub-type],$A396,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A396,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A396,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A396,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A396,1))","v":""},{"$f":"IF(H396=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G396,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H396=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G396,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H396=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G396,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A396,1)),\"\",INDEX(Database[BMP Size],$A396,1))","v":""},{"$f":"IF(B396=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G396,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A396,1)),\"\",INDEX(Database[Service Level],$A396,1))","v":""},{"$f":"IF(B396=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G396,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B396=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G396,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A396,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A396,1))","v":""},{"$f":"IF(B396=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G396,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A396,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A396,1))","v":""},"",{"$f":"IF(B396=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G396,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A396,1)),\"\",INDEX(Database[Comments (text)],$A396,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A396,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A396,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A396,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A396,1))","v":""},{"$f":"IF($X$7=$V396,$S$8*J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W396,$W396=\"\"),OR(Y$7=$V396,X396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W396,$W396=\"\"),OR(Z$7=$V396,Y396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W396,$W396=\"\"),OR(AA$7=$V396,Z396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W396,$W396=\"\"),OR(AB$7=$V396,AA396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W396,$W396=\"\"),OR(AC$7=$V396,AB396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W396,$W396=\"\"),OR(AD$7=$V396,AC396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W396,$W396=\"\"),OR(AE$7=$V396,AD396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W396,$W396=\"\"),OR(AF$7=$V396,AE396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W396,$W396=\"\"),OR(AG$7=$V396,AF396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W396,$W396=\"\"),OR(AH$7=$V396,AG396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W396,$W396=\"\"),OR(AI$7=$V396,AH396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W396,$W396=\"\"),OR(AJ$7=$V396,AI396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W396,$W396=\"\"),OR(AK$7=$V396,AJ396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W396,$W396=\"\"),OR(AL$7=$V396,AK396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W396,$W396=\"\"),OR(AM$7=$V396,AL396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W396,$W396=\"\"),OR(AN$7=$V396,AM396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W396,$W396=\"\"),OR(AO$7=$V396,AN396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W396,$W396=\"\"),OR(AP$7=$V396,AO396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W396,$W396=\"\"),OR(AQ$7=$V396,AP396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W396,$W396=\"\"),OR(AR$7=$V396,AQ396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W396,$W396=\"\"),OR(AS$7=$V396,AR396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W396,$W396=\"\"),OR(AT$7=$V396,AS396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W396,$W396=\"\"),OR(AU$7=$V396,AT396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W396,$W396=\"\"),OR(AV$7=$V396,AU396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W396,$W396=\"\"),OR(AW$7=$V396,AV396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W396,$W396=\"\"),OR(AX$7=$V396,AW396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W396,$W396=\"\"),OR(AY$7=$V396,AX396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W396,$W396=\"\"),OR(AZ$7=$V396,AY396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W396,$W396=\"\"),OR(BA$7=$V396,AZ396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W396,$W396=\"\"),OR(BB$7=$V396,BA396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W396,$W396=\"\"),OR(BC$7=$V396,BB396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W396,$W396=\"\"),OR(BD$7=$V396,BC396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W396,$W396=\"\"),OR(BE$7=$V396,BD396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W396,$W396=\"\"),OR(BF$7=$V396,BE396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W396,$W396=\"\"),OR(BG$7=$V396,BF396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W396,$W396=\"\"),OR(BH$7=$V396,BG396<>\" \")),$S396*$J396*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[390,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A397,1)),\"\",INDEX(Database[Project Name],A397,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A397,1)),\"\",INDEX(Database[Watershed],$A397,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A397,1)),\"\",INDEX(Database[BMP Type],$A397,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A397,1)),\"\",INDEX(Database[BMP Sub-type],$A397,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A397,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A397,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A397,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A397,1))","v":""},{"$f":"IF(H397=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G397,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H397=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G397,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H397=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G397,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A397,1)),\"\",INDEX(Database[BMP Size],$A397,1))","v":""},{"$f":"IF(B397=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G397,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A397,1)),\"\",INDEX(Database[Service Level],$A397,1))","v":""},{"$f":"IF(B397=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G397,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B397=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G397,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A397,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A397,1))","v":""},{"$f":"IF(B397=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G397,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A397,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A397,1))","v":""},"",{"$f":"IF(B397=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G397,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A397,1)),\"\",INDEX(Database[Comments (text)],$A397,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A397,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A397,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A397,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A397,1))","v":""},{"$f":"IF($X$7=$V397,$S$8*J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W397,$W397=\"\"),OR(Y$7=$V397,X397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W397,$W397=\"\"),OR(Z$7=$V397,Y397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W397,$W397=\"\"),OR(AA$7=$V397,Z397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W397,$W397=\"\"),OR(AB$7=$V397,AA397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W397,$W397=\"\"),OR(AC$7=$V397,AB397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W397,$W397=\"\"),OR(AD$7=$V397,AC397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W397,$W397=\"\"),OR(AE$7=$V397,AD397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W397,$W397=\"\"),OR(AF$7=$V397,AE397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W397,$W397=\"\"),OR(AG$7=$V397,AF397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W397,$W397=\"\"),OR(AH$7=$V397,AG397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W397,$W397=\"\"),OR(AI$7=$V397,AH397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W397,$W397=\"\"),OR(AJ$7=$V397,AI397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W397,$W397=\"\"),OR(AK$7=$V397,AJ397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W397,$W397=\"\"),OR(AL$7=$V397,AK397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W397,$W397=\"\"),OR(AM$7=$V397,AL397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W397,$W397=\"\"),OR(AN$7=$V397,AM397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W397,$W397=\"\"),OR(AO$7=$V397,AN397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W397,$W397=\"\"),OR(AP$7=$V397,AO397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W397,$W397=\"\"),OR(AQ$7=$V397,AP397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W397,$W397=\"\"),OR(AR$7=$V397,AQ397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W397,$W397=\"\"),OR(AS$7=$V397,AR397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W397,$W397=\"\"),OR(AT$7=$V397,AS397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W397,$W397=\"\"),OR(AU$7=$V397,AT397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W397,$W397=\"\"),OR(AV$7=$V397,AU397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W397,$W397=\"\"),OR(AW$7=$V397,AV397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W397,$W397=\"\"),OR(AX$7=$V397,AW397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W397,$W397=\"\"),OR(AY$7=$V397,AX397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W397,$W397=\"\"),OR(AZ$7=$V397,AY397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W397,$W397=\"\"),OR(BA$7=$V397,AZ397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W397,$W397=\"\"),OR(BB$7=$V397,BA397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W397,$W397=\"\"),OR(BC$7=$V397,BB397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W397,$W397=\"\"),OR(BD$7=$V397,BC397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W397,$W397=\"\"),OR(BE$7=$V397,BD397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W397,$W397=\"\"),OR(BF$7=$V397,BE397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W397,$W397=\"\"),OR(BG$7=$V397,BF397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W397,$W397=\"\"),OR(BH$7=$V397,BG397<>\" \")),$S397*$J397*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[391,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A398,1)),\"\",INDEX(Database[Project Name],A398,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A398,1)),\"\",INDEX(Database[Watershed],$A398,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A398,1)),\"\",INDEX(Database[BMP Type],$A398,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A398,1)),\"\",INDEX(Database[BMP Sub-type],$A398,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A398,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A398,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A398,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A398,1))","v":""},{"$f":"IF(H398=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G398,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H398=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G398,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H398=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G398,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A398,1)),\"\",INDEX(Database[BMP Size],$A398,1))","v":""},{"$f":"IF(B398=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G398,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A398,1)),\"\",INDEX(Database[Service Level],$A398,1))","v":""},{"$f":"IF(B398=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G398,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B398=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G398,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A398,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A398,1))","v":""},{"$f":"IF(B398=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G398,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A398,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A398,1))","v":""},"",{"$f":"IF(B398=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G398,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A398,1)),\"\",INDEX(Database[Comments (text)],$A398,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A398,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A398,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A398,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A398,1))","v":""},{"$f":"IF($X$7=$V398,$S$8*J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W398,$W398=\"\"),OR(Y$7=$V398,X398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W398,$W398=\"\"),OR(Z$7=$V398,Y398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W398,$W398=\"\"),OR(AA$7=$V398,Z398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W398,$W398=\"\"),OR(AB$7=$V398,AA398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W398,$W398=\"\"),OR(AC$7=$V398,AB398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W398,$W398=\"\"),OR(AD$7=$V398,AC398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W398,$W398=\"\"),OR(AE$7=$V398,AD398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W398,$W398=\"\"),OR(AF$7=$V398,AE398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W398,$W398=\"\"),OR(AG$7=$V398,AF398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W398,$W398=\"\"),OR(AH$7=$V398,AG398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W398,$W398=\"\"),OR(AI$7=$V398,AH398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W398,$W398=\"\"),OR(AJ$7=$V398,AI398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W398,$W398=\"\"),OR(AK$7=$V398,AJ398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W398,$W398=\"\"),OR(AL$7=$V398,AK398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W398,$W398=\"\"),OR(AM$7=$V398,AL398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W398,$W398=\"\"),OR(AN$7=$V398,AM398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W398,$W398=\"\"),OR(AO$7=$V398,AN398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W398,$W398=\"\"),OR(AP$7=$V398,AO398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W398,$W398=\"\"),OR(AQ$7=$V398,AP398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W398,$W398=\"\"),OR(AR$7=$V398,AQ398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W398,$W398=\"\"),OR(AS$7=$V398,AR398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W398,$W398=\"\"),OR(AT$7=$V398,AS398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W398,$W398=\"\"),OR(AU$7=$V398,AT398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W398,$W398=\"\"),OR(AV$7=$V398,AU398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W398,$W398=\"\"),OR(AW$7=$V398,AV398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W398,$W398=\"\"),OR(AX$7=$V398,AW398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W398,$W398=\"\"),OR(AY$7=$V398,AX398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W398,$W398=\"\"),OR(AZ$7=$V398,AY398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W398,$W398=\"\"),OR(BA$7=$V398,AZ398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W398,$W398=\"\"),OR(BB$7=$V398,BA398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W398,$W398=\"\"),OR(BC$7=$V398,BB398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W398,$W398=\"\"),OR(BD$7=$V398,BC398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W398,$W398=\"\"),OR(BE$7=$V398,BD398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W398,$W398=\"\"),OR(BF$7=$V398,BE398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W398,$W398=\"\"),OR(BG$7=$V398,BF398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W398,$W398=\"\"),OR(BH$7=$V398,BG398<>\" \")),$S398*$J398*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[392,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A399,1)),\"\",INDEX(Database[Project Name],A399,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A399,1)),\"\",INDEX(Database[Watershed],$A399,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A399,1)),\"\",INDEX(Database[BMP Type],$A399,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A399,1)),\"\",INDEX(Database[BMP Sub-type],$A399,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A399,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A399,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A399,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A399,1))","v":""},{"$f":"IF(H399=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G399,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H399=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G399,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H399=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G399,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A399,1)),\"\",INDEX(Database[BMP Size],$A399,1))","v":""},{"$f":"IF(B399=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G399,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A399,1)),\"\",INDEX(Database[Service Level],$A399,1))","v":""},{"$f":"IF(B399=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G399,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B399=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G399,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A399,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A399,1))","v":""},{"$f":"IF(B399=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G399,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A399,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A399,1))","v":""},"",{"$f":"IF(B399=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G399,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A399,1)),\"\",INDEX(Database[Comments (text)],$A399,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A399,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A399,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A399,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A399,1))","v":""},{"$f":"IF($X$7=$V399,$S$8*J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W399,$W399=\"\"),OR(Y$7=$V399,X399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W399,$W399=\"\"),OR(Z$7=$V399,Y399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W399,$W399=\"\"),OR(AA$7=$V399,Z399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W399,$W399=\"\"),OR(AB$7=$V399,AA399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W399,$W399=\"\"),OR(AC$7=$V399,AB399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W399,$W399=\"\"),OR(AD$7=$V399,AC399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W399,$W399=\"\"),OR(AE$7=$V399,AD399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W399,$W399=\"\"),OR(AF$7=$V399,AE399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W399,$W399=\"\"),OR(AG$7=$V399,AF399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W399,$W399=\"\"),OR(AH$7=$V399,AG399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W399,$W399=\"\"),OR(AI$7=$V399,AH399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W399,$W399=\"\"),OR(AJ$7=$V399,AI399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W399,$W399=\"\"),OR(AK$7=$V399,AJ399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W399,$W399=\"\"),OR(AL$7=$V399,AK399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W399,$W399=\"\"),OR(AM$7=$V399,AL399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W399,$W399=\"\"),OR(AN$7=$V399,AM399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W399,$W399=\"\"),OR(AO$7=$V399,AN399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W399,$W399=\"\"),OR(AP$7=$V399,AO399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W399,$W399=\"\"),OR(AQ$7=$V399,AP399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W399,$W399=\"\"),OR(AR$7=$V399,AQ399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W399,$W399=\"\"),OR(AS$7=$V399,AR399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W399,$W399=\"\"),OR(AT$7=$V399,AS399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W399,$W399=\"\"),OR(AU$7=$V399,AT399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W399,$W399=\"\"),OR(AV$7=$V399,AU399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W399,$W399=\"\"),OR(AW$7=$V399,AV399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W399,$W399=\"\"),OR(AX$7=$V399,AW399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W399,$W399=\"\"),OR(AY$7=$V399,AX399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W399,$W399=\"\"),OR(AZ$7=$V399,AY399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W399,$W399=\"\"),OR(BA$7=$V399,AZ399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W399,$W399=\"\"),OR(BB$7=$V399,BA399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W399,$W399=\"\"),OR(BC$7=$V399,BB399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W399,$W399=\"\"),OR(BD$7=$V399,BC399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W399,$W399=\"\"),OR(BE$7=$V399,BD399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W399,$W399=\"\"),OR(BF$7=$V399,BE399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W399,$W399=\"\"),OR(BG$7=$V399,BF399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W399,$W399=\"\"),OR(BH$7=$V399,BG399<>\" \")),$S399*$J399*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[393,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A400,1)),\"\",INDEX(Database[Project Name],A400,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A400,1)),\"\",INDEX(Database[Watershed],$A400,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A400,1)),\"\",INDEX(Database[BMP Type],$A400,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A400,1)),\"\",INDEX(Database[BMP Sub-type],$A400,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A400,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A400,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A400,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A400,1))","v":""},{"$f":"IF(H400=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G400,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H400=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G400,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H400=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G400,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A400,1)),\"\",INDEX(Database[BMP Size],$A400,1))","v":""},{"$f":"IF(B400=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G400,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A400,1)),\"\",INDEX(Database[Service Level],$A400,1))","v":""},{"$f":"IF(B400=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G400,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B400=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G400,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A400,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A400,1))","v":""},{"$f":"IF(B400=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G400,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A400,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A400,1))","v":""},"",{"$f":"IF(B400=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G400,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A400,1)),\"\",INDEX(Database[Comments (text)],$A400,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A400,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A400,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A400,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A400,1))","v":""},{"$f":"IF($X$7=$V400,$S$8*J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W400,$W400=\"\"),OR(Y$7=$V400,X400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W400,$W400=\"\"),OR(Z$7=$V400,Y400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W400,$W400=\"\"),OR(AA$7=$V400,Z400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W400,$W400=\"\"),OR(AB$7=$V400,AA400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W400,$W400=\"\"),OR(AC$7=$V400,AB400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W400,$W400=\"\"),OR(AD$7=$V400,AC400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W400,$W400=\"\"),OR(AE$7=$V400,AD400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W400,$W400=\"\"),OR(AF$7=$V400,AE400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W400,$W400=\"\"),OR(AG$7=$V400,AF400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W400,$W400=\"\"),OR(AH$7=$V400,AG400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W400,$W400=\"\"),OR(AI$7=$V400,AH400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W400,$W400=\"\"),OR(AJ$7=$V400,AI400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W400,$W400=\"\"),OR(AK$7=$V400,AJ400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W400,$W400=\"\"),OR(AL$7=$V400,AK400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W400,$W400=\"\"),OR(AM$7=$V400,AL400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W400,$W400=\"\"),OR(AN$7=$V400,AM400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W400,$W400=\"\"),OR(AO$7=$V400,AN400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W400,$W400=\"\"),OR(AP$7=$V400,AO400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W400,$W400=\"\"),OR(AQ$7=$V400,AP400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W400,$W400=\"\"),OR(AR$7=$V400,AQ400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W400,$W400=\"\"),OR(AS$7=$V400,AR400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W400,$W400=\"\"),OR(AT$7=$V400,AS400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W400,$W400=\"\"),OR(AU$7=$V400,AT400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W400,$W400=\"\"),OR(AV$7=$V400,AU400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W400,$W400=\"\"),OR(AW$7=$V400,AV400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W400,$W400=\"\"),OR(AX$7=$V400,AW400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W400,$W400=\"\"),OR(AY$7=$V400,AX400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W400,$W400=\"\"),OR(AZ$7=$V400,AY400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W400,$W400=\"\"),OR(BA$7=$V400,AZ400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W400,$W400=\"\"),OR(BB$7=$V400,BA400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W400,$W400=\"\"),OR(BC$7=$V400,BB400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W400,$W400=\"\"),OR(BD$7=$V400,BC400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W400,$W400=\"\"),OR(BE$7=$V400,BD400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W400,$W400=\"\"),OR(BF$7=$V400,BE400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W400,$W400=\"\"),OR(BG$7=$V400,BF400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W400,$W400=\"\"),OR(BH$7=$V400,BG400<>\" \")),$S400*$J400*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[394,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A401,1)),\"\",INDEX(Database[Project Name],A401,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A401,1)),\"\",INDEX(Database[Watershed],$A401,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A401,1)),\"\",INDEX(Database[BMP Type],$A401,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A401,1)),\"\",INDEX(Database[BMP Sub-type],$A401,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A401,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A401,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A401,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A401,1))","v":""},{"$f":"IF(H401=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G401,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H401=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G401,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H401=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G401,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A401,1)),\"\",INDEX(Database[BMP Size],$A401,1))","v":""},{"$f":"IF(B401=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G401,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A401,1)),\"\",INDEX(Database[Service Level],$A401,1))","v":""},{"$f":"IF(B401=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G401,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B401=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G401,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A401,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A401,1))","v":""},{"$f":"IF(B401=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G401,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A401,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A401,1))","v":""},"",{"$f":"IF(B401=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G401,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A401,1)),\"\",INDEX(Database[Comments (text)],$A401,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A401,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A401,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A401,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A401,1))","v":""},{"$f":"IF($X$7=$V401,$S$8*J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W401,$W401=\"\"),OR(Y$7=$V401,X401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W401,$W401=\"\"),OR(Z$7=$V401,Y401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W401,$W401=\"\"),OR(AA$7=$V401,Z401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W401,$W401=\"\"),OR(AB$7=$V401,AA401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W401,$W401=\"\"),OR(AC$7=$V401,AB401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W401,$W401=\"\"),OR(AD$7=$V401,AC401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W401,$W401=\"\"),OR(AE$7=$V401,AD401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W401,$W401=\"\"),OR(AF$7=$V401,AE401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W401,$W401=\"\"),OR(AG$7=$V401,AF401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W401,$W401=\"\"),OR(AH$7=$V401,AG401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W401,$W401=\"\"),OR(AI$7=$V401,AH401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W401,$W401=\"\"),OR(AJ$7=$V401,AI401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W401,$W401=\"\"),OR(AK$7=$V401,AJ401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W401,$W401=\"\"),OR(AL$7=$V401,AK401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W401,$W401=\"\"),OR(AM$7=$V401,AL401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W401,$W401=\"\"),OR(AN$7=$V401,AM401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W401,$W401=\"\"),OR(AO$7=$V401,AN401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W401,$W401=\"\"),OR(AP$7=$V401,AO401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W401,$W401=\"\"),OR(AQ$7=$V401,AP401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W401,$W401=\"\"),OR(AR$7=$V401,AQ401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W401,$W401=\"\"),OR(AS$7=$V401,AR401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W401,$W401=\"\"),OR(AT$7=$V401,AS401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W401,$W401=\"\"),OR(AU$7=$V401,AT401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W401,$W401=\"\"),OR(AV$7=$V401,AU401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W401,$W401=\"\"),OR(AW$7=$V401,AV401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W401,$W401=\"\"),OR(AX$7=$V401,AW401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W401,$W401=\"\"),OR(AY$7=$V401,AX401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W401,$W401=\"\"),OR(AZ$7=$V401,AY401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W401,$W401=\"\"),OR(BA$7=$V401,AZ401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W401,$W401=\"\"),OR(BB$7=$V401,BA401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W401,$W401=\"\"),OR(BC$7=$V401,BB401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W401,$W401=\"\"),OR(BD$7=$V401,BC401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W401,$W401=\"\"),OR(BE$7=$V401,BD401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W401,$W401=\"\"),OR(BF$7=$V401,BE401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W401,$W401=\"\"),OR(BG$7=$V401,BF401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W401,$W401=\"\"),OR(BH$7=$V401,BG401<>\" \")),$S401*$J401*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[395,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A402,1)),\"\",INDEX(Database[Project Name],A402,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A402,1)),\"\",INDEX(Database[Watershed],$A402,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A402,1)),\"\",INDEX(Database[BMP Type],$A402,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A402,1)),\"\",INDEX(Database[BMP Sub-type],$A402,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A402,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A402,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A402,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A402,1))","v":""},{"$f":"IF(H402=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G402,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H402=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G402,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H402=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G402,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A402,1)),\"\",INDEX(Database[BMP Size],$A402,1))","v":""},{"$f":"IF(B402=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G402,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A402,1)),\"\",INDEX(Database[Service Level],$A402,1))","v":""},{"$f":"IF(B402=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G402,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B402=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G402,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A402,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A402,1))","v":""},{"$f":"IF(B402=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G402,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A402,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A402,1))","v":""},"",{"$f":"IF(B402=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G402,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A402,1)),\"\",INDEX(Database[Comments (text)],$A402,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A402,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A402,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A402,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A402,1))","v":""},{"$f":"IF($X$7=$V402,$S$8*J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W402,$W402=\"\"),OR(Y$7=$V402,X402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W402,$W402=\"\"),OR(Z$7=$V402,Y402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W402,$W402=\"\"),OR(AA$7=$V402,Z402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W402,$W402=\"\"),OR(AB$7=$V402,AA402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W402,$W402=\"\"),OR(AC$7=$V402,AB402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W402,$W402=\"\"),OR(AD$7=$V402,AC402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W402,$W402=\"\"),OR(AE$7=$V402,AD402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W402,$W402=\"\"),OR(AF$7=$V402,AE402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W402,$W402=\"\"),OR(AG$7=$V402,AF402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W402,$W402=\"\"),OR(AH$7=$V402,AG402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W402,$W402=\"\"),OR(AI$7=$V402,AH402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W402,$W402=\"\"),OR(AJ$7=$V402,AI402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W402,$W402=\"\"),OR(AK$7=$V402,AJ402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W402,$W402=\"\"),OR(AL$7=$V402,AK402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W402,$W402=\"\"),OR(AM$7=$V402,AL402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W402,$W402=\"\"),OR(AN$7=$V402,AM402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W402,$W402=\"\"),OR(AO$7=$V402,AN402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W402,$W402=\"\"),OR(AP$7=$V402,AO402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W402,$W402=\"\"),OR(AQ$7=$V402,AP402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W402,$W402=\"\"),OR(AR$7=$V402,AQ402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W402,$W402=\"\"),OR(AS$7=$V402,AR402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W402,$W402=\"\"),OR(AT$7=$V402,AS402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W402,$W402=\"\"),OR(AU$7=$V402,AT402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W402,$W402=\"\"),OR(AV$7=$V402,AU402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W402,$W402=\"\"),OR(AW$7=$V402,AV402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W402,$W402=\"\"),OR(AX$7=$V402,AW402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W402,$W402=\"\"),OR(AY$7=$V402,AX402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W402,$W402=\"\"),OR(AZ$7=$V402,AY402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W402,$W402=\"\"),OR(BA$7=$V402,AZ402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W402,$W402=\"\"),OR(BB$7=$V402,BA402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W402,$W402=\"\"),OR(BC$7=$V402,BB402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W402,$W402=\"\"),OR(BD$7=$V402,BC402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W402,$W402=\"\"),OR(BE$7=$V402,BD402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W402,$W402=\"\"),OR(BF$7=$V402,BE402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W402,$W402=\"\"),OR(BG$7=$V402,BF402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W402,$W402=\"\"),OR(BH$7=$V402,BG402<>\" \")),$S402*$J402*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[396,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A403,1)),\"\",INDEX(Database[Project Name],A403,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A403,1)),\"\",INDEX(Database[Watershed],$A403,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A403,1)),\"\",INDEX(Database[BMP Type],$A403,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A403,1)),\"\",INDEX(Database[BMP Sub-type],$A403,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A403,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A403,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A403,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A403,1))","v":""},{"$f":"IF(H403=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G403,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H403=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G403,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H403=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G403,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A403,1)),\"\",INDEX(Database[BMP Size],$A403,1))","v":""},{"$f":"IF(B403=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G403,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A403,1)),\"\",INDEX(Database[Service Level],$A403,1))","v":""},{"$f":"IF(B403=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G403,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B403=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G403,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A403,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A403,1))","v":""},{"$f":"IF(B403=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G403,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A403,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A403,1))","v":""},"",{"$f":"IF(B403=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G403,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A403,1)),\"\",INDEX(Database[Comments (text)],$A403,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A403,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A403,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A403,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A403,1))","v":""},{"$f":"IF($X$7=$V403,$S$8*J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W403,$W403=\"\"),OR(Y$7=$V403,X403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W403,$W403=\"\"),OR(Z$7=$V403,Y403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W403,$W403=\"\"),OR(AA$7=$V403,Z403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W403,$W403=\"\"),OR(AB$7=$V403,AA403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W403,$W403=\"\"),OR(AC$7=$V403,AB403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W403,$W403=\"\"),OR(AD$7=$V403,AC403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W403,$W403=\"\"),OR(AE$7=$V403,AD403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W403,$W403=\"\"),OR(AF$7=$V403,AE403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W403,$W403=\"\"),OR(AG$7=$V403,AF403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W403,$W403=\"\"),OR(AH$7=$V403,AG403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W403,$W403=\"\"),OR(AI$7=$V403,AH403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W403,$W403=\"\"),OR(AJ$7=$V403,AI403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W403,$W403=\"\"),OR(AK$7=$V403,AJ403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W403,$W403=\"\"),OR(AL$7=$V403,AK403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W403,$W403=\"\"),OR(AM$7=$V403,AL403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W403,$W403=\"\"),OR(AN$7=$V403,AM403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W403,$W403=\"\"),OR(AO$7=$V403,AN403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W403,$W403=\"\"),OR(AP$7=$V403,AO403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W403,$W403=\"\"),OR(AQ$7=$V403,AP403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W403,$W403=\"\"),OR(AR$7=$V403,AQ403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W403,$W403=\"\"),OR(AS$7=$V403,AR403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W403,$W403=\"\"),OR(AT$7=$V403,AS403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W403,$W403=\"\"),OR(AU$7=$V403,AT403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W403,$W403=\"\"),OR(AV$7=$V403,AU403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W403,$W403=\"\"),OR(AW$7=$V403,AV403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W403,$W403=\"\"),OR(AX$7=$V403,AW403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W403,$W403=\"\"),OR(AY$7=$V403,AX403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W403,$W403=\"\"),OR(AZ$7=$V403,AY403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W403,$W403=\"\"),OR(BA$7=$V403,AZ403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W403,$W403=\"\"),OR(BB$7=$V403,BA403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W403,$W403=\"\"),OR(BC$7=$V403,BB403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W403,$W403=\"\"),OR(BD$7=$V403,BC403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W403,$W403=\"\"),OR(BE$7=$V403,BD403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W403,$W403=\"\"),OR(BF$7=$V403,BE403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W403,$W403=\"\"),OR(BG$7=$V403,BF403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W403,$W403=\"\"),OR(BH$7=$V403,BG403<>\" \")),$S403*$J403*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[397,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A404,1)),\"\",INDEX(Database[Project Name],A404,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A404,1)),\"\",INDEX(Database[Watershed],$A404,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A404,1)),\"\",INDEX(Database[BMP Type],$A404,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A404,1)),\"\",INDEX(Database[BMP Sub-type],$A404,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A404,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A404,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A404,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A404,1))","v":""},{"$f":"IF(H404=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G404,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H404=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G404,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H404=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G404,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A404,1)),\"\",INDEX(Database[BMP Size],$A404,1))","v":""},{"$f":"IF(B404=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G404,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A404,1)),\"\",INDEX(Database[Service Level],$A404,1))","v":""},{"$f":"IF(B404=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G404,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B404=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G404,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A404,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A404,1))","v":""},{"$f":"IF(B404=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G404,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A404,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A404,1))","v":""},"",{"$f":"IF(B404=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G404,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A404,1)),\"\",INDEX(Database[Comments (text)],$A404,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A404,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A404,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A404,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A404,1))","v":""},{"$f":"IF($X$7=$V404,$S$8*J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W404,$W404=\"\"),OR(Y$7=$V404,X404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W404,$W404=\"\"),OR(Z$7=$V404,Y404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W404,$W404=\"\"),OR(AA$7=$V404,Z404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W404,$W404=\"\"),OR(AB$7=$V404,AA404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W404,$W404=\"\"),OR(AC$7=$V404,AB404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W404,$W404=\"\"),OR(AD$7=$V404,AC404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W404,$W404=\"\"),OR(AE$7=$V404,AD404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W404,$W404=\"\"),OR(AF$7=$V404,AE404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W404,$W404=\"\"),OR(AG$7=$V404,AF404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W404,$W404=\"\"),OR(AH$7=$V404,AG404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W404,$W404=\"\"),OR(AI$7=$V404,AH404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W404,$W404=\"\"),OR(AJ$7=$V404,AI404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W404,$W404=\"\"),OR(AK$7=$V404,AJ404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W404,$W404=\"\"),OR(AL$7=$V404,AK404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W404,$W404=\"\"),OR(AM$7=$V404,AL404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W404,$W404=\"\"),OR(AN$7=$V404,AM404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W404,$W404=\"\"),OR(AO$7=$V404,AN404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W404,$W404=\"\"),OR(AP$7=$V404,AO404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W404,$W404=\"\"),OR(AQ$7=$V404,AP404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W404,$W404=\"\"),OR(AR$7=$V404,AQ404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W404,$W404=\"\"),OR(AS$7=$V404,AR404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W404,$W404=\"\"),OR(AT$7=$V404,AS404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W404,$W404=\"\"),OR(AU$7=$V404,AT404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W404,$W404=\"\"),OR(AV$7=$V404,AU404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W404,$W404=\"\"),OR(AW$7=$V404,AV404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W404,$W404=\"\"),OR(AX$7=$V404,AW404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W404,$W404=\"\"),OR(AY$7=$V404,AX404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W404,$W404=\"\"),OR(AZ$7=$V404,AY404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W404,$W404=\"\"),OR(BA$7=$V404,AZ404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W404,$W404=\"\"),OR(BB$7=$V404,BA404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W404,$W404=\"\"),OR(BC$7=$V404,BB404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W404,$W404=\"\"),OR(BD$7=$V404,BC404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W404,$W404=\"\"),OR(BE$7=$V404,BD404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W404,$W404=\"\"),OR(BF$7=$V404,BE404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W404,$W404=\"\"),OR(BG$7=$V404,BF404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W404,$W404=\"\"),OR(BH$7=$V404,BG404<>\" \")),$S404*$J404*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[398,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A405,1)),\"\",INDEX(Database[Project Name],A405,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A405,1)),\"\",INDEX(Database[Watershed],$A405,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A405,1)),\"\",INDEX(Database[BMP Type],$A405,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A405,1)),\"\",INDEX(Database[BMP Sub-type],$A405,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A405,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A405,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A405,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A405,1))","v":""},{"$f":"IF(H405=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G405,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H405=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G405,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H405=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G405,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A405,1)),\"\",INDEX(Database[BMP Size],$A405,1))","v":""},{"$f":"IF(B405=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G405,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A405,1)),\"\",INDEX(Database[Service Level],$A405,1))","v":""},{"$f":"IF(B405=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G405,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B405=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G405,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A405,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A405,1))","v":""},{"$f":"IF(B405=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G405,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A405,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A405,1))","v":""},"",{"$f":"IF(B405=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G405,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A405,1)),\"\",INDEX(Database[Comments (text)],$A405,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A405,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A405,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A405,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A405,1))","v":""},{"$f":"IF($X$7=$V405,$S$8*J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W405,$W405=\"\"),OR(Y$7=$V405,X405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W405,$W405=\"\"),OR(Z$7=$V405,Y405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W405,$W405=\"\"),OR(AA$7=$V405,Z405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W405,$W405=\"\"),OR(AB$7=$V405,AA405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W405,$W405=\"\"),OR(AC$7=$V405,AB405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W405,$W405=\"\"),OR(AD$7=$V405,AC405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W405,$W405=\"\"),OR(AE$7=$V405,AD405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W405,$W405=\"\"),OR(AF$7=$V405,AE405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W405,$W405=\"\"),OR(AG$7=$V405,AF405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W405,$W405=\"\"),OR(AH$7=$V405,AG405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W405,$W405=\"\"),OR(AI$7=$V405,AH405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W405,$W405=\"\"),OR(AJ$7=$V405,AI405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W405,$W405=\"\"),OR(AK$7=$V405,AJ405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W405,$W405=\"\"),OR(AL$7=$V405,AK405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W405,$W405=\"\"),OR(AM$7=$V405,AL405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W405,$W405=\"\"),OR(AN$7=$V405,AM405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W405,$W405=\"\"),OR(AO$7=$V405,AN405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W405,$W405=\"\"),OR(AP$7=$V405,AO405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W405,$W405=\"\"),OR(AQ$7=$V405,AP405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W405,$W405=\"\"),OR(AR$7=$V405,AQ405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W405,$W405=\"\"),OR(AS$7=$V405,AR405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W405,$W405=\"\"),OR(AT$7=$V405,AS405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W405,$W405=\"\"),OR(AU$7=$V405,AT405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W405,$W405=\"\"),OR(AV$7=$V405,AU405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W405,$W405=\"\"),OR(AW$7=$V405,AV405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W405,$W405=\"\"),OR(AX$7=$V405,AW405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W405,$W405=\"\"),OR(AY$7=$V405,AX405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W405,$W405=\"\"),OR(AZ$7=$V405,AY405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W405,$W405=\"\"),OR(BA$7=$V405,AZ405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W405,$W405=\"\"),OR(BB$7=$V405,BA405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W405,$W405=\"\"),OR(BC$7=$V405,BB405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W405,$W405=\"\"),OR(BD$7=$V405,BC405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W405,$W405=\"\"),OR(BE$7=$V405,BD405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W405,$W405=\"\"),OR(BF$7=$V405,BE405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W405,$W405=\"\"),OR(BG$7=$V405,BF405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W405,$W405=\"\"),OR(BH$7=$V405,BG405<>\" \")),$S405*$J405*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[399,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A406,1)),\"\",INDEX(Database[Project Name],A406,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A406,1)),\"\",INDEX(Database[Watershed],$A406,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A406,1)),\"\",INDEX(Database[BMP Type],$A406,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A406,1)),\"\",INDEX(Database[BMP Sub-type],$A406,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A406,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A406,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A406,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A406,1))","v":""},{"$f":"IF(H406=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G406,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H406=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G406,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H406=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G406,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A406,1)),\"\",INDEX(Database[BMP Size],$A406,1))","v":""},{"$f":"IF(B406=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G406,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A406,1)),\"\",INDEX(Database[Service Level],$A406,1))","v":""},{"$f":"IF(B406=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G406,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B406=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G406,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A406,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A406,1))","v":""},{"$f":"IF(B406=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G406,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A406,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A406,1))","v":""},"",{"$f":"IF(B406=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G406,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A406,1)),\"\",INDEX(Database[Comments (text)],$A406,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A406,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A406,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A406,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A406,1))","v":""},{"$f":"IF($X$7=$V406,$S$8*J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W406,$W406=\"\"),OR(Y$7=$V406,X406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W406,$W406=\"\"),OR(Z$7=$V406,Y406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W406,$W406=\"\"),OR(AA$7=$V406,Z406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W406,$W406=\"\"),OR(AB$7=$V406,AA406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W406,$W406=\"\"),OR(AC$7=$V406,AB406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W406,$W406=\"\"),OR(AD$7=$V406,AC406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W406,$W406=\"\"),OR(AE$7=$V406,AD406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W406,$W406=\"\"),OR(AF$7=$V406,AE406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W406,$W406=\"\"),OR(AG$7=$V406,AF406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W406,$W406=\"\"),OR(AH$7=$V406,AG406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W406,$W406=\"\"),OR(AI$7=$V406,AH406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W406,$W406=\"\"),OR(AJ$7=$V406,AI406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W406,$W406=\"\"),OR(AK$7=$V406,AJ406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W406,$W406=\"\"),OR(AL$7=$V406,AK406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W406,$W406=\"\"),OR(AM$7=$V406,AL406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W406,$W406=\"\"),OR(AN$7=$V406,AM406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W406,$W406=\"\"),OR(AO$7=$V406,AN406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W406,$W406=\"\"),OR(AP$7=$V406,AO406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W406,$W406=\"\"),OR(AQ$7=$V406,AP406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W406,$W406=\"\"),OR(AR$7=$V406,AQ406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W406,$W406=\"\"),OR(AS$7=$V406,AR406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W406,$W406=\"\"),OR(AT$7=$V406,AS406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W406,$W406=\"\"),OR(AU$7=$V406,AT406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W406,$W406=\"\"),OR(AV$7=$V406,AU406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W406,$W406=\"\"),OR(AW$7=$V406,AV406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W406,$W406=\"\"),OR(AX$7=$V406,AW406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W406,$W406=\"\"),OR(AY$7=$V406,AX406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W406,$W406=\"\"),OR(AZ$7=$V406,AY406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W406,$W406=\"\"),OR(BA$7=$V406,AZ406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W406,$W406=\"\"),OR(BB$7=$V406,BA406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W406,$W406=\"\"),OR(BC$7=$V406,BB406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W406,$W406=\"\"),OR(BD$7=$V406,BC406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W406,$W406=\"\"),OR(BE$7=$V406,BD406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W406,$W406=\"\"),OR(BF$7=$V406,BE406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W406,$W406=\"\"),OR(BG$7=$V406,BF406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W406,$W406=\"\"),OR(BH$7=$V406,BG406<>\" \")),$S406*$J406*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[400,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A407,1)),\"\",INDEX(Database[Project Name],A407,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A407,1)),\"\",INDEX(Database[Watershed],$A407,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A407,1)),\"\",INDEX(Database[BMP Type],$A407,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A407,1)),\"\",INDEX(Database[BMP Sub-type],$A407,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A407,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A407,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A407,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A407,1))","v":""},{"$f":"IF(H407=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G407,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H407=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G407,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H407=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G407,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A407,1)),\"\",INDEX(Database[BMP Size],$A407,1))","v":""},{"$f":"IF(B407=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G407,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A407,1)),\"\",INDEX(Database[Service Level],$A407,1))","v":""},{"$f":"IF(B407=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G407,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B407=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G407,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A407,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A407,1))","v":""},{"$f":"IF(B407=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G407,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A407,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A407,1))","v":""},"",{"$f":"IF(B407=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G407,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A407,1)),\"\",INDEX(Database[Comments (text)],$A407,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A407,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A407,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A407,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A407,1))","v":""},{"$f":"IF($X$7=$V407,$S$8*J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W407,$W407=\"\"),OR(Y$7=$V407,X407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W407,$W407=\"\"),OR(Z$7=$V407,Y407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W407,$W407=\"\"),OR(AA$7=$V407,Z407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W407,$W407=\"\"),OR(AB$7=$V407,AA407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W407,$W407=\"\"),OR(AC$7=$V407,AB407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W407,$W407=\"\"),OR(AD$7=$V407,AC407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W407,$W407=\"\"),OR(AE$7=$V407,AD407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W407,$W407=\"\"),OR(AF$7=$V407,AE407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W407,$W407=\"\"),OR(AG$7=$V407,AF407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W407,$W407=\"\"),OR(AH$7=$V407,AG407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W407,$W407=\"\"),OR(AI$7=$V407,AH407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W407,$W407=\"\"),OR(AJ$7=$V407,AI407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W407,$W407=\"\"),OR(AK$7=$V407,AJ407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W407,$W407=\"\"),OR(AL$7=$V407,AK407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W407,$W407=\"\"),OR(AM$7=$V407,AL407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W407,$W407=\"\"),OR(AN$7=$V407,AM407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W407,$W407=\"\"),OR(AO$7=$V407,AN407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W407,$W407=\"\"),OR(AP$7=$V407,AO407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W407,$W407=\"\"),OR(AQ$7=$V407,AP407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W407,$W407=\"\"),OR(AR$7=$V407,AQ407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W407,$W407=\"\"),OR(AS$7=$V407,AR407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W407,$W407=\"\"),OR(AT$7=$V407,AS407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W407,$W407=\"\"),OR(AU$7=$V407,AT407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W407,$W407=\"\"),OR(AV$7=$V407,AU407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W407,$W407=\"\"),OR(AW$7=$V407,AV407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W407,$W407=\"\"),OR(AX$7=$V407,AW407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W407,$W407=\"\"),OR(AY$7=$V407,AX407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W407,$W407=\"\"),OR(AZ$7=$V407,AY407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W407,$W407=\"\"),OR(BA$7=$V407,AZ407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W407,$W407=\"\"),OR(BB$7=$V407,BA407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W407,$W407=\"\"),OR(BC$7=$V407,BB407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W407,$W407=\"\"),OR(BD$7=$V407,BC407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W407,$W407=\"\"),OR(BE$7=$V407,BD407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W407,$W407=\"\"),OR(BF$7=$V407,BE407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W407,$W407=\"\"),OR(BG$7=$V407,BF407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W407,$W407=\"\"),OR(BH$7=$V407,BG407<>\" \")),$S407*$J407*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[401,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A408,1)),\"\",INDEX(Database[Project Name],A408,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A408,1)),\"\",INDEX(Database[Watershed],$A408,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A408,1)),\"\",INDEX(Database[BMP Type],$A408,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A408,1)),\"\",INDEX(Database[BMP Sub-type],$A408,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A408,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A408,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A408,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A408,1))","v":""},{"$f":"IF(H408=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G408,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H408=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G408,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H408=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G408,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A408,1)),\"\",INDEX(Database[BMP Size],$A408,1))","v":""},{"$f":"IF(B408=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G408,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A408,1)),\"\",INDEX(Database[Service Level],$A408,1))","v":""},{"$f":"IF(B408=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G408,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B408=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G408,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A408,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A408,1))","v":""},{"$f":"IF(B408=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G408,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A408,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A408,1))","v":""},"",{"$f":"IF(B408=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G408,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A408,1)),\"\",INDEX(Database[Comments (text)],$A408,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A408,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A408,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A408,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A408,1))","v":""},{"$f":"IF($X$7=$V408,$S$8*J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W408,$W408=\"\"),OR(Y$7=$V408,X408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W408,$W408=\"\"),OR(Z$7=$V408,Y408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W408,$W408=\"\"),OR(AA$7=$V408,Z408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W408,$W408=\"\"),OR(AB$7=$V408,AA408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W408,$W408=\"\"),OR(AC$7=$V408,AB408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W408,$W408=\"\"),OR(AD$7=$V408,AC408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W408,$W408=\"\"),OR(AE$7=$V408,AD408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W408,$W408=\"\"),OR(AF$7=$V408,AE408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W408,$W408=\"\"),OR(AG$7=$V408,AF408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W408,$W408=\"\"),OR(AH$7=$V408,AG408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W408,$W408=\"\"),OR(AI$7=$V408,AH408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W408,$W408=\"\"),OR(AJ$7=$V408,AI408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W408,$W408=\"\"),OR(AK$7=$V408,AJ408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W408,$W408=\"\"),OR(AL$7=$V408,AK408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W408,$W408=\"\"),OR(AM$7=$V408,AL408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W408,$W408=\"\"),OR(AN$7=$V408,AM408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W408,$W408=\"\"),OR(AO$7=$V408,AN408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W408,$W408=\"\"),OR(AP$7=$V408,AO408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W408,$W408=\"\"),OR(AQ$7=$V408,AP408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W408,$W408=\"\"),OR(AR$7=$V408,AQ408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W408,$W408=\"\"),OR(AS$7=$V408,AR408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W408,$W408=\"\"),OR(AT$7=$V408,AS408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W408,$W408=\"\"),OR(AU$7=$V408,AT408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W408,$W408=\"\"),OR(AV$7=$V408,AU408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W408,$W408=\"\"),OR(AW$7=$V408,AV408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W408,$W408=\"\"),OR(AX$7=$V408,AW408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W408,$W408=\"\"),OR(AY$7=$V408,AX408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W408,$W408=\"\"),OR(AZ$7=$V408,AY408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W408,$W408=\"\"),OR(BA$7=$V408,AZ408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W408,$W408=\"\"),OR(BB$7=$V408,BA408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W408,$W408=\"\"),OR(BC$7=$V408,BB408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W408,$W408=\"\"),OR(BD$7=$V408,BC408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W408,$W408=\"\"),OR(BE$7=$V408,BD408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W408,$W408=\"\"),OR(BF$7=$V408,BE408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W408,$W408=\"\"),OR(BG$7=$V408,BF408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W408,$W408=\"\"),OR(BH$7=$V408,BG408<>\" \")),$S408*$J408*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[402,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A409,1)),\"\",INDEX(Database[Project Name],A409,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A409,1)),\"\",INDEX(Database[Watershed],$A409,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A409,1)),\"\",INDEX(Database[BMP Type],$A409,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A409,1)),\"\",INDEX(Database[BMP Sub-type],$A409,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A409,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A409,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A409,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A409,1))","v":""},{"$f":"IF(H409=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G409,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H409=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G409,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H409=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G409,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A409,1)),\"\",INDEX(Database[BMP Size],$A409,1))","v":""},{"$f":"IF(B409=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G409,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A409,1)),\"\",INDEX(Database[Service Level],$A409,1))","v":""},{"$f":"IF(B409=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G409,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B409=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G409,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A409,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A409,1))","v":""},{"$f":"IF(B409=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G409,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A409,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A409,1))","v":""},"",{"$f":"IF(B409=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G409,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A409,1)),\"\",INDEX(Database[Comments (text)],$A409,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A409,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A409,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A409,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A409,1))","v":""},{"$f":"IF($X$7=$V409,$S$8*J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W409,$W409=\"\"),OR(Y$7=$V409,X409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W409,$W409=\"\"),OR(Z$7=$V409,Y409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W409,$W409=\"\"),OR(AA$7=$V409,Z409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W409,$W409=\"\"),OR(AB$7=$V409,AA409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W409,$W409=\"\"),OR(AC$7=$V409,AB409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W409,$W409=\"\"),OR(AD$7=$V409,AC409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W409,$W409=\"\"),OR(AE$7=$V409,AD409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W409,$W409=\"\"),OR(AF$7=$V409,AE409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W409,$W409=\"\"),OR(AG$7=$V409,AF409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W409,$W409=\"\"),OR(AH$7=$V409,AG409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W409,$W409=\"\"),OR(AI$7=$V409,AH409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W409,$W409=\"\"),OR(AJ$7=$V409,AI409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W409,$W409=\"\"),OR(AK$7=$V409,AJ409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W409,$W409=\"\"),OR(AL$7=$V409,AK409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W409,$W409=\"\"),OR(AM$7=$V409,AL409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W409,$W409=\"\"),OR(AN$7=$V409,AM409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W409,$W409=\"\"),OR(AO$7=$V409,AN409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W409,$W409=\"\"),OR(AP$7=$V409,AO409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W409,$W409=\"\"),OR(AQ$7=$V409,AP409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W409,$W409=\"\"),OR(AR$7=$V409,AQ409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W409,$W409=\"\"),OR(AS$7=$V409,AR409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W409,$W409=\"\"),OR(AT$7=$V409,AS409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W409,$W409=\"\"),OR(AU$7=$V409,AT409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W409,$W409=\"\"),OR(AV$7=$V409,AU409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W409,$W409=\"\"),OR(AW$7=$V409,AV409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W409,$W409=\"\"),OR(AX$7=$V409,AW409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W409,$W409=\"\"),OR(AY$7=$V409,AX409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W409,$W409=\"\"),OR(AZ$7=$V409,AY409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W409,$W409=\"\"),OR(BA$7=$V409,AZ409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W409,$W409=\"\"),OR(BB$7=$V409,BA409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W409,$W409=\"\"),OR(BC$7=$V409,BB409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W409,$W409=\"\"),OR(BD$7=$V409,BC409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W409,$W409=\"\"),OR(BE$7=$V409,BD409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W409,$W409=\"\"),OR(BF$7=$V409,BE409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W409,$W409=\"\"),OR(BG$7=$V409,BF409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W409,$W409=\"\"),OR(BH$7=$V409,BG409<>\" \")),$S409*$J409*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[403,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A410,1)),\"\",INDEX(Database[Project Name],A410,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A410,1)),\"\",INDEX(Database[Watershed],$A410,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A410,1)),\"\",INDEX(Database[BMP Type],$A410,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A410,1)),\"\",INDEX(Database[BMP Sub-type],$A410,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A410,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A410,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A410,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A410,1))","v":""},{"$f":"IF(H410=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G410,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H410=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G410,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H410=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G410,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A410,1)),\"\",INDEX(Database[BMP Size],$A410,1))","v":""},{"$f":"IF(B410=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G410,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A410,1)),\"\",INDEX(Database[Service Level],$A410,1))","v":""},{"$f":"IF(B410=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G410,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B410=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G410,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A410,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A410,1))","v":""},{"$f":"IF(B410=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G410,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A410,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A410,1))","v":""},"",{"$f":"IF(B410=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G410,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A410,1)),\"\",INDEX(Database[Comments (text)],$A410,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A410,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A410,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A410,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A410,1))","v":""},{"$f":"IF($X$7=$V410,$S$8*J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W410,$W410=\"\"),OR(Y$7=$V410,X410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W410,$W410=\"\"),OR(Z$7=$V410,Y410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W410,$W410=\"\"),OR(AA$7=$V410,Z410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W410,$W410=\"\"),OR(AB$7=$V410,AA410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W410,$W410=\"\"),OR(AC$7=$V410,AB410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W410,$W410=\"\"),OR(AD$7=$V410,AC410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W410,$W410=\"\"),OR(AE$7=$V410,AD410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W410,$W410=\"\"),OR(AF$7=$V410,AE410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W410,$W410=\"\"),OR(AG$7=$V410,AF410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W410,$W410=\"\"),OR(AH$7=$V410,AG410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W410,$W410=\"\"),OR(AI$7=$V410,AH410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W410,$W410=\"\"),OR(AJ$7=$V410,AI410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W410,$W410=\"\"),OR(AK$7=$V410,AJ410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W410,$W410=\"\"),OR(AL$7=$V410,AK410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W410,$W410=\"\"),OR(AM$7=$V410,AL410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W410,$W410=\"\"),OR(AN$7=$V410,AM410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W410,$W410=\"\"),OR(AO$7=$V410,AN410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W410,$W410=\"\"),OR(AP$7=$V410,AO410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W410,$W410=\"\"),OR(AQ$7=$V410,AP410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W410,$W410=\"\"),OR(AR$7=$V410,AQ410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W410,$W410=\"\"),OR(AS$7=$V410,AR410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W410,$W410=\"\"),OR(AT$7=$V410,AS410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W410,$W410=\"\"),OR(AU$7=$V410,AT410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W410,$W410=\"\"),OR(AV$7=$V410,AU410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W410,$W410=\"\"),OR(AW$7=$V410,AV410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W410,$W410=\"\"),OR(AX$7=$V410,AW410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W410,$W410=\"\"),OR(AY$7=$V410,AX410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W410,$W410=\"\"),OR(AZ$7=$V410,AY410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W410,$W410=\"\"),OR(BA$7=$V410,AZ410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W410,$W410=\"\"),OR(BB$7=$V410,BA410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W410,$W410=\"\"),OR(BC$7=$V410,BB410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W410,$W410=\"\"),OR(BD$7=$V410,BC410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W410,$W410=\"\"),OR(BE$7=$V410,BD410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W410,$W410=\"\"),OR(BF$7=$V410,BE410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W410,$W410=\"\"),OR(BG$7=$V410,BF410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W410,$W410=\"\"),OR(BH$7=$V410,BG410<>\" \")),$S410*$J410*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[404,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A411,1)),\"\",INDEX(Database[Project Name],A411,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A411,1)),\"\",INDEX(Database[Watershed],$A411,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A411,1)),\"\",INDEX(Database[BMP Type],$A411,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A411,1)),\"\",INDEX(Database[BMP Sub-type],$A411,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A411,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A411,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A411,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A411,1))","v":""},{"$f":"IF(H411=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G411,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H411=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G411,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H411=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G411,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A411,1)),\"\",INDEX(Database[BMP Size],$A411,1))","v":""},{"$f":"IF(B411=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G411,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A411,1)),\"\",INDEX(Database[Service Level],$A411,1))","v":""},{"$f":"IF(B411=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G411,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B411=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G411,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A411,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A411,1))","v":""},{"$f":"IF(B411=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G411,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A411,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A411,1))","v":""},"",{"$f":"IF(B411=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G411,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A411,1)),\"\",INDEX(Database[Comments (text)],$A411,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A411,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A411,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A411,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A411,1))","v":""},{"$f":"IF($X$7=$V411,$S$8*J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W411,$W411=\"\"),OR(Y$7=$V411,X411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W411,$W411=\"\"),OR(Z$7=$V411,Y411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W411,$W411=\"\"),OR(AA$7=$V411,Z411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W411,$W411=\"\"),OR(AB$7=$V411,AA411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W411,$W411=\"\"),OR(AC$7=$V411,AB411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W411,$W411=\"\"),OR(AD$7=$V411,AC411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W411,$W411=\"\"),OR(AE$7=$V411,AD411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W411,$W411=\"\"),OR(AF$7=$V411,AE411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W411,$W411=\"\"),OR(AG$7=$V411,AF411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W411,$W411=\"\"),OR(AH$7=$V411,AG411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W411,$W411=\"\"),OR(AI$7=$V411,AH411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W411,$W411=\"\"),OR(AJ$7=$V411,AI411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W411,$W411=\"\"),OR(AK$7=$V411,AJ411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W411,$W411=\"\"),OR(AL$7=$V411,AK411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W411,$W411=\"\"),OR(AM$7=$V411,AL411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W411,$W411=\"\"),OR(AN$7=$V411,AM411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W411,$W411=\"\"),OR(AO$7=$V411,AN411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W411,$W411=\"\"),OR(AP$7=$V411,AO411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W411,$W411=\"\"),OR(AQ$7=$V411,AP411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W411,$W411=\"\"),OR(AR$7=$V411,AQ411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W411,$W411=\"\"),OR(AS$7=$V411,AR411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W411,$W411=\"\"),OR(AT$7=$V411,AS411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W411,$W411=\"\"),OR(AU$7=$V411,AT411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W411,$W411=\"\"),OR(AV$7=$V411,AU411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W411,$W411=\"\"),OR(AW$7=$V411,AV411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W411,$W411=\"\"),OR(AX$7=$V411,AW411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W411,$W411=\"\"),OR(AY$7=$V411,AX411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W411,$W411=\"\"),OR(AZ$7=$V411,AY411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W411,$W411=\"\"),OR(BA$7=$V411,AZ411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W411,$W411=\"\"),OR(BB$7=$V411,BA411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W411,$W411=\"\"),OR(BC$7=$V411,BB411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W411,$W411=\"\"),OR(BD$7=$V411,BC411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W411,$W411=\"\"),OR(BE$7=$V411,BD411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W411,$W411=\"\"),OR(BF$7=$V411,BE411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W411,$W411=\"\"),OR(BG$7=$V411,BF411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W411,$W411=\"\"),OR(BH$7=$V411,BG411<>\" \")),$S411*$J411*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[405,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A412,1)),\"\",INDEX(Database[Project Name],A412,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A412,1)),\"\",INDEX(Database[Watershed],$A412,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A412,1)),\"\",INDEX(Database[BMP Type],$A412,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A412,1)),\"\",INDEX(Database[BMP Sub-type],$A412,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A412,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A412,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A412,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A412,1))","v":""},{"$f":"IF(H412=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G412,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H412=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G412,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H412=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G412,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A412,1)),\"\",INDEX(Database[BMP Size],$A412,1))","v":""},{"$f":"IF(B412=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G412,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A412,1)),\"\",INDEX(Database[Service Level],$A412,1))","v":""},{"$f":"IF(B412=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G412,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B412=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G412,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A412,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A412,1))","v":""},{"$f":"IF(B412=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G412,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A412,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A412,1))","v":""},"",{"$f":"IF(B412=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G412,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A412,1)),\"\",INDEX(Database[Comments (text)],$A412,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A412,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A412,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A412,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A412,1))","v":""},{"$f":"IF($X$7=$V412,$S$8*J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W412,$W412=\"\"),OR(Y$7=$V412,X412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W412,$W412=\"\"),OR(Z$7=$V412,Y412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W412,$W412=\"\"),OR(AA$7=$V412,Z412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W412,$W412=\"\"),OR(AB$7=$V412,AA412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W412,$W412=\"\"),OR(AC$7=$V412,AB412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W412,$W412=\"\"),OR(AD$7=$V412,AC412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W412,$W412=\"\"),OR(AE$7=$V412,AD412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W412,$W412=\"\"),OR(AF$7=$V412,AE412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W412,$W412=\"\"),OR(AG$7=$V412,AF412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W412,$W412=\"\"),OR(AH$7=$V412,AG412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W412,$W412=\"\"),OR(AI$7=$V412,AH412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W412,$W412=\"\"),OR(AJ$7=$V412,AI412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W412,$W412=\"\"),OR(AK$7=$V412,AJ412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W412,$W412=\"\"),OR(AL$7=$V412,AK412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W412,$W412=\"\"),OR(AM$7=$V412,AL412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W412,$W412=\"\"),OR(AN$7=$V412,AM412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W412,$W412=\"\"),OR(AO$7=$V412,AN412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W412,$W412=\"\"),OR(AP$7=$V412,AO412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W412,$W412=\"\"),OR(AQ$7=$V412,AP412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W412,$W412=\"\"),OR(AR$7=$V412,AQ412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W412,$W412=\"\"),OR(AS$7=$V412,AR412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W412,$W412=\"\"),OR(AT$7=$V412,AS412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W412,$W412=\"\"),OR(AU$7=$V412,AT412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W412,$W412=\"\"),OR(AV$7=$V412,AU412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W412,$W412=\"\"),OR(AW$7=$V412,AV412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W412,$W412=\"\"),OR(AX$7=$V412,AW412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W412,$W412=\"\"),OR(AY$7=$V412,AX412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W412,$W412=\"\"),OR(AZ$7=$V412,AY412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W412,$W412=\"\"),OR(BA$7=$V412,AZ412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W412,$W412=\"\"),OR(BB$7=$V412,BA412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W412,$W412=\"\"),OR(BC$7=$V412,BB412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W412,$W412=\"\"),OR(BD$7=$V412,BC412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W412,$W412=\"\"),OR(BE$7=$V412,BD412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W412,$W412=\"\"),OR(BF$7=$V412,BE412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W412,$W412=\"\"),OR(BG$7=$V412,BF412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W412,$W412=\"\"),OR(BH$7=$V412,BG412<>\" \")),$S412*$J412*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[406,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A413,1)),\"\",INDEX(Database[Project Name],A413,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A413,1)),\"\",INDEX(Database[Watershed],$A413,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A413,1)),\"\",INDEX(Database[BMP Type],$A413,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A413,1)),\"\",INDEX(Database[BMP Sub-type],$A413,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A413,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A413,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A413,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A413,1))","v":""},{"$f":"IF(H413=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G413,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H413=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G413,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H413=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G413,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A413,1)),\"\",INDEX(Database[BMP Size],$A413,1))","v":""},{"$f":"IF(B413=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G413,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A413,1)),\"\",INDEX(Database[Service Level],$A413,1))","v":""},{"$f":"IF(B413=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G413,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B413=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G413,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A413,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A413,1))","v":""},{"$f":"IF(B413=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G413,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A413,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A413,1))","v":""},"",{"$f":"IF(B413=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G413,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A413,1)),\"\",INDEX(Database[Comments (text)],$A413,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A413,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A413,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A413,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A413,1))","v":""},{"$f":"IF($X$7=$V413,$S$8*J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W413,$W413=\"\"),OR(Y$7=$V413,X413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W413,$W413=\"\"),OR(Z$7=$V413,Y413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W413,$W413=\"\"),OR(AA$7=$V413,Z413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W413,$W413=\"\"),OR(AB$7=$V413,AA413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W413,$W413=\"\"),OR(AC$7=$V413,AB413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W413,$W413=\"\"),OR(AD$7=$V413,AC413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W413,$W413=\"\"),OR(AE$7=$V413,AD413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W413,$W413=\"\"),OR(AF$7=$V413,AE413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W413,$W413=\"\"),OR(AG$7=$V413,AF413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W413,$W413=\"\"),OR(AH$7=$V413,AG413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W413,$W413=\"\"),OR(AI$7=$V413,AH413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W413,$W413=\"\"),OR(AJ$7=$V413,AI413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W413,$W413=\"\"),OR(AK$7=$V413,AJ413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W413,$W413=\"\"),OR(AL$7=$V413,AK413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W413,$W413=\"\"),OR(AM$7=$V413,AL413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W413,$W413=\"\"),OR(AN$7=$V413,AM413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W413,$W413=\"\"),OR(AO$7=$V413,AN413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W413,$W413=\"\"),OR(AP$7=$V413,AO413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W413,$W413=\"\"),OR(AQ$7=$V413,AP413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W413,$W413=\"\"),OR(AR$7=$V413,AQ413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W413,$W413=\"\"),OR(AS$7=$V413,AR413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W413,$W413=\"\"),OR(AT$7=$V413,AS413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W413,$W413=\"\"),OR(AU$7=$V413,AT413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W413,$W413=\"\"),OR(AV$7=$V413,AU413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W413,$W413=\"\"),OR(AW$7=$V413,AV413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W413,$W413=\"\"),OR(AX$7=$V413,AW413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W413,$W413=\"\"),OR(AY$7=$V413,AX413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W413,$W413=\"\"),OR(AZ$7=$V413,AY413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W413,$W413=\"\"),OR(BA$7=$V413,AZ413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W413,$W413=\"\"),OR(BB$7=$V413,BA413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W413,$W413=\"\"),OR(BC$7=$V413,BB413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W413,$W413=\"\"),OR(BD$7=$V413,BC413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W413,$W413=\"\"),OR(BE$7=$V413,BD413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W413,$W413=\"\"),OR(BF$7=$V413,BE413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W413,$W413=\"\"),OR(BG$7=$V413,BF413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W413,$W413=\"\"),OR(BH$7=$V413,BG413<>\" \")),$S413*$J413*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[407,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A414,1)),\"\",INDEX(Database[Project Name],A414,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A414,1)),\"\",INDEX(Database[Watershed],$A414,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A414,1)),\"\",INDEX(Database[BMP Type],$A414,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A414,1)),\"\",INDEX(Database[BMP Sub-type],$A414,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A414,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A414,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A414,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A414,1))","v":""},{"$f":"IF(H414=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G414,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H414=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G414,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H414=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G414,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A414,1)),\"\",INDEX(Database[BMP Size],$A414,1))","v":""},{"$f":"IF(B414=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G414,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A414,1)),\"\",INDEX(Database[Service Level],$A414,1))","v":""},{"$f":"IF(B414=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G414,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B414=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G414,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A414,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A414,1))","v":""},{"$f":"IF(B414=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G414,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A414,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A414,1))","v":""},"",{"$f":"IF(B414=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G414,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A414,1)),\"\",INDEX(Database[Comments (text)],$A414,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A414,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A414,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A414,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A414,1))","v":""},{"$f":"IF($X$7=$V414,$S$8*J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W414,$W414=\"\"),OR(Y$7=$V414,X414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W414,$W414=\"\"),OR(Z$7=$V414,Y414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W414,$W414=\"\"),OR(AA$7=$V414,Z414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W414,$W414=\"\"),OR(AB$7=$V414,AA414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W414,$W414=\"\"),OR(AC$7=$V414,AB414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W414,$W414=\"\"),OR(AD$7=$V414,AC414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W414,$W414=\"\"),OR(AE$7=$V414,AD414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W414,$W414=\"\"),OR(AF$7=$V414,AE414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W414,$W414=\"\"),OR(AG$7=$V414,AF414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W414,$W414=\"\"),OR(AH$7=$V414,AG414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W414,$W414=\"\"),OR(AI$7=$V414,AH414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W414,$W414=\"\"),OR(AJ$7=$V414,AI414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W414,$W414=\"\"),OR(AK$7=$V414,AJ414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W414,$W414=\"\"),OR(AL$7=$V414,AK414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W414,$W414=\"\"),OR(AM$7=$V414,AL414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W414,$W414=\"\"),OR(AN$7=$V414,AM414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W414,$W414=\"\"),OR(AO$7=$V414,AN414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W414,$W414=\"\"),OR(AP$7=$V414,AO414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W414,$W414=\"\"),OR(AQ$7=$V414,AP414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W414,$W414=\"\"),OR(AR$7=$V414,AQ414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W414,$W414=\"\"),OR(AS$7=$V414,AR414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W414,$W414=\"\"),OR(AT$7=$V414,AS414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W414,$W414=\"\"),OR(AU$7=$V414,AT414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W414,$W414=\"\"),OR(AV$7=$V414,AU414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W414,$W414=\"\"),OR(AW$7=$V414,AV414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W414,$W414=\"\"),OR(AX$7=$V414,AW414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W414,$W414=\"\"),OR(AY$7=$V414,AX414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W414,$W414=\"\"),OR(AZ$7=$V414,AY414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W414,$W414=\"\"),OR(BA$7=$V414,AZ414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W414,$W414=\"\"),OR(BB$7=$V414,BA414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W414,$W414=\"\"),OR(BC$7=$V414,BB414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W414,$W414=\"\"),OR(BD$7=$V414,BC414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W414,$W414=\"\"),OR(BE$7=$V414,BD414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W414,$W414=\"\"),OR(BF$7=$V414,BE414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W414,$W414=\"\"),OR(BG$7=$V414,BF414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W414,$W414=\"\"),OR(BH$7=$V414,BG414<>\" \")),$S414*$J414*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[408,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A415,1)),\"\",INDEX(Database[Project Name],A415,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A415,1)),\"\",INDEX(Database[Watershed],$A415,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A415,1)),\"\",INDEX(Database[BMP Type],$A415,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A415,1)),\"\",INDEX(Database[BMP Sub-type],$A415,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A415,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A415,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A415,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A415,1))","v":""},{"$f":"IF(H415=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G415,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H415=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G415,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H415=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G415,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A415,1)),\"\",INDEX(Database[BMP Size],$A415,1))","v":""},{"$f":"IF(B415=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G415,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A415,1)),\"\",INDEX(Database[Service Level],$A415,1))","v":""},{"$f":"IF(B415=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G415,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B415=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G415,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A415,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A415,1))","v":""},{"$f":"IF(B415=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G415,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A415,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A415,1))","v":""},"",{"$f":"IF(B415=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G415,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A415,1)),\"\",INDEX(Database[Comments (text)],$A415,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A415,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A415,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A415,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A415,1))","v":""},{"$f":"IF($X$7=$V415,$S$8*J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W415,$W415=\"\"),OR(Y$7=$V415,X415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W415,$W415=\"\"),OR(Z$7=$V415,Y415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W415,$W415=\"\"),OR(AA$7=$V415,Z415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W415,$W415=\"\"),OR(AB$7=$V415,AA415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W415,$W415=\"\"),OR(AC$7=$V415,AB415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W415,$W415=\"\"),OR(AD$7=$V415,AC415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W415,$W415=\"\"),OR(AE$7=$V415,AD415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W415,$W415=\"\"),OR(AF$7=$V415,AE415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W415,$W415=\"\"),OR(AG$7=$V415,AF415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W415,$W415=\"\"),OR(AH$7=$V415,AG415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W415,$W415=\"\"),OR(AI$7=$V415,AH415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W415,$W415=\"\"),OR(AJ$7=$V415,AI415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W415,$W415=\"\"),OR(AK$7=$V415,AJ415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W415,$W415=\"\"),OR(AL$7=$V415,AK415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W415,$W415=\"\"),OR(AM$7=$V415,AL415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W415,$W415=\"\"),OR(AN$7=$V415,AM415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W415,$W415=\"\"),OR(AO$7=$V415,AN415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W415,$W415=\"\"),OR(AP$7=$V415,AO415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W415,$W415=\"\"),OR(AQ$7=$V415,AP415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W415,$W415=\"\"),OR(AR$7=$V415,AQ415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W415,$W415=\"\"),OR(AS$7=$V415,AR415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W415,$W415=\"\"),OR(AT$7=$V415,AS415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W415,$W415=\"\"),OR(AU$7=$V415,AT415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W415,$W415=\"\"),OR(AV$7=$V415,AU415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W415,$W415=\"\"),OR(AW$7=$V415,AV415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W415,$W415=\"\"),OR(AX$7=$V415,AW415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W415,$W415=\"\"),OR(AY$7=$V415,AX415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W415,$W415=\"\"),OR(AZ$7=$V415,AY415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W415,$W415=\"\"),OR(BA$7=$V415,AZ415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W415,$W415=\"\"),OR(BB$7=$V415,BA415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W415,$W415=\"\"),OR(BC$7=$V415,BB415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W415,$W415=\"\"),OR(BD$7=$V415,BC415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W415,$W415=\"\"),OR(BE$7=$V415,BD415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W415,$W415=\"\"),OR(BF$7=$V415,BE415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W415,$W415=\"\"),OR(BG$7=$V415,BF415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W415,$W415=\"\"),OR(BH$7=$V415,BG415<>\" \")),$S415*$J415*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[409,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A416,1)),\"\",INDEX(Database[Project Name],A416,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A416,1)),\"\",INDEX(Database[Watershed],$A416,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A416,1)),\"\",INDEX(Database[BMP Type],$A416,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A416,1)),\"\",INDEX(Database[BMP Sub-type],$A416,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A416,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A416,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A416,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A416,1))","v":""},{"$f":"IF(H416=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G416,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H416=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G416,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H416=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G416,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A416,1)),\"\",INDEX(Database[BMP Size],$A416,1))","v":""},{"$f":"IF(B416=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G416,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A416,1)),\"\",INDEX(Database[Service Level],$A416,1))","v":""},{"$f":"IF(B416=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G416,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B416=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G416,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A416,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A416,1))","v":""},{"$f":"IF(B416=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G416,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A416,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A416,1))","v":""},"",{"$f":"IF(B416=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G416,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A416,1)),\"\",INDEX(Database[Comments (text)],$A416,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A416,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A416,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A416,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A416,1))","v":""},{"$f":"IF($X$7=$V416,$S$8*J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W416,$W416=\"\"),OR(Y$7=$V416,X416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W416,$W416=\"\"),OR(Z$7=$V416,Y416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W416,$W416=\"\"),OR(AA$7=$V416,Z416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W416,$W416=\"\"),OR(AB$7=$V416,AA416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W416,$W416=\"\"),OR(AC$7=$V416,AB416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W416,$W416=\"\"),OR(AD$7=$V416,AC416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W416,$W416=\"\"),OR(AE$7=$V416,AD416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W416,$W416=\"\"),OR(AF$7=$V416,AE416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W416,$W416=\"\"),OR(AG$7=$V416,AF416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W416,$W416=\"\"),OR(AH$7=$V416,AG416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W416,$W416=\"\"),OR(AI$7=$V416,AH416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W416,$W416=\"\"),OR(AJ$7=$V416,AI416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W416,$W416=\"\"),OR(AK$7=$V416,AJ416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W416,$W416=\"\"),OR(AL$7=$V416,AK416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W416,$W416=\"\"),OR(AM$7=$V416,AL416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W416,$W416=\"\"),OR(AN$7=$V416,AM416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W416,$W416=\"\"),OR(AO$7=$V416,AN416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W416,$W416=\"\"),OR(AP$7=$V416,AO416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W416,$W416=\"\"),OR(AQ$7=$V416,AP416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W416,$W416=\"\"),OR(AR$7=$V416,AQ416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W416,$W416=\"\"),OR(AS$7=$V416,AR416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W416,$W416=\"\"),OR(AT$7=$V416,AS416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W416,$W416=\"\"),OR(AU$7=$V416,AT416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W416,$W416=\"\"),OR(AV$7=$V416,AU416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W416,$W416=\"\"),OR(AW$7=$V416,AV416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W416,$W416=\"\"),OR(AX$7=$V416,AW416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W416,$W416=\"\"),OR(AY$7=$V416,AX416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W416,$W416=\"\"),OR(AZ$7=$V416,AY416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W416,$W416=\"\"),OR(BA$7=$V416,AZ416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W416,$W416=\"\"),OR(BB$7=$V416,BA416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W416,$W416=\"\"),OR(BC$7=$V416,BB416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W416,$W416=\"\"),OR(BD$7=$V416,BC416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W416,$W416=\"\"),OR(BE$7=$V416,BD416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W416,$W416=\"\"),OR(BF$7=$V416,BE416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W416,$W416=\"\"),OR(BG$7=$V416,BF416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W416,$W416=\"\"),OR(BH$7=$V416,BG416<>\" \")),$S416*$J416*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[410,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A417,1)),\"\",INDEX(Database[Project Name],A417,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A417,1)),\"\",INDEX(Database[Watershed],$A417,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A417,1)),\"\",INDEX(Database[BMP Type],$A417,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A417,1)),\"\",INDEX(Database[BMP Sub-type],$A417,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A417,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A417,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A417,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A417,1))","v":""},{"$f":"IF(H417=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G417,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H417=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G417,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H417=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G417,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A417,1)),\"\",INDEX(Database[BMP Size],$A417,1))","v":""},{"$f":"IF(B417=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G417,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A417,1)),\"\",INDEX(Database[Service Level],$A417,1))","v":""},{"$f":"IF(B417=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G417,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B417=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G417,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A417,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A417,1))","v":""},{"$f":"IF(B417=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G417,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A417,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A417,1))","v":""},"",{"$f":"IF(B417=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G417,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A417,1)),\"\",INDEX(Database[Comments (text)],$A417,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A417,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A417,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A417,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A417,1))","v":""},{"$f":"IF($X$7=$V417,$S$8*J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W417,$W417=\"\"),OR(Y$7=$V417,X417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W417,$W417=\"\"),OR(Z$7=$V417,Y417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W417,$W417=\"\"),OR(AA$7=$V417,Z417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W417,$W417=\"\"),OR(AB$7=$V417,AA417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W417,$W417=\"\"),OR(AC$7=$V417,AB417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W417,$W417=\"\"),OR(AD$7=$V417,AC417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W417,$W417=\"\"),OR(AE$7=$V417,AD417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W417,$W417=\"\"),OR(AF$7=$V417,AE417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W417,$W417=\"\"),OR(AG$7=$V417,AF417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W417,$W417=\"\"),OR(AH$7=$V417,AG417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W417,$W417=\"\"),OR(AI$7=$V417,AH417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W417,$W417=\"\"),OR(AJ$7=$V417,AI417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W417,$W417=\"\"),OR(AK$7=$V417,AJ417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W417,$W417=\"\"),OR(AL$7=$V417,AK417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W417,$W417=\"\"),OR(AM$7=$V417,AL417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W417,$W417=\"\"),OR(AN$7=$V417,AM417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W417,$W417=\"\"),OR(AO$7=$V417,AN417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W417,$W417=\"\"),OR(AP$7=$V417,AO417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W417,$W417=\"\"),OR(AQ$7=$V417,AP417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W417,$W417=\"\"),OR(AR$7=$V417,AQ417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W417,$W417=\"\"),OR(AS$7=$V417,AR417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W417,$W417=\"\"),OR(AT$7=$V417,AS417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W417,$W417=\"\"),OR(AU$7=$V417,AT417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W417,$W417=\"\"),OR(AV$7=$V417,AU417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W417,$W417=\"\"),OR(AW$7=$V417,AV417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W417,$W417=\"\"),OR(AX$7=$V417,AW417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W417,$W417=\"\"),OR(AY$7=$V417,AX417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W417,$W417=\"\"),OR(AZ$7=$V417,AY417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W417,$W417=\"\"),OR(BA$7=$V417,AZ417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W417,$W417=\"\"),OR(BB$7=$V417,BA417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W417,$W417=\"\"),OR(BC$7=$V417,BB417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W417,$W417=\"\"),OR(BD$7=$V417,BC417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W417,$W417=\"\"),OR(BE$7=$V417,BD417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W417,$W417=\"\"),OR(BF$7=$V417,BE417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W417,$W417=\"\"),OR(BG$7=$V417,BF417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W417,$W417=\"\"),OR(BH$7=$V417,BG417<>\" \")),$S417*$J417*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[411,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A418,1)),\"\",INDEX(Database[Project Name],A418,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A418,1)),\"\",INDEX(Database[Watershed],$A418,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A418,1)),\"\",INDEX(Database[BMP Type],$A418,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A418,1)),\"\",INDEX(Database[BMP Sub-type],$A418,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A418,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A418,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A418,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A418,1))","v":""},{"$f":"IF(H418=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G418,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H418=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G418,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H418=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G418,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A418,1)),\"\",INDEX(Database[BMP Size],$A418,1))","v":""},{"$f":"IF(B418=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G418,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A418,1)),\"\",INDEX(Database[Service Level],$A418,1))","v":""},{"$f":"IF(B418=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G418,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B418=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G418,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A418,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A418,1))","v":""},{"$f":"IF(B418=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G418,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A418,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A418,1))","v":""},"",{"$f":"IF(B418=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G418,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A418,1)),\"\",INDEX(Database[Comments (text)],$A418,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A418,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A418,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A418,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A418,1))","v":""},{"$f":"IF($X$7=$V418,$S$8*J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W418,$W418=\"\"),OR(Y$7=$V418,X418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W418,$W418=\"\"),OR(Z$7=$V418,Y418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W418,$W418=\"\"),OR(AA$7=$V418,Z418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W418,$W418=\"\"),OR(AB$7=$V418,AA418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W418,$W418=\"\"),OR(AC$7=$V418,AB418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W418,$W418=\"\"),OR(AD$7=$V418,AC418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W418,$W418=\"\"),OR(AE$7=$V418,AD418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W418,$W418=\"\"),OR(AF$7=$V418,AE418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W418,$W418=\"\"),OR(AG$7=$V418,AF418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W418,$W418=\"\"),OR(AH$7=$V418,AG418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W418,$W418=\"\"),OR(AI$7=$V418,AH418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W418,$W418=\"\"),OR(AJ$7=$V418,AI418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W418,$W418=\"\"),OR(AK$7=$V418,AJ418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W418,$W418=\"\"),OR(AL$7=$V418,AK418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W418,$W418=\"\"),OR(AM$7=$V418,AL418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W418,$W418=\"\"),OR(AN$7=$V418,AM418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W418,$W418=\"\"),OR(AO$7=$V418,AN418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W418,$W418=\"\"),OR(AP$7=$V418,AO418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W418,$W418=\"\"),OR(AQ$7=$V418,AP418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W418,$W418=\"\"),OR(AR$7=$V418,AQ418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W418,$W418=\"\"),OR(AS$7=$V418,AR418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W418,$W418=\"\"),OR(AT$7=$V418,AS418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W418,$W418=\"\"),OR(AU$7=$V418,AT418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W418,$W418=\"\"),OR(AV$7=$V418,AU418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W418,$W418=\"\"),OR(AW$7=$V418,AV418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W418,$W418=\"\"),OR(AX$7=$V418,AW418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W418,$W418=\"\"),OR(AY$7=$V418,AX418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W418,$W418=\"\"),OR(AZ$7=$V418,AY418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W418,$W418=\"\"),OR(BA$7=$V418,AZ418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W418,$W418=\"\"),OR(BB$7=$V418,BA418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W418,$W418=\"\"),OR(BC$7=$V418,BB418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W418,$W418=\"\"),OR(BD$7=$V418,BC418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W418,$W418=\"\"),OR(BE$7=$V418,BD418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W418,$W418=\"\"),OR(BF$7=$V418,BE418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W418,$W418=\"\"),OR(BG$7=$V418,BF418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W418,$W418=\"\"),OR(BH$7=$V418,BG418<>\" \")),$S418*$J418*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[412,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A419,1)),\"\",INDEX(Database[Project Name],A419,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A419,1)),\"\",INDEX(Database[Watershed],$A419,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A419,1)),\"\",INDEX(Database[BMP Type],$A419,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A419,1)),\"\",INDEX(Database[BMP Sub-type],$A419,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A419,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A419,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A419,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A419,1))","v":""},{"$f":"IF(H419=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G419,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H419=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G419,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H419=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G419,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A419,1)),\"\",INDEX(Database[BMP Size],$A419,1))","v":""},{"$f":"IF(B419=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G419,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A419,1)),\"\",INDEX(Database[Service Level],$A419,1))","v":""},{"$f":"IF(B419=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G419,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B419=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G419,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A419,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A419,1))","v":""},{"$f":"IF(B419=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G419,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A419,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A419,1))","v":""},"",{"$f":"IF(B419=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G419,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A419,1)),\"\",INDEX(Database[Comments (text)],$A419,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A419,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A419,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A419,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A419,1))","v":""},{"$f":"IF($X$7=$V419,$S$8*J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W419,$W419=\"\"),OR(Y$7=$V419,X419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W419,$W419=\"\"),OR(Z$7=$V419,Y419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W419,$W419=\"\"),OR(AA$7=$V419,Z419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W419,$W419=\"\"),OR(AB$7=$V419,AA419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W419,$W419=\"\"),OR(AC$7=$V419,AB419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W419,$W419=\"\"),OR(AD$7=$V419,AC419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W419,$W419=\"\"),OR(AE$7=$V419,AD419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W419,$W419=\"\"),OR(AF$7=$V419,AE419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W419,$W419=\"\"),OR(AG$7=$V419,AF419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W419,$W419=\"\"),OR(AH$7=$V419,AG419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W419,$W419=\"\"),OR(AI$7=$V419,AH419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W419,$W419=\"\"),OR(AJ$7=$V419,AI419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W419,$W419=\"\"),OR(AK$7=$V419,AJ419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W419,$W419=\"\"),OR(AL$7=$V419,AK419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W419,$W419=\"\"),OR(AM$7=$V419,AL419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W419,$W419=\"\"),OR(AN$7=$V419,AM419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W419,$W419=\"\"),OR(AO$7=$V419,AN419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W419,$W419=\"\"),OR(AP$7=$V419,AO419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W419,$W419=\"\"),OR(AQ$7=$V419,AP419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W419,$W419=\"\"),OR(AR$7=$V419,AQ419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W419,$W419=\"\"),OR(AS$7=$V419,AR419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W419,$W419=\"\"),OR(AT$7=$V419,AS419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W419,$W419=\"\"),OR(AU$7=$V419,AT419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W419,$W419=\"\"),OR(AV$7=$V419,AU419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W419,$W419=\"\"),OR(AW$7=$V419,AV419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W419,$W419=\"\"),OR(AX$7=$V419,AW419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W419,$W419=\"\"),OR(AY$7=$V419,AX419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W419,$W419=\"\"),OR(AZ$7=$V419,AY419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W419,$W419=\"\"),OR(BA$7=$V419,AZ419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W419,$W419=\"\"),OR(BB$7=$V419,BA419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W419,$W419=\"\"),OR(BC$7=$V419,BB419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W419,$W419=\"\"),OR(BD$7=$V419,BC419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W419,$W419=\"\"),OR(BE$7=$V419,BD419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W419,$W419=\"\"),OR(BF$7=$V419,BE419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W419,$W419=\"\"),OR(BG$7=$V419,BF419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W419,$W419=\"\"),OR(BH$7=$V419,BG419<>\" \")),$S419*$J419*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[413,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A420,1)),\"\",INDEX(Database[Project Name],A420,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A420,1)),\"\",INDEX(Database[Watershed],$A420,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A420,1)),\"\",INDEX(Database[BMP Type],$A420,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A420,1)),\"\",INDEX(Database[BMP Sub-type],$A420,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A420,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A420,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A420,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A420,1))","v":""},{"$f":"IF(H420=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G420,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H420=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G420,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H420=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G420,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A420,1)),\"\",INDEX(Database[BMP Size],$A420,1))","v":""},{"$f":"IF(B420=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G420,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A420,1)),\"\",INDEX(Database[Service Level],$A420,1))","v":""},{"$f":"IF(B420=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G420,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B420=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G420,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A420,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A420,1))","v":""},{"$f":"IF(B420=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G420,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A420,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A420,1))","v":""},"",{"$f":"IF(B420=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G420,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A420,1)),\"\",INDEX(Database[Comments (text)],$A420,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A420,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A420,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A420,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A420,1))","v":""},{"$f":"IF($X$7=$V420,$S$8*J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W420,$W420=\"\"),OR(Y$7=$V420,X420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W420,$W420=\"\"),OR(Z$7=$V420,Y420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W420,$W420=\"\"),OR(AA$7=$V420,Z420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W420,$W420=\"\"),OR(AB$7=$V420,AA420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W420,$W420=\"\"),OR(AC$7=$V420,AB420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W420,$W420=\"\"),OR(AD$7=$V420,AC420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W420,$W420=\"\"),OR(AE$7=$V420,AD420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W420,$W420=\"\"),OR(AF$7=$V420,AE420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W420,$W420=\"\"),OR(AG$7=$V420,AF420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W420,$W420=\"\"),OR(AH$7=$V420,AG420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W420,$W420=\"\"),OR(AI$7=$V420,AH420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W420,$W420=\"\"),OR(AJ$7=$V420,AI420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W420,$W420=\"\"),OR(AK$7=$V420,AJ420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W420,$W420=\"\"),OR(AL$7=$V420,AK420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W420,$W420=\"\"),OR(AM$7=$V420,AL420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W420,$W420=\"\"),OR(AN$7=$V420,AM420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W420,$W420=\"\"),OR(AO$7=$V420,AN420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W420,$W420=\"\"),OR(AP$7=$V420,AO420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W420,$W420=\"\"),OR(AQ$7=$V420,AP420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W420,$W420=\"\"),OR(AR$7=$V420,AQ420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W420,$W420=\"\"),OR(AS$7=$V420,AR420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W420,$W420=\"\"),OR(AT$7=$V420,AS420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W420,$W420=\"\"),OR(AU$7=$V420,AT420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W420,$W420=\"\"),OR(AV$7=$V420,AU420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W420,$W420=\"\"),OR(AW$7=$V420,AV420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W420,$W420=\"\"),OR(AX$7=$V420,AW420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W420,$W420=\"\"),OR(AY$7=$V420,AX420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W420,$W420=\"\"),OR(AZ$7=$V420,AY420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W420,$W420=\"\"),OR(BA$7=$V420,AZ420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W420,$W420=\"\"),OR(BB$7=$V420,BA420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W420,$W420=\"\"),OR(BC$7=$V420,BB420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W420,$W420=\"\"),OR(BD$7=$V420,BC420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W420,$W420=\"\"),OR(BE$7=$V420,BD420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W420,$W420=\"\"),OR(BF$7=$V420,BE420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W420,$W420=\"\"),OR(BG$7=$V420,BF420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W420,$W420=\"\"),OR(BH$7=$V420,BG420<>\" \")),$S420*$J420*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[414,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A421,1)),\"\",INDEX(Database[Project Name],A421,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A421,1)),\"\",INDEX(Database[Watershed],$A421,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A421,1)),\"\",INDEX(Database[BMP Type],$A421,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A421,1)),\"\",INDEX(Database[BMP Sub-type],$A421,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A421,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A421,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A421,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A421,1))","v":""},{"$f":"IF(H421=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G421,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H421=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G421,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H421=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G421,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A421,1)),\"\",INDEX(Database[BMP Size],$A421,1))","v":""},{"$f":"IF(B421=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G421,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A421,1)),\"\",INDEX(Database[Service Level],$A421,1))","v":""},{"$f":"IF(B421=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G421,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B421=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G421,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A421,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A421,1))","v":""},{"$f":"IF(B421=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G421,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A421,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A421,1))","v":""},"",{"$f":"IF(B421=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G421,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A421,1)),\"\",INDEX(Database[Comments (text)],$A421,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A421,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A421,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A421,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A421,1))","v":""},{"$f":"IF($X$7=$V421,$S$8*J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W421,$W421=\"\"),OR(Y$7=$V421,X421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W421,$W421=\"\"),OR(Z$7=$V421,Y421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W421,$W421=\"\"),OR(AA$7=$V421,Z421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W421,$W421=\"\"),OR(AB$7=$V421,AA421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W421,$W421=\"\"),OR(AC$7=$V421,AB421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W421,$W421=\"\"),OR(AD$7=$V421,AC421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W421,$W421=\"\"),OR(AE$7=$V421,AD421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W421,$W421=\"\"),OR(AF$7=$V421,AE421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W421,$W421=\"\"),OR(AG$7=$V421,AF421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W421,$W421=\"\"),OR(AH$7=$V421,AG421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W421,$W421=\"\"),OR(AI$7=$V421,AH421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W421,$W421=\"\"),OR(AJ$7=$V421,AI421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W421,$W421=\"\"),OR(AK$7=$V421,AJ421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W421,$W421=\"\"),OR(AL$7=$V421,AK421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W421,$W421=\"\"),OR(AM$7=$V421,AL421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W421,$W421=\"\"),OR(AN$7=$V421,AM421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W421,$W421=\"\"),OR(AO$7=$V421,AN421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W421,$W421=\"\"),OR(AP$7=$V421,AO421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W421,$W421=\"\"),OR(AQ$7=$V421,AP421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W421,$W421=\"\"),OR(AR$7=$V421,AQ421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W421,$W421=\"\"),OR(AS$7=$V421,AR421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W421,$W421=\"\"),OR(AT$7=$V421,AS421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W421,$W421=\"\"),OR(AU$7=$V421,AT421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W421,$W421=\"\"),OR(AV$7=$V421,AU421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W421,$W421=\"\"),OR(AW$7=$V421,AV421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W421,$W421=\"\"),OR(AX$7=$V421,AW421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W421,$W421=\"\"),OR(AY$7=$V421,AX421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W421,$W421=\"\"),OR(AZ$7=$V421,AY421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W421,$W421=\"\"),OR(BA$7=$V421,AZ421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W421,$W421=\"\"),OR(BB$7=$V421,BA421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W421,$W421=\"\"),OR(BC$7=$V421,BB421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W421,$W421=\"\"),OR(BD$7=$V421,BC421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W421,$W421=\"\"),OR(BE$7=$V421,BD421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W421,$W421=\"\"),OR(BF$7=$V421,BE421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W421,$W421=\"\"),OR(BG$7=$V421,BF421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W421,$W421=\"\"),OR(BH$7=$V421,BG421<>\" \")),$S421*$J421*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[415,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A422,1)),\"\",INDEX(Database[Project Name],A422,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A422,1)),\"\",INDEX(Database[Watershed],$A422,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A422,1)),\"\",INDEX(Database[BMP Type],$A422,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A422,1)),\"\",INDEX(Database[BMP Sub-type],$A422,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A422,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A422,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A422,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A422,1))","v":""},{"$f":"IF(H422=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G422,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H422=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G422,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H422=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G422,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A422,1)),\"\",INDEX(Database[BMP Size],$A422,1))","v":""},{"$f":"IF(B422=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G422,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A422,1)),\"\",INDEX(Database[Service Level],$A422,1))","v":""},{"$f":"IF(B422=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G422,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B422=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G422,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A422,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A422,1))","v":""},{"$f":"IF(B422=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G422,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A422,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A422,1))","v":""},"",{"$f":"IF(B422=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G422,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A422,1)),\"\",INDEX(Database[Comments (text)],$A422,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A422,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A422,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A422,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A422,1))","v":""},{"$f":"IF($X$7=$V422,$S$8*J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W422,$W422=\"\"),OR(Y$7=$V422,X422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W422,$W422=\"\"),OR(Z$7=$V422,Y422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W422,$W422=\"\"),OR(AA$7=$V422,Z422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W422,$W422=\"\"),OR(AB$7=$V422,AA422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W422,$W422=\"\"),OR(AC$7=$V422,AB422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W422,$W422=\"\"),OR(AD$7=$V422,AC422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W422,$W422=\"\"),OR(AE$7=$V422,AD422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W422,$W422=\"\"),OR(AF$7=$V422,AE422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W422,$W422=\"\"),OR(AG$7=$V422,AF422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W422,$W422=\"\"),OR(AH$7=$V422,AG422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W422,$W422=\"\"),OR(AI$7=$V422,AH422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W422,$W422=\"\"),OR(AJ$7=$V422,AI422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W422,$W422=\"\"),OR(AK$7=$V422,AJ422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W422,$W422=\"\"),OR(AL$7=$V422,AK422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W422,$W422=\"\"),OR(AM$7=$V422,AL422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W422,$W422=\"\"),OR(AN$7=$V422,AM422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W422,$W422=\"\"),OR(AO$7=$V422,AN422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W422,$W422=\"\"),OR(AP$7=$V422,AO422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W422,$W422=\"\"),OR(AQ$7=$V422,AP422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W422,$W422=\"\"),OR(AR$7=$V422,AQ422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W422,$W422=\"\"),OR(AS$7=$V422,AR422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W422,$W422=\"\"),OR(AT$7=$V422,AS422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W422,$W422=\"\"),OR(AU$7=$V422,AT422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W422,$W422=\"\"),OR(AV$7=$V422,AU422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W422,$W422=\"\"),OR(AW$7=$V422,AV422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W422,$W422=\"\"),OR(AX$7=$V422,AW422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W422,$W422=\"\"),OR(AY$7=$V422,AX422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W422,$W422=\"\"),OR(AZ$7=$V422,AY422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W422,$W422=\"\"),OR(BA$7=$V422,AZ422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W422,$W422=\"\"),OR(BB$7=$V422,BA422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W422,$W422=\"\"),OR(BC$7=$V422,BB422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W422,$W422=\"\"),OR(BD$7=$V422,BC422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W422,$W422=\"\"),OR(BE$7=$V422,BD422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W422,$W422=\"\"),OR(BF$7=$V422,BE422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W422,$W422=\"\"),OR(BG$7=$V422,BF422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W422,$W422=\"\"),OR(BH$7=$V422,BG422<>\" \")),$S422*$J422*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[416,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A423,1)),\"\",INDEX(Database[Project Name],A423,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A423,1)),\"\",INDEX(Database[Watershed],$A423,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A423,1)),\"\",INDEX(Database[BMP Type],$A423,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A423,1)),\"\",INDEX(Database[BMP Sub-type],$A423,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A423,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A423,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A423,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A423,1))","v":""},{"$f":"IF(H423=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G423,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H423=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G423,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H423=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G423,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A423,1)),\"\",INDEX(Database[BMP Size],$A423,1))","v":""},{"$f":"IF(B423=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G423,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A423,1)),\"\",INDEX(Database[Service Level],$A423,1))","v":""},{"$f":"IF(B423=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G423,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B423=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G423,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A423,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A423,1))","v":""},{"$f":"IF(B423=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G423,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A423,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A423,1))","v":""},"",{"$f":"IF(B423=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G423,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A423,1)),\"\",INDEX(Database[Comments (text)],$A423,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A423,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A423,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A423,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A423,1))","v":""},{"$f":"IF($X$7=$V423,$S$8*J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W423,$W423=\"\"),OR(Y$7=$V423,X423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W423,$W423=\"\"),OR(Z$7=$V423,Y423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W423,$W423=\"\"),OR(AA$7=$V423,Z423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W423,$W423=\"\"),OR(AB$7=$V423,AA423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W423,$W423=\"\"),OR(AC$7=$V423,AB423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W423,$W423=\"\"),OR(AD$7=$V423,AC423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W423,$W423=\"\"),OR(AE$7=$V423,AD423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W423,$W423=\"\"),OR(AF$7=$V423,AE423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W423,$W423=\"\"),OR(AG$7=$V423,AF423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W423,$W423=\"\"),OR(AH$7=$V423,AG423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W423,$W423=\"\"),OR(AI$7=$V423,AH423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W423,$W423=\"\"),OR(AJ$7=$V423,AI423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W423,$W423=\"\"),OR(AK$7=$V423,AJ423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W423,$W423=\"\"),OR(AL$7=$V423,AK423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W423,$W423=\"\"),OR(AM$7=$V423,AL423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W423,$W423=\"\"),OR(AN$7=$V423,AM423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W423,$W423=\"\"),OR(AO$7=$V423,AN423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W423,$W423=\"\"),OR(AP$7=$V423,AO423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W423,$W423=\"\"),OR(AQ$7=$V423,AP423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W423,$W423=\"\"),OR(AR$7=$V423,AQ423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W423,$W423=\"\"),OR(AS$7=$V423,AR423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W423,$W423=\"\"),OR(AT$7=$V423,AS423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W423,$W423=\"\"),OR(AU$7=$V423,AT423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W423,$W423=\"\"),OR(AV$7=$V423,AU423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W423,$W423=\"\"),OR(AW$7=$V423,AV423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W423,$W423=\"\"),OR(AX$7=$V423,AW423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W423,$W423=\"\"),OR(AY$7=$V423,AX423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W423,$W423=\"\"),OR(AZ$7=$V423,AY423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W423,$W423=\"\"),OR(BA$7=$V423,AZ423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W423,$W423=\"\"),OR(BB$7=$V423,BA423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W423,$W423=\"\"),OR(BC$7=$V423,BB423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W423,$W423=\"\"),OR(BD$7=$V423,BC423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W423,$W423=\"\"),OR(BE$7=$V423,BD423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W423,$W423=\"\"),OR(BF$7=$V423,BE423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W423,$W423=\"\"),OR(BG$7=$V423,BF423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W423,$W423=\"\"),OR(BH$7=$V423,BG423<>\" \")),$S423*$J423*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[417,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A424,1)),\"\",INDEX(Database[Project Name],A424,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A424,1)),\"\",INDEX(Database[Watershed],$A424,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A424,1)),\"\",INDEX(Database[BMP Type],$A424,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A424,1)),\"\",INDEX(Database[BMP Sub-type],$A424,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A424,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A424,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A424,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A424,1))","v":""},{"$f":"IF(H424=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G424,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H424=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G424,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H424=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G424,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A424,1)),\"\",INDEX(Database[BMP Size],$A424,1))","v":""},{"$f":"IF(B424=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G424,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A424,1)),\"\",INDEX(Database[Service Level],$A424,1))","v":""},{"$f":"IF(B424=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G424,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B424=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G424,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A424,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A424,1))","v":""},{"$f":"IF(B424=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G424,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A424,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A424,1))","v":""},"",{"$f":"IF(B424=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G424,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A424,1)),\"\",INDEX(Database[Comments (text)],$A424,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A424,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A424,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A424,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A424,1))","v":""},{"$f":"IF($X$7=$V424,$S$8*J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W424,$W424=\"\"),OR(Y$7=$V424,X424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W424,$W424=\"\"),OR(Z$7=$V424,Y424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W424,$W424=\"\"),OR(AA$7=$V424,Z424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W424,$W424=\"\"),OR(AB$7=$V424,AA424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W424,$W424=\"\"),OR(AC$7=$V424,AB424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W424,$W424=\"\"),OR(AD$7=$V424,AC424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W424,$W424=\"\"),OR(AE$7=$V424,AD424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W424,$W424=\"\"),OR(AF$7=$V424,AE424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W424,$W424=\"\"),OR(AG$7=$V424,AF424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W424,$W424=\"\"),OR(AH$7=$V424,AG424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W424,$W424=\"\"),OR(AI$7=$V424,AH424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W424,$W424=\"\"),OR(AJ$7=$V424,AI424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W424,$W424=\"\"),OR(AK$7=$V424,AJ424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W424,$W424=\"\"),OR(AL$7=$V424,AK424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W424,$W424=\"\"),OR(AM$7=$V424,AL424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W424,$W424=\"\"),OR(AN$7=$V424,AM424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W424,$W424=\"\"),OR(AO$7=$V424,AN424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W424,$W424=\"\"),OR(AP$7=$V424,AO424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W424,$W424=\"\"),OR(AQ$7=$V424,AP424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W424,$W424=\"\"),OR(AR$7=$V424,AQ424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W424,$W424=\"\"),OR(AS$7=$V424,AR424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W424,$W424=\"\"),OR(AT$7=$V424,AS424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W424,$W424=\"\"),OR(AU$7=$V424,AT424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W424,$W424=\"\"),OR(AV$7=$V424,AU424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W424,$W424=\"\"),OR(AW$7=$V424,AV424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W424,$W424=\"\"),OR(AX$7=$V424,AW424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W424,$W424=\"\"),OR(AY$7=$V424,AX424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W424,$W424=\"\"),OR(AZ$7=$V424,AY424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W424,$W424=\"\"),OR(BA$7=$V424,AZ424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W424,$W424=\"\"),OR(BB$7=$V424,BA424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W424,$W424=\"\"),OR(BC$7=$V424,BB424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W424,$W424=\"\"),OR(BD$7=$V424,BC424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W424,$W424=\"\"),OR(BE$7=$V424,BD424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W424,$W424=\"\"),OR(BF$7=$V424,BE424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W424,$W424=\"\"),OR(BG$7=$V424,BF424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W424,$W424=\"\"),OR(BH$7=$V424,BG424<>\" \")),$S424*$J424*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[418,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A425,1)),\"\",INDEX(Database[Project Name],A425,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A425,1)),\"\",INDEX(Database[Watershed],$A425,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A425,1)),\"\",INDEX(Database[BMP Type],$A425,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A425,1)),\"\",INDEX(Database[BMP Sub-type],$A425,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A425,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A425,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A425,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A425,1))","v":""},{"$f":"IF(H425=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G425,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H425=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G425,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H425=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G425,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A425,1)),\"\",INDEX(Database[BMP Size],$A425,1))","v":""},{"$f":"IF(B425=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G425,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A425,1)),\"\",INDEX(Database[Service Level],$A425,1))","v":""},{"$f":"IF(B425=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G425,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B425=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G425,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A425,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A425,1))","v":""},{"$f":"IF(B425=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G425,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A425,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A425,1))","v":""},"",{"$f":"IF(B425=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G425,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A425,1)),\"\",INDEX(Database[Comments (text)],$A425,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A425,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A425,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A425,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A425,1))","v":""},{"$f":"IF($X$7=$V425,$S$8*J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W425,$W425=\"\"),OR(Y$7=$V425,X425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W425,$W425=\"\"),OR(Z$7=$V425,Y425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W425,$W425=\"\"),OR(AA$7=$V425,Z425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W425,$W425=\"\"),OR(AB$7=$V425,AA425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W425,$W425=\"\"),OR(AC$7=$V425,AB425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W425,$W425=\"\"),OR(AD$7=$V425,AC425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W425,$W425=\"\"),OR(AE$7=$V425,AD425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W425,$W425=\"\"),OR(AF$7=$V425,AE425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W425,$W425=\"\"),OR(AG$7=$V425,AF425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W425,$W425=\"\"),OR(AH$7=$V425,AG425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W425,$W425=\"\"),OR(AI$7=$V425,AH425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W425,$W425=\"\"),OR(AJ$7=$V425,AI425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W425,$W425=\"\"),OR(AK$7=$V425,AJ425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W425,$W425=\"\"),OR(AL$7=$V425,AK425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W425,$W425=\"\"),OR(AM$7=$V425,AL425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W425,$W425=\"\"),OR(AN$7=$V425,AM425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W425,$W425=\"\"),OR(AO$7=$V425,AN425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W425,$W425=\"\"),OR(AP$7=$V425,AO425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W425,$W425=\"\"),OR(AQ$7=$V425,AP425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W425,$W425=\"\"),OR(AR$7=$V425,AQ425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W425,$W425=\"\"),OR(AS$7=$V425,AR425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W425,$W425=\"\"),OR(AT$7=$V425,AS425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W425,$W425=\"\"),OR(AU$7=$V425,AT425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W425,$W425=\"\"),OR(AV$7=$V425,AU425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W425,$W425=\"\"),OR(AW$7=$V425,AV425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W425,$W425=\"\"),OR(AX$7=$V425,AW425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W425,$W425=\"\"),OR(AY$7=$V425,AX425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W425,$W425=\"\"),OR(AZ$7=$V425,AY425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W425,$W425=\"\"),OR(BA$7=$V425,AZ425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W425,$W425=\"\"),OR(BB$7=$V425,BA425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W425,$W425=\"\"),OR(BC$7=$V425,BB425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W425,$W425=\"\"),OR(BD$7=$V425,BC425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W425,$W425=\"\"),OR(BE$7=$V425,BD425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W425,$W425=\"\"),OR(BF$7=$V425,BE425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W425,$W425=\"\"),OR(BG$7=$V425,BF425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W425,$W425=\"\"),OR(BH$7=$V425,BG425<>\" \")),$S425*$J425*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[419,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A426,1)),\"\",INDEX(Database[Project Name],A426,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A426,1)),\"\",INDEX(Database[Watershed],$A426,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A426,1)),\"\",INDEX(Database[BMP Type],$A426,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A426,1)),\"\",INDEX(Database[BMP Sub-type],$A426,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A426,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A426,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A426,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A426,1))","v":""},{"$f":"IF(H426=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G426,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H426=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G426,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H426=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G426,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A426,1)),\"\",INDEX(Database[BMP Size],$A426,1))","v":""},{"$f":"IF(B426=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G426,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A426,1)),\"\",INDEX(Database[Service Level],$A426,1))","v":""},{"$f":"IF(B426=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G426,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B426=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G426,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A426,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A426,1))","v":""},{"$f":"IF(B426=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G426,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A426,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A426,1))","v":""},"",{"$f":"IF(B426=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G426,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A426,1)),\"\",INDEX(Database[Comments (text)],$A426,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A426,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A426,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A426,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A426,1))","v":""},{"$f":"IF($X$7=$V426,$S$8*J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W426,$W426=\"\"),OR(Y$7=$V426,X426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W426,$W426=\"\"),OR(Z$7=$V426,Y426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W426,$W426=\"\"),OR(AA$7=$V426,Z426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W426,$W426=\"\"),OR(AB$7=$V426,AA426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W426,$W426=\"\"),OR(AC$7=$V426,AB426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W426,$W426=\"\"),OR(AD$7=$V426,AC426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W426,$W426=\"\"),OR(AE$7=$V426,AD426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W426,$W426=\"\"),OR(AF$7=$V426,AE426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W426,$W426=\"\"),OR(AG$7=$V426,AF426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W426,$W426=\"\"),OR(AH$7=$V426,AG426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W426,$W426=\"\"),OR(AI$7=$V426,AH426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W426,$W426=\"\"),OR(AJ$7=$V426,AI426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W426,$W426=\"\"),OR(AK$7=$V426,AJ426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W426,$W426=\"\"),OR(AL$7=$V426,AK426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W426,$W426=\"\"),OR(AM$7=$V426,AL426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W426,$W426=\"\"),OR(AN$7=$V426,AM426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W426,$W426=\"\"),OR(AO$7=$V426,AN426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W426,$W426=\"\"),OR(AP$7=$V426,AO426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W426,$W426=\"\"),OR(AQ$7=$V426,AP426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W426,$W426=\"\"),OR(AR$7=$V426,AQ426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W426,$W426=\"\"),OR(AS$7=$V426,AR426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W426,$W426=\"\"),OR(AT$7=$V426,AS426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W426,$W426=\"\"),OR(AU$7=$V426,AT426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W426,$W426=\"\"),OR(AV$7=$V426,AU426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W426,$W426=\"\"),OR(AW$7=$V426,AV426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W426,$W426=\"\"),OR(AX$7=$V426,AW426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W426,$W426=\"\"),OR(AY$7=$V426,AX426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W426,$W426=\"\"),OR(AZ$7=$V426,AY426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W426,$W426=\"\"),OR(BA$7=$V426,AZ426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W426,$W426=\"\"),OR(BB$7=$V426,BA426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W426,$W426=\"\"),OR(BC$7=$V426,BB426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W426,$W426=\"\"),OR(BD$7=$V426,BC426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W426,$W426=\"\"),OR(BE$7=$V426,BD426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W426,$W426=\"\"),OR(BF$7=$V426,BE426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W426,$W426=\"\"),OR(BG$7=$V426,BF426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W426,$W426=\"\"),OR(BH$7=$V426,BG426<>\" \")),$S426*$J426*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[420,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A427,1)),\"\",INDEX(Database[Project Name],A427,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A427,1)),\"\",INDEX(Database[Watershed],$A427,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A427,1)),\"\",INDEX(Database[BMP Type],$A427,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A427,1)),\"\",INDEX(Database[BMP Sub-type],$A427,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A427,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A427,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A427,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A427,1))","v":""},{"$f":"IF(H427=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G427,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H427=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G427,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H427=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G427,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A427,1)),\"\",INDEX(Database[BMP Size],$A427,1))","v":""},{"$f":"IF(B427=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G427,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A427,1)),\"\",INDEX(Database[Service Level],$A427,1))","v":""},{"$f":"IF(B427=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G427,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B427=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G427,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A427,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A427,1))","v":""},{"$f":"IF(B427=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G427,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A427,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A427,1))","v":""},"",{"$f":"IF(B427=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G427,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A427,1)),\"\",INDEX(Database[Comments (text)],$A427,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A427,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A427,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A427,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A427,1))","v":""},{"$f":"IF($X$7=$V427,$S$8*J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W427,$W427=\"\"),OR(Y$7=$V427,X427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W427,$W427=\"\"),OR(Z$7=$V427,Y427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W427,$W427=\"\"),OR(AA$7=$V427,Z427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W427,$W427=\"\"),OR(AB$7=$V427,AA427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W427,$W427=\"\"),OR(AC$7=$V427,AB427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W427,$W427=\"\"),OR(AD$7=$V427,AC427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W427,$W427=\"\"),OR(AE$7=$V427,AD427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W427,$W427=\"\"),OR(AF$7=$V427,AE427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W427,$W427=\"\"),OR(AG$7=$V427,AF427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W427,$W427=\"\"),OR(AH$7=$V427,AG427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W427,$W427=\"\"),OR(AI$7=$V427,AH427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W427,$W427=\"\"),OR(AJ$7=$V427,AI427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W427,$W427=\"\"),OR(AK$7=$V427,AJ427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W427,$W427=\"\"),OR(AL$7=$V427,AK427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W427,$W427=\"\"),OR(AM$7=$V427,AL427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W427,$W427=\"\"),OR(AN$7=$V427,AM427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W427,$W427=\"\"),OR(AO$7=$V427,AN427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W427,$W427=\"\"),OR(AP$7=$V427,AO427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W427,$W427=\"\"),OR(AQ$7=$V427,AP427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W427,$W427=\"\"),OR(AR$7=$V427,AQ427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W427,$W427=\"\"),OR(AS$7=$V427,AR427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W427,$W427=\"\"),OR(AT$7=$V427,AS427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W427,$W427=\"\"),OR(AU$7=$V427,AT427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W427,$W427=\"\"),OR(AV$7=$V427,AU427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W427,$W427=\"\"),OR(AW$7=$V427,AV427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W427,$W427=\"\"),OR(AX$7=$V427,AW427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W427,$W427=\"\"),OR(AY$7=$V427,AX427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W427,$W427=\"\"),OR(AZ$7=$V427,AY427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W427,$W427=\"\"),OR(BA$7=$V427,AZ427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W427,$W427=\"\"),OR(BB$7=$V427,BA427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W427,$W427=\"\"),OR(BC$7=$V427,BB427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W427,$W427=\"\"),OR(BD$7=$V427,BC427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W427,$W427=\"\"),OR(BE$7=$V427,BD427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W427,$W427=\"\"),OR(BF$7=$V427,BE427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W427,$W427=\"\"),OR(BG$7=$V427,BF427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W427,$W427=\"\"),OR(BH$7=$V427,BG427<>\" \")),$S427*$J427*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[421,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A428,1)),\"\",INDEX(Database[Project Name],A428,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A428,1)),\"\",INDEX(Database[Watershed],$A428,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A428,1)),\"\",INDEX(Database[BMP Type],$A428,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A428,1)),\"\",INDEX(Database[BMP Sub-type],$A428,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A428,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A428,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A428,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A428,1))","v":""},{"$f":"IF(H428=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G428,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H428=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G428,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H428=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G428,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A428,1)),\"\",INDEX(Database[BMP Size],$A428,1))","v":""},{"$f":"IF(B428=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G428,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A428,1)),\"\",INDEX(Database[Service Level],$A428,1))","v":""},{"$f":"IF(B428=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G428,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B428=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G428,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A428,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A428,1))","v":""},{"$f":"IF(B428=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G428,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A428,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A428,1))","v":""},"",{"$f":"IF(B428=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G428,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A428,1)),\"\",INDEX(Database[Comments (text)],$A428,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A428,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A428,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A428,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A428,1))","v":""},{"$f":"IF($X$7=$V428,$S$8*J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W428,$W428=\"\"),OR(Y$7=$V428,X428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W428,$W428=\"\"),OR(Z$7=$V428,Y428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W428,$W428=\"\"),OR(AA$7=$V428,Z428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W428,$W428=\"\"),OR(AB$7=$V428,AA428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W428,$W428=\"\"),OR(AC$7=$V428,AB428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W428,$W428=\"\"),OR(AD$7=$V428,AC428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W428,$W428=\"\"),OR(AE$7=$V428,AD428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W428,$W428=\"\"),OR(AF$7=$V428,AE428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W428,$W428=\"\"),OR(AG$7=$V428,AF428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W428,$W428=\"\"),OR(AH$7=$V428,AG428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W428,$W428=\"\"),OR(AI$7=$V428,AH428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W428,$W428=\"\"),OR(AJ$7=$V428,AI428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W428,$W428=\"\"),OR(AK$7=$V428,AJ428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W428,$W428=\"\"),OR(AL$7=$V428,AK428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W428,$W428=\"\"),OR(AM$7=$V428,AL428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W428,$W428=\"\"),OR(AN$7=$V428,AM428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W428,$W428=\"\"),OR(AO$7=$V428,AN428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W428,$W428=\"\"),OR(AP$7=$V428,AO428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W428,$W428=\"\"),OR(AQ$7=$V428,AP428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W428,$W428=\"\"),OR(AR$7=$V428,AQ428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W428,$W428=\"\"),OR(AS$7=$V428,AR428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W428,$W428=\"\"),OR(AT$7=$V428,AS428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W428,$W428=\"\"),OR(AU$7=$V428,AT428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W428,$W428=\"\"),OR(AV$7=$V428,AU428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W428,$W428=\"\"),OR(AW$7=$V428,AV428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W428,$W428=\"\"),OR(AX$7=$V428,AW428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W428,$W428=\"\"),OR(AY$7=$V428,AX428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W428,$W428=\"\"),OR(AZ$7=$V428,AY428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W428,$W428=\"\"),OR(BA$7=$V428,AZ428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W428,$W428=\"\"),OR(BB$7=$V428,BA428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W428,$W428=\"\"),OR(BC$7=$V428,BB428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W428,$W428=\"\"),OR(BD$7=$V428,BC428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W428,$W428=\"\"),OR(BE$7=$V428,BD428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W428,$W428=\"\"),OR(BF$7=$V428,BE428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W428,$W428=\"\"),OR(BG$7=$V428,BF428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W428,$W428=\"\"),OR(BH$7=$V428,BG428<>\" \")),$S428*$J428*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[422,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A429,1)),\"\",INDEX(Database[Project Name],A429,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A429,1)),\"\",INDEX(Database[Watershed],$A429,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A429,1)),\"\",INDEX(Database[BMP Type],$A429,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A429,1)),\"\",INDEX(Database[BMP Sub-type],$A429,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A429,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A429,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A429,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A429,1))","v":""},{"$f":"IF(H429=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G429,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H429=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G429,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H429=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G429,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A429,1)),\"\",INDEX(Database[BMP Size],$A429,1))","v":""},{"$f":"IF(B429=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G429,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A429,1)),\"\",INDEX(Database[Service Level],$A429,1))","v":""},{"$f":"IF(B429=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G429,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B429=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G429,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A429,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A429,1))","v":""},{"$f":"IF(B429=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G429,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A429,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A429,1))","v":""},"",{"$f":"IF(B429=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G429,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A429,1)),\"\",INDEX(Database[Comments (text)],$A429,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A429,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A429,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A429,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A429,1))","v":""},{"$f":"IF($X$7=$V429,$S$8*J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W429,$W429=\"\"),OR(Y$7=$V429,X429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W429,$W429=\"\"),OR(Z$7=$V429,Y429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W429,$W429=\"\"),OR(AA$7=$V429,Z429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W429,$W429=\"\"),OR(AB$7=$V429,AA429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W429,$W429=\"\"),OR(AC$7=$V429,AB429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W429,$W429=\"\"),OR(AD$7=$V429,AC429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W429,$W429=\"\"),OR(AE$7=$V429,AD429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W429,$W429=\"\"),OR(AF$7=$V429,AE429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W429,$W429=\"\"),OR(AG$7=$V429,AF429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W429,$W429=\"\"),OR(AH$7=$V429,AG429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W429,$W429=\"\"),OR(AI$7=$V429,AH429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W429,$W429=\"\"),OR(AJ$7=$V429,AI429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W429,$W429=\"\"),OR(AK$7=$V429,AJ429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W429,$W429=\"\"),OR(AL$7=$V429,AK429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W429,$W429=\"\"),OR(AM$7=$V429,AL429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W429,$W429=\"\"),OR(AN$7=$V429,AM429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W429,$W429=\"\"),OR(AO$7=$V429,AN429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W429,$W429=\"\"),OR(AP$7=$V429,AO429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W429,$W429=\"\"),OR(AQ$7=$V429,AP429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W429,$W429=\"\"),OR(AR$7=$V429,AQ429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W429,$W429=\"\"),OR(AS$7=$V429,AR429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W429,$W429=\"\"),OR(AT$7=$V429,AS429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W429,$W429=\"\"),OR(AU$7=$V429,AT429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W429,$W429=\"\"),OR(AV$7=$V429,AU429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W429,$W429=\"\"),OR(AW$7=$V429,AV429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W429,$W429=\"\"),OR(AX$7=$V429,AW429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W429,$W429=\"\"),OR(AY$7=$V429,AX429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W429,$W429=\"\"),OR(AZ$7=$V429,AY429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W429,$W429=\"\"),OR(BA$7=$V429,AZ429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W429,$W429=\"\"),OR(BB$7=$V429,BA429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W429,$W429=\"\"),OR(BC$7=$V429,BB429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W429,$W429=\"\"),OR(BD$7=$V429,BC429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W429,$W429=\"\"),OR(BE$7=$V429,BD429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W429,$W429=\"\"),OR(BF$7=$V429,BE429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W429,$W429=\"\"),OR(BG$7=$V429,BF429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W429,$W429=\"\"),OR(BH$7=$V429,BG429<>\" \")),$S429*$J429*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[423,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A430,1)),\"\",INDEX(Database[Project Name],A430,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A430,1)),\"\",INDEX(Database[Watershed],$A430,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A430,1)),\"\",INDEX(Database[BMP Type],$A430,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A430,1)),\"\",INDEX(Database[BMP Sub-type],$A430,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A430,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A430,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A430,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A430,1))","v":""},{"$f":"IF(H430=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G430,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H430=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G430,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H430=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G430,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A430,1)),\"\",INDEX(Database[BMP Size],$A430,1))","v":""},{"$f":"IF(B430=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G430,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A430,1)),\"\",INDEX(Database[Service Level],$A430,1))","v":""},{"$f":"IF(B430=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G430,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B430=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G430,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A430,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A430,1))","v":""},{"$f":"IF(B430=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G430,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A430,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A430,1))","v":""},"",{"$f":"IF(B430=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G430,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A430,1)),\"\",INDEX(Database[Comments (text)],$A430,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A430,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A430,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A430,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A430,1))","v":""},{"$f":"IF($X$7=$V430,$S$8*J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W430,$W430=\"\"),OR(Y$7=$V430,X430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W430,$W430=\"\"),OR(Z$7=$V430,Y430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W430,$W430=\"\"),OR(AA$7=$V430,Z430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W430,$W430=\"\"),OR(AB$7=$V430,AA430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W430,$W430=\"\"),OR(AC$7=$V430,AB430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W430,$W430=\"\"),OR(AD$7=$V430,AC430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W430,$W430=\"\"),OR(AE$7=$V430,AD430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W430,$W430=\"\"),OR(AF$7=$V430,AE430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W430,$W430=\"\"),OR(AG$7=$V430,AF430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W430,$W430=\"\"),OR(AH$7=$V430,AG430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W430,$W430=\"\"),OR(AI$7=$V430,AH430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W430,$W430=\"\"),OR(AJ$7=$V430,AI430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W430,$W430=\"\"),OR(AK$7=$V430,AJ430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W430,$W430=\"\"),OR(AL$7=$V430,AK430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W430,$W430=\"\"),OR(AM$7=$V430,AL430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W430,$W430=\"\"),OR(AN$7=$V430,AM430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W430,$W430=\"\"),OR(AO$7=$V430,AN430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W430,$W430=\"\"),OR(AP$7=$V430,AO430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W430,$W430=\"\"),OR(AQ$7=$V430,AP430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W430,$W430=\"\"),OR(AR$7=$V430,AQ430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W430,$W430=\"\"),OR(AS$7=$V430,AR430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W430,$W430=\"\"),OR(AT$7=$V430,AS430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W430,$W430=\"\"),OR(AU$7=$V430,AT430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W430,$W430=\"\"),OR(AV$7=$V430,AU430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W430,$W430=\"\"),OR(AW$7=$V430,AV430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W430,$W430=\"\"),OR(AX$7=$V430,AW430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W430,$W430=\"\"),OR(AY$7=$V430,AX430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W430,$W430=\"\"),OR(AZ$7=$V430,AY430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W430,$W430=\"\"),OR(BA$7=$V430,AZ430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W430,$W430=\"\"),OR(BB$7=$V430,BA430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W430,$W430=\"\"),OR(BC$7=$V430,BB430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W430,$W430=\"\"),OR(BD$7=$V430,BC430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W430,$W430=\"\"),OR(BE$7=$V430,BD430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W430,$W430=\"\"),OR(BF$7=$V430,BE430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W430,$W430=\"\"),OR(BG$7=$V430,BF430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W430,$W430=\"\"),OR(BH$7=$V430,BG430<>\" \")),$S430*$J430*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[424,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A431,1)),\"\",INDEX(Database[Project Name],A431,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A431,1)),\"\",INDEX(Database[Watershed],$A431,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A431,1)),\"\",INDEX(Database[BMP Type],$A431,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A431,1)),\"\",INDEX(Database[BMP Sub-type],$A431,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A431,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A431,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A431,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A431,1))","v":""},{"$f":"IF(H431=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G431,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H431=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G431,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H431=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G431,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A431,1)),\"\",INDEX(Database[BMP Size],$A431,1))","v":""},{"$f":"IF(B431=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G431,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A431,1)),\"\",INDEX(Database[Service Level],$A431,1))","v":""},{"$f":"IF(B431=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G431,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B431=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G431,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A431,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A431,1))","v":""},{"$f":"IF(B431=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G431,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A431,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A431,1))","v":""},"",{"$f":"IF(B431=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G431,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A431,1)),\"\",INDEX(Database[Comments (text)],$A431,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A431,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A431,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A431,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A431,1))","v":""},{"$f":"IF($X$7=$V431,$S$8*J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W431,$W431=\"\"),OR(Y$7=$V431,X431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W431,$W431=\"\"),OR(Z$7=$V431,Y431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W431,$W431=\"\"),OR(AA$7=$V431,Z431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W431,$W431=\"\"),OR(AB$7=$V431,AA431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W431,$W431=\"\"),OR(AC$7=$V431,AB431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W431,$W431=\"\"),OR(AD$7=$V431,AC431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W431,$W431=\"\"),OR(AE$7=$V431,AD431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W431,$W431=\"\"),OR(AF$7=$V431,AE431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W431,$W431=\"\"),OR(AG$7=$V431,AF431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W431,$W431=\"\"),OR(AH$7=$V431,AG431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W431,$W431=\"\"),OR(AI$7=$V431,AH431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W431,$W431=\"\"),OR(AJ$7=$V431,AI431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W431,$W431=\"\"),OR(AK$7=$V431,AJ431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W431,$W431=\"\"),OR(AL$7=$V431,AK431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W431,$W431=\"\"),OR(AM$7=$V431,AL431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W431,$W431=\"\"),OR(AN$7=$V431,AM431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W431,$W431=\"\"),OR(AO$7=$V431,AN431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W431,$W431=\"\"),OR(AP$7=$V431,AO431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W431,$W431=\"\"),OR(AQ$7=$V431,AP431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W431,$W431=\"\"),OR(AR$7=$V431,AQ431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W431,$W431=\"\"),OR(AS$7=$V431,AR431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W431,$W431=\"\"),OR(AT$7=$V431,AS431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W431,$W431=\"\"),OR(AU$7=$V431,AT431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W431,$W431=\"\"),OR(AV$7=$V431,AU431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W431,$W431=\"\"),OR(AW$7=$V431,AV431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W431,$W431=\"\"),OR(AX$7=$V431,AW431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W431,$W431=\"\"),OR(AY$7=$V431,AX431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W431,$W431=\"\"),OR(AZ$7=$V431,AY431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W431,$W431=\"\"),OR(BA$7=$V431,AZ431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W431,$W431=\"\"),OR(BB$7=$V431,BA431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W431,$W431=\"\"),OR(BC$7=$V431,BB431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W431,$W431=\"\"),OR(BD$7=$V431,BC431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W431,$W431=\"\"),OR(BE$7=$V431,BD431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W431,$W431=\"\"),OR(BF$7=$V431,BE431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W431,$W431=\"\"),OR(BG$7=$V431,BF431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W431,$W431=\"\"),OR(BH$7=$V431,BG431<>\" \")),$S431*$J431*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[425,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A432,1)),\"\",INDEX(Database[Project Name],A432,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A432,1)),\"\",INDEX(Database[Watershed],$A432,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A432,1)),\"\",INDEX(Database[BMP Type],$A432,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A432,1)),\"\",INDEX(Database[BMP Sub-type],$A432,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A432,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A432,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A432,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A432,1))","v":""},{"$f":"IF(H432=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G432,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H432=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G432,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H432=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G432,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A432,1)),\"\",INDEX(Database[BMP Size],$A432,1))","v":""},{"$f":"IF(B432=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G432,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A432,1)),\"\",INDEX(Database[Service Level],$A432,1))","v":""},{"$f":"IF(B432=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G432,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B432=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G432,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A432,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A432,1))","v":""},{"$f":"IF(B432=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G432,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A432,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A432,1))","v":""},"",{"$f":"IF(B432=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G432,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A432,1)),\"\",INDEX(Database[Comments (text)],$A432,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A432,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A432,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A432,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A432,1))","v":""},{"$f":"IF($X$7=$V432,$S$8*J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W432,$W432=\"\"),OR(Y$7=$V432,X432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W432,$W432=\"\"),OR(Z$7=$V432,Y432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W432,$W432=\"\"),OR(AA$7=$V432,Z432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W432,$W432=\"\"),OR(AB$7=$V432,AA432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W432,$W432=\"\"),OR(AC$7=$V432,AB432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W432,$W432=\"\"),OR(AD$7=$V432,AC432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W432,$W432=\"\"),OR(AE$7=$V432,AD432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W432,$W432=\"\"),OR(AF$7=$V432,AE432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W432,$W432=\"\"),OR(AG$7=$V432,AF432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W432,$W432=\"\"),OR(AH$7=$V432,AG432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W432,$W432=\"\"),OR(AI$7=$V432,AH432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W432,$W432=\"\"),OR(AJ$7=$V432,AI432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W432,$W432=\"\"),OR(AK$7=$V432,AJ432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W432,$W432=\"\"),OR(AL$7=$V432,AK432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W432,$W432=\"\"),OR(AM$7=$V432,AL432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W432,$W432=\"\"),OR(AN$7=$V432,AM432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W432,$W432=\"\"),OR(AO$7=$V432,AN432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W432,$W432=\"\"),OR(AP$7=$V432,AO432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W432,$W432=\"\"),OR(AQ$7=$V432,AP432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W432,$W432=\"\"),OR(AR$7=$V432,AQ432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W432,$W432=\"\"),OR(AS$7=$V432,AR432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W432,$W432=\"\"),OR(AT$7=$V432,AS432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W432,$W432=\"\"),OR(AU$7=$V432,AT432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W432,$W432=\"\"),OR(AV$7=$V432,AU432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W432,$W432=\"\"),OR(AW$7=$V432,AV432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W432,$W432=\"\"),OR(AX$7=$V432,AW432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W432,$W432=\"\"),OR(AY$7=$V432,AX432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W432,$W432=\"\"),OR(AZ$7=$V432,AY432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W432,$W432=\"\"),OR(BA$7=$V432,AZ432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W432,$W432=\"\"),OR(BB$7=$V432,BA432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W432,$W432=\"\"),OR(BC$7=$V432,BB432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W432,$W432=\"\"),OR(BD$7=$V432,BC432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W432,$W432=\"\"),OR(BE$7=$V432,BD432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W432,$W432=\"\"),OR(BF$7=$V432,BE432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W432,$W432=\"\"),OR(BG$7=$V432,BF432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W432,$W432=\"\"),OR(BH$7=$V432,BG432<>\" \")),$S432*$J432*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[426,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A433,1)),\"\",INDEX(Database[Project Name],A433,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A433,1)),\"\",INDEX(Database[Watershed],$A433,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A433,1)),\"\",INDEX(Database[BMP Type],$A433,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A433,1)),\"\",INDEX(Database[BMP Sub-type],$A433,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A433,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A433,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A433,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A433,1))","v":""},{"$f":"IF(H433=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G433,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H433=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G433,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H433=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G433,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A433,1)),\"\",INDEX(Database[BMP Size],$A433,1))","v":""},{"$f":"IF(B433=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G433,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A433,1)),\"\",INDEX(Database[Service Level],$A433,1))","v":""},{"$f":"IF(B433=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G433,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B433=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G433,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A433,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A433,1))","v":""},{"$f":"IF(B433=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G433,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A433,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A433,1))","v":""},"",{"$f":"IF(B433=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G433,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A433,1)),\"\",INDEX(Database[Comments (text)],$A433,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A433,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A433,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A433,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A433,1))","v":""},{"$f":"IF($X$7=$V433,$S$8*J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W433,$W433=\"\"),OR(Y$7=$V433,X433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W433,$W433=\"\"),OR(Z$7=$V433,Y433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W433,$W433=\"\"),OR(AA$7=$V433,Z433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W433,$W433=\"\"),OR(AB$7=$V433,AA433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W433,$W433=\"\"),OR(AC$7=$V433,AB433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W433,$W433=\"\"),OR(AD$7=$V433,AC433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W433,$W433=\"\"),OR(AE$7=$V433,AD433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W433,$W433=\"\"),OR(AF$7=$V433,AE433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W433,$W433=\"\"),OR(AG$7=$V433,AF433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W433,$W433=\"\"),OR(AH$7=$V433,AG433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W433,$W433=\"\"),OR(AI$7=$V433,AH433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W433,$W433=\"\"),OR(AJ$7=$V433,AI433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W433,$W433=\"\"),OR(AK$7=$V433,AJ433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W433,$W433=\"\"),OR(AL$7=$V433,AK433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W433,$W433=\"\"),OR(AM$7=$V433,AL433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W433,$W433=\"\"),OR(AN$7=$V433,AM433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W433,$W433=\"\"),OR(AO$7=$V433,AN433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W433,$W433=\"\"),OR(AP$7=$V433,AO433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W433,$W433=\"\"),OR(AQ$7=$V433,AP433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W433,$W433=\"\"),OR(AR$7=$V433,AQ433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W433,$W433=\"\"),OR(AS$7=$V433,AR433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W433,$W433=\"\"),OR(AT$7=$V433,AS433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W433,$W433=\"\"),OR(AU$7=$V433,AT433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W433,$W433=\"\"),OR(AV$7=$V433,AU433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W433,$W433=\"\"),OR(AW$7=$V433,AV433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W433,$W433=\"\"),OR(AX$7=$V433,AW433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W433,$W433=\"\"),OR(AY$7=$V433,AX433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W433,$W433=\"\"),OR(AZ$7=$V433,AY433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W433,$W433=\"\"),OR(BA$7=$V433,AZ433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W433,$W433=\"\"),OR(BB$7=$V433,BA433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W433,$W433=\"\"),OR(BC$7=$V433,BB433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W433,$W433=\"\"),OR(BD$7=$V433,BC433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W433,$W433=\"\"),OR(BE$7=$V433,BD433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W433,$W433=\"\"),OR(BF$7=$V433,BE433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W433,$W433=\"\"),OR(BG$7=$V433,BF433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W433,$W433=\"\"),OR(BH$7=$V433,BG433<>\" \")),$S433*$J433*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[427,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A434,1)),\"\",INDEX(Database[Project Name],A434,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A434,1)),\"\",INDEX(Database[Watershed],$A434,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A434,1)),\"\",INDEX(Database[BMP Type],$A434,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A434,1)),\"\",INDEX(Database[BMP Sub-type],$A434,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A434,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A434,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A434,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A434,1))","v":""},{"$f":"IF(H434=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G434,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H434=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G434,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H434=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G434,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A434,1)),\"\",INDEX(Database[BMP Size],$A434,1))","v":""},{"$f":"IF(B434=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G434,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A434,1)),\"\",INDEX(Database[Service Level],$A434,1))","v":""},{"$f":"IF(B434=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G434,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B434=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G434,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A434,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A434,1))","v":""},{"$f":"IF(B434=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G434,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A434,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A434,1))","v":""},"",{"$f":"IF(B434=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G434,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A434,1)),\"\",INDEX(Database[Comments (text)],$A434,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A434,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A434,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A434,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A434,1))","v":""},{"$f":"IF($X$7=$V434,$S$8*J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W434,$W434=\"\"),OR(Y$7=$V434,X434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W434,$W434=\"\"),OR(Z$7=$V434,Y434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W434,$W434=\"\"),OR(AA$7=$V434,Z434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W434,$W434=\"\"),OR(AB$7=$V434,AA434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W434,$W434=\"\"),OR(AC$7=$V434,AB434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W434,$W434=\"\"),OR(AD$7=$V434,AC434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W434,$W434=\"\"),OR(AE$7=$V434,AD434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W434,$W434=\"\"),OR(AF$7=$V434,AE434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W434,$W434=\"\"),OR(AG$7=$V434,AF434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W434,$W434=\"\"),OR(AH$7=$V434,AG434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W434,$W434=\"\"),OR(AI$7=$V434,AH434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W434,$W434=\"\"),OR(AJ$7=$V434,AI434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W434,$W434=\"\"),OR(AK$7=$V434,AJ434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W434,$W434=\"\"),OR(AL$7=$V434,AK434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W434,$W434=\"\"),OR(AM$7=$V434,AL434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W434,$W434=\"\"),OR(AN$7=$V434,AM434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W434,$W434=\"\"),OR(AO$7=$V434,AN434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W434,$W434=\"\"),OR(AP$7=$V434,AO434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W434,$W434=\"\"),OR(AQ$7=$V434,AP434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W434,$W434=\"\"),OR(AR$7=$V434,AQ434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W434,$W434=\"\"),OR(AS$7=$V434,AR434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W434,$W434=\"\"),OR(AT$7=$V434,AS434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W434,$W434=\"\"),OR(AU$7=$V434,AT434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W434,$W434=\"\"),OR(AV$7=$V434,AU434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W434,$W434=\"\"),OR(AW$7=$V434,AV434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W434,$W434=\"\"),OR(AX$7=$V434,AW434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W434,$W434=\"\"),OR(AY$7=$V434,AX434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W434,$W434=\"\"),OR(AZ$7=$V434,AY434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W434,$W434=\"\"),OR(BA$7=$V434,AZ434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W434,$W434=\"\"),OR(BB$7=$V434,BA434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W434,$W434=\"\"),OR(BC$7=$V434,BB434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W434,$W434=\"\"),OR(BD$7=$V434,BC434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W434,$W434=\"\"),OR(BE$7=$V434,BD434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W434,$W434=\"\"),OR(BF$7=$V434,BE434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W434,$W434=\"\"),OR(BG$7=$V434,BF434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W434,$W434=\"\"),OR(BH$7=$V434,BG434<>\" \")),$S434*$J434*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[428,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A435,1)),\"\",INDEX(Database[Project Name],A435,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A435,1)),\"\",INDEX(Database[Watershed],$A435,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A435,1)),\"\",INDEX(Database[BMP Type],$A435,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A435,1)),\"\",INDEX(Database[BMP Sub-type],$A435,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A435,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A435,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A435,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A435,1))","v":""},{"$f":"IF(H435=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G435,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H435=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G435,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H435=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G435,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A435,1)),\"\",INDEX(Database[BMP Size],$A435,1))","v":""},{"$f":"IF(B435=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G435,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A435,1)),\"\",INDEX(Database[Service Level],$A435,1))","v":""},{"$f":"IF(B435=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G435,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B435=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G435,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A435,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A435,1))","v":""},{"$f":"IF(B435=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G435,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A435,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A435,1))","v":""},"",{"$f":"IF(B435=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G435,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A435,1)),\"\",INDEX(Database[Comments (text)],$A435,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A435,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A435,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A435,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A435,1))","v":""},{"$f":"IF($X$7=$V435,$S$8*J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W435,$W435=\"\"),OR(Y$7=$V435,X435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W435,$W435=\"\"),OR(Z$7=$V435,Y435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W435,$W435=\"\"),OR(AA$7=$V435,Z435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W435,$W435=\"\"),OR(AB$7=$V435,AA435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W435,$W435=\"\"),OR(AC$7=$V435,AB435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W435,$W435=\"\"),OR(AD$7=$V435,AC435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W435,$W435=\"\"),OR(AE$7=$V435,AD435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W435,$W435=\"\"),OR(AF$7=$V435,AE435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W435,$W435=\"\"),OR(AG$7=$V435,AF435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W435,$W435=\"\"),OR(AH$7=$V435,AG435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W435,$W435=\"\"),OR(AI$7=$V435,AH435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W435,$W435=\"\"),OR(AJ$7=$V435,AI435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W435,$W435=\"\"),OR(AK$7=$V435,AJ435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W435,$W435=\"\"),OR(AL$7=$V435,AK435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W435,$W435=\"\"),OR(AM$7=$V435,AL435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W435,$W435=\"\"),OR(AN$7=$V435,AM435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W435,$W435=\"\"),OR(AO$7=$V435,AN435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W435,$W435=\"\"),OR(AP$7=$V435,AO435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W435,$W435=\"\"),OR(AQ$7=$V435,AP435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W435,$W435=\"\"),OR(AR$7=$V435,AQ435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W435,$W435=\"\"),OR(AS$7=$V435,AR435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W435,$W435=\"\"),OR(AT$7=$V435,AS435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W435,$W435=\"\"),OR(AU$7=$V435,AT435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W435,$W435=\"\"),OR(AV$7=$V435,AU435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W435,$W435=\"\"),OR(AW$7=$V435,AV435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W435,$W435=\"\"),OR(AX$7=$V435,AW435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W435,$W435=\"\"),OR(AY$7=$V435,AX435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W435,$W435=\"\"),OR(AZ$7=$V435,AY435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W435,$W435=\"\"),OR(BA$7=$V435,AZ435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W435,$W435=\"\"),OR(BB$7=$V435,BA435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W435,$W435=\"\"),OR(BC$7=$V435,BB435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W435,$W435=\"\"),OR(BD$7=$V435,BC435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W435,$W435=\"\"),OR(BE$7=$V435,BD435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W435,$W435=\"\"),OR(BF$7=$V435,BE435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W435,$W435=\"\"),OR(BG$7=$V435,BF435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W435,$W435=\"\"),OR(BH$7=$V435,BG435<>\" \")),$S435*$J435*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[429,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A436,1)),\"\",INDEX(Database[Project Name],A436,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A436,1)),\"\",INDEX(Database[Watershed],$A436,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A436,1)),\"\",INDEX(Database[BMP Type],$A436,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A436,1)),\"\",INDEX(Database[BMP Sub-type],$A436,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A436,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A436,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A436,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A436,1))","v":""},{"$f":"IF(H436=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G436,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H436=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G436,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H436=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G436,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A436,1)),\"\",INDEX(Database[BMP Size],$A436,1))","v":""},{"$f":"IF(B436=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G436,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A436,1)),\"\",INDEX(Database[Service Level],$A436,1))","v":""},{"$f":"IF(B436=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G436,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B436=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G436,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A436,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A436,1))","v":""},{"$f":"IF(B436=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G436,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A436,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A436,1))","v":""},"",{"$f":"IF(B436=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G436,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A436,1)),\"\",INDEX(Database[Comments (text)],$A436,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A436,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A436,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A436,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A436,1))","v":""},{"$f":"IF($X$7=$V436,$S$8*J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W436,$W436=\"\"),OR(Y$7=$V436,X436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W436,$W436=\"\"),OR(Z$7=$V436,Y436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W436,$W436=\"\"),OR(AA$7=$V436,Z436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W436,$W436=\"\"),OR(AB$7=$V436,AA436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W436,$W436=\"\"),OR(AC$7=$V436,AB436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W436,$W436=\"\"),OR(AD$7=$V436,AC436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W436,$W436=\"\"),OR(AE$7=$V436,AD436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W436,$W436=\"\"),OR(AF$7=$V436,AE436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W436,$W436=\"\"),OR(AG$7=$V436,AF436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W436,$W436=\"\"),OR(AH$7=$V436,AG436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W436,$W436=\"\"),OR(AI$7=$V436,AH436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W436,$W436=\"\"),OR(AJ$7=$V436,AI436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W436,$W436=\"\"),OR(AK$7=$V436,AJ436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W436,$W436=\"\"),OR(AL$7=$V436,AK436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W436,$W436=\"\"),OR(AM$7=$V436,AL436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W436,$W436=\"\"),OR(AN$7=$V436,AM436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W436,$W436=\"\"),OR(AO$7=$V436,AN436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W436,$W436=\"\"),OR(AP$7=$V436,AO436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W436,$W436=\"\"),OR(AQ$7=$V436,AP436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W436,$W436=\"\"),OR(AR$7=$V436,AQ436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W436,$W436=\"\"),OR(AS$7=$V436,AR436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W436,$W436=\"\"),OR(AT$7=$V436,AS436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W436,$W436=\"\"),OR(AU$7=$V436,AT436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W436,$W436=\"\"),OR(AV$7=$V436,AU436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W436,$W436=\"\"),OR(AW$7=$V436,AV436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W436,$W436=\"\"),OR(AX$7=$V436,AW436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W436,$W436=\"\"),OR(AY$7=$V436,AX436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W436,$W436=\"\"),OR(AZ$7=$V436,AY436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W436,$W436=\"\"),OR(BA$7=$V436,AZ436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W436,$W436=\"\"),OR(BB$7=$V436,BA436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W436,$W436=\"\"),OR(BC$7=$V436,BB436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W436,$W436=\"\"),OR(BD$7=$V436,BC436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W436,$W436=\"\"),OR(BE$7=$V436,BD436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W436,$W436=\"\"),OR(BF$7=$V436,BE436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W436,$W436=\"\"),OR(BG$7=$V436,BF436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W436,$W436=\"\"),OR(BH$7=$V436,BG436<>\" \")),$S436*$J436*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[430,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A437,1)),\"\",INDEX(Database[Project Name],A437,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A437,1)),\"\",INDEX(Database[Watershed],$A437,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A437,1)),\"\",INDEX(Database[BMP Type],$A437,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A437,1)),\"\",INDEX(Database[BMP Sub-type],$A437,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A437,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A437,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A437,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A437,1))","v":""},{"$f":"IF(H437=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G437,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H437=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G437,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H437=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G437,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A437,1)),\"\",INDEX(Database[BMP Size],$A437,1))","v":""},{"$f":"IF(B437=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G437,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A437,1)),\"\",INDEX(Database[Service Level],$A437,1))","v":""},{"$f":"IF(B437=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G437,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B437=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G437,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A437,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A437,1))","v":""},{"$f":"IF(B437=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G437,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A437,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A437,1))","v":""},"",{"$f":"IF(B437=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G437,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A437,1)),\"\",INDEX(Database[Comments (text)],$A437,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A437,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A437,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A437,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A437,1))","v":""},{"$f":"IF($X$7=$V437,$S$8*J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W437,$W437=\"\"),OR(Y$7=$V437,X437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W437,$W437=\"\"),OR(Z$7=$V437,Y437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W437,$W437=\"\"),OR(AA$7=$V437,Z437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W437,$W437=\"\"),OR(AB$7=$V437,AA437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W437,$W437=\"\"),OR(AC$7=$V437,AB437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W437,$W437=\"\"),OR(AD$7=$V437,AC437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W437,$W437=\"\"),OR(AE$7=$V437,AD437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W437,$W437=\"\"),OR(AF$7=$V437,AE437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W437,$W437=\"\"),OR(AG$7=$V437,AF437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W437,$W437=\"\"),OR(AH$7=$V437,AG437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W437,$W437=\"\"),OR(AI$7=$V437,AH437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W437,$W437=\"\"),OR(AJ$7=$V437,AI437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W437,$W437=\"\"),OR(AK$7=$V437,AJ437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W437,$W437=\"\"),OR(AL$7=$V437,AK437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W437,$W437=\"\"),OR(AM$7=$V437,AL437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W437,$W437=\"\"),OR(AN$7=$V437,AM437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W437,$W437=\"\"),OR(AO$7=$V437,AN437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W437,$W437=\"\"),OR(AP$7=$V437,AO437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W437,$W437=\"\"),OR(AQ$7=$V437,AP437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W437,$W437=\"\"),OR(AR$7=$V437,AQ437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W437,$W437=\"\"),OR(AS$7=$V437,AR437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W437,$W437=\"\"),OR(AT$7=$V437,AS437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W437,$W437=\"\"),OR(AU$7=$V437,AT437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W437,$W437=\"\"),OR(AV$7=$V437,AU437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W437,$W437=\"\"),OR(AW$7=$V437,AV437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W437,$W437=\"\"),OR(AX$7=$V437,AW437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W437,$W437=\"\"),OR(AY$7=$V437,AX437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W437,$W437=\"\"),OR(AZ$7=$V437,AY437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W437,$W437=\"\"),OR(BA$7=$V437,AZ437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W437,$W437=\"\"),OR(BB$7=$V437,BA437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W437,$W437=\"\"),OR(BC$7=$V437,BB437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W437,$W437=\"\"),OR(BD$7=$V437,BC437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W437,$W437=\"\"),OR(BE$7=$V437,BD437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W437,$W437=\"\"),OR(BF$7=$V437,BE437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W437,$W437=\"\"),OR(BG$7=$V437,BF437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W437,$W437=\"\"),OR(BH$7=$V437,BG437<>\" \")),$S437*$J437*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[431,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A438,1)),\"\",INDEX(Database[Project Name],A438,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A438,1)),\"\",INDEX(Database[Watershed],$A438,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A438,1)),\"\",INDEX(Database[BMP Type],$A438,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A438,1)),\"\",INDEX(Database[BMP Sub-type],$A438,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A438,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A438,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A438,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A438,1))","v":""},{"$f":"IF(H438=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G438,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H438=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G438,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H438=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G438,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A438,1)),\"\",INDEX(Database[BMP Size],$A438,1))","v":""},{"$f":"IF(B438=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G438,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A438,1)),\"\",INDEX(Database[Service Level],$A438,1))","v":""},{"$f":"IF(B438=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G438,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B438=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G438,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A438,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A438,1))","v":""},{"$f":"IF(B438=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G438,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A438,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A438,1))","v":""},"",{"$f":"IF(B438=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G438,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A438,1)),\"\",INDEX(Database[Comments (text)],$A438,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A438,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A438,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A438,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A438,1))","v":""},{"$f":"IF($X$7=$V438,$S$8*J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W438,$W438=\"\"),OR(Y$7=$V438,X438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W438,$W438=\"\"),OR(Z$7=$V438,Y438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W438,$W438=\"\"),OR(AA$7=$V438,Z438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W438,$W438=\"\"),OR(AB$7=$V438,AA438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W438,$W438=\"\"),OR(AC$7=$V438,AB438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W438,$W438=\"\"),OR(AD$7=$V438,AC438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W438,$W438=\"\"),OR(AE$7=$V438,AD438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W438,$W438=\"\"),OR(AF$7=$V438,AE438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W438,$W438=\"\"),OR(AG$7=$V438,AF438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W438,$W438=\"\"),OR(AH$7=$V438,AG438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W438,$W438=\"\"),OR(AI$7=$V438,AH438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W438,$W438=\"\"),OR(AJ$7=$V438,AI438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W438,$W438=\"\"),OR(AK$7=$V438,AJ438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W438,$W438=\"\"),OR(AL$7=$V438,AK438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W438,$W438=\"\"),OR(AM$7=$V438,AL438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W438,$W438=\"\"),OR(AN$7=$V438,AM438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W438,$W438=\"\"),OR(AO$7=$V438,AN438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W438,$W438=\"\"),OR(AP$7=$V438,AO438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W438,$W438=\"\"),OR(AQ$7=$V438,AP438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W438,$W438=\"\"),OR(AR$7=$V438,AQ438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W438,$W438=\"\"),OR(AS$7=$V438,AR438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W438,$W438=\"\"),OR(AT$7=$V438,AS438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W438,$W438=\"\"),OR(AU$7=$V438,AT438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W438,$W438=\"\"),OR(AV$7=$V438,AU438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W438,$W438=\"\"),OR(AW$7=$V438,AV438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W438,$W438=\"\"),OR(AX$7=$V438,AW438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W438,$W438=\"\"),OR(AY$7=$V438,AX438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W438,$W438=\"\"),OR(AZ$7=$V438,AY438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W438,$W438=\"\"),OR(BA$7=$V438,AZ438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W438,$W438=\"\"),OR(BB$7=$V438,BA438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W438,$W438=\"\"),OR(BC$7=$V438,BB438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W438,$W438=\"\"),OR(BD$7=$V438,BC438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W438,$W438=\"\"),OR(BE$7=$V438,BD438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W438,$W438=\"\"),OR(BF$7=$V438,BE438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W438,$W438=\"\"),OR(BG$7=$V438,BF438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W438,$W438=\"\"),OR(BH$7=$V438,BG438<>\" \")),$S438*$J438*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[432,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A439,1)),\"\",INDEX(Database[Project Name],A439,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A439,1)),\"\",INDEX(Database[Watershed],$A439,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A439,1)),\"\",INDEX(Database[BMP Type],$A439,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A439,1)),\"\",INDEX(Database[BMP Sub-type],$A439,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A439,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A439,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A439,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A439,1))","v":""},{"$f":"IF(H439=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G439,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H439=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G439,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H439=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G439,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A439,1)),\"\",INDEX(Database[BMP Size],$A439,1))","v":""},{"$f":"IF(B439=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G439,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A439,1)),\"\",INDEX(Database[Service Level],$A439,1))","v":""},{"$f":"IF(B439=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G439,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B439=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G439,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A439,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A439,1))","v":""},{"$f":"IF(B439=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G439,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A439,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A439,1))","v":""},"",{"$f":"IF(B439=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G439,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A439,1)),\"\",INDEX(Database[Comments (text)],$A439,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A439,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A439,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A439,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A439,1))","v":""},{"$f":"IF($X$7=$V439,$S$8*J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W439,$W439=\"\"),OR(Y$7=$V439,X439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W439,$W439=\"\"),OR(Z$7=$V439,Y439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W439,$W439=\"\"),OR(AA$7=$V439,Z439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W439,$W439=\"\"),OR(AB$7=$V439,AA439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W439,$W439=\"\"),OR(AC$7=$V439,AB439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W439,$W439=\"\"),OR(AD$7=$V439,AC439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W439,$W439=\"\"),OR(AE$7=$V439,AD439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W439,$W439=\"\"),OR(AF$7=$V439,AE439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W439,$W439=\"\"),OR(AG$7=$V439,AF439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W439,$W439=\"\"),OR(AH$7=$V439,AG439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W439,$W439=\"\"),OR(AI$7=$V439,AH439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W439,$W439=\"\"),OR(AJ$7=$V439,AI439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W439,$W439=\"\"),OR(AK$7=$V439,AJ439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W439,$W439=\"\"),OR(AL$7=$V439,AK439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W439,$W439=\"\"),OR(AM$7=$V439,AL439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W439,$W439=\"\"),OR(AN$7=$V439,AM439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W439,$W439=\"\"),OR(AO$7=$V439,AN439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W439,$W439=\"\"),OR(AP$7=$V439,AO439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W439,$W439=\"\"),OR(AQ$7=$V439,AP439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W439,$W439=\"\"),OR(AR$7=$V439,AQ439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W439,$W439=\"\"),OR(AS$7=$V439,AR439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W439,$W439=\"\"),OR(AT$7=$V439,AS439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W439,$W439=\"\"),OR(AU$7=$V439,AT439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W439,$W439=\"\"),OR(AV$7=$V439,AU439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W439,$W439=\"\"),OR(AW$7=$V439,AV439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W439,$W439=\"\"),OR(AX$7=$V439,AW439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W439,$W439=\"\"),OR(AY$7=$V439,AX439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W439,$W439=\"\"),OR(AZ$7=$V439,AY439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W439,$W439=\"\"),OR(BA$7=$V439,AZ439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W439,$W439=\"\"),OR(BB$7=$V439,BA439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W439,$W439=\"\"),OR(BC$7=$V439,BB439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W439,$W439=\"\"),OR(BD$7=$V439,BC439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W439,$W439=\"\"),OR(BE$7=$V439,BD439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W439,$W439=\"\"),OR(BF$7=$V439,BE439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W439,$W439=\"\"),OR(BG$7=$V439,BF439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W439,$W439=\"\"),OR(BH$7=$V439,BG439<>\" \")),$S439*$J439*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[433,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A440,1)),\"\",INDEX(Database[Project Name],A440,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A440,1)),\"\",INDEX(Database[Watershed],$A440,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A440,1)),\"\",INDEX(Database[BMP Type],$A440,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A440,1)),\"\",INDEX(Database[BMP Sub-type],$A440,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A440,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A440,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A440,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A440,1))","v":""},{"$f":"IF(H440=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G440,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H440=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G440,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H440=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G440,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A440,1)),\"\",INDEX(Database[BMP Size],$A440,1))","v":""},{"$f":"IF(B440=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G440,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A440,1)),\"\",INDEX(Database[Service Level],$A440,1))","v":""},{"$f":"IF(B440=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G440,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B440=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G440,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A440,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A440,1))","v":""},{"$f":"IF(B440=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G440,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A440,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A440,1))","v":""},"",{"$f":"IF(B440=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G440,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A440,1)),\"\",INDEX(Database[Comments (text)],$A440,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A440,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A440,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A440,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A440,1))","v":""},{"$f":"IF($X$7=$V440,$S$8*J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W440,$W440=\"\"),OR(Y$7=$V440,X440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W440,$W440=\"\"),OR(Z$7=$V440,Y440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W440,$W440=\"\"),OR(AA$7=$V440,Z440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W440,$W440=\"\"),OR(AB$7=$V440,AA440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W440,$W440=\"\"),OR(AC$7=$V440,AB440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W440,$W440=\"\"),OR(AD$7=$V440,AC440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W440,$W440=\"\"),OR(AE$7=$V440,AD440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W440,$W440=\"\"),OR(AF$7=$V440,AE440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W440,$W440=\"\"),OR(AG$7=$V440,AF440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W440,$W440=\"\"),OR(AH$7=$V440,AG440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W440,$W440=\"\"),OR(AI$7=$V440,AH440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W440,$W440=\"\"),OR(AJ$7=$V440,AI440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W440,$W440=\"\"),OR(AK$7=$V440,AJ440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W440,$W440=\"\"),OR(AL$7=$V440,AK440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W440,$W440=\"\"),OR(AM$7=$V440,AL440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W440,$W440=\"\"),OR(AN$7=$V440,AM440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W440,$W440=\"\"),OR(AO$7=$V440,AN440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W440,$W440=\"\"),OR(AP$7=$V440,AO440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W440,$W440=\"\"),OR(AQ$7=$V440,AP440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W440,$W440=\"\"),OR(AR$7=$V440,AQ440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W440,$W440=\"\"),OR(AS$7=$V440,AR440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W440,$W440=\"\"),OR(AT$7=$V440,AS440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W440,$W440=\"\"),OR(AU$7=$V440,AT440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W440,$W440=\"\"),OR(AV$7=$V440,AU440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W440,$W440=\"\"),OR(AW$7=$V440,AV440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W440,$W440=\"\"),OR(AX$7=$V440,AW440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W440,$W440=\"\"),OR(AY$7=$V440,AX440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W440,$W440=\"\"),OR(AZ$7=$V440,AY440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W440,$W440=\"\"),OR(BA$7=$V440,AZ440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W440,$W440=\"\"),OR(BB$7=$V440,BA440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W440,$W440=\"\"),OR(BC$7=$V440,BB440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W440,$W440=\"\"),OR(BD$7=$V440,BC440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W440,$W440=\"\"),OR(BE$7=$V440,BD440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W440,$W440=\"\"),OR(BF$7=$V440,BE440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W440,$W440=\"\"),OR(BG$7=$V440,BF440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W440,$W440=\"\"),OR(BH$7=$V440,BG440<>\" \")),$S440*$J440*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[434,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A441,1)),\"\",INDEX(Database[Project Name],A441,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A441,1)),\"\",INDEX(Database[Watershed],$A441,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A441,1)),\"\",INDEX(Database[BMP Type],$A441,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A441,1)),\"\",INDEX(Database[BMP Sub-type],$A441,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A441,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A441,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A441,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A441,1))","v":""},{"$f":"IF(H441=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G441,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H441=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G441,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H441=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G441,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A441,1)),\"\",INDEX(Database[BMP Size],$A441,1))","v":""},{"$f":"IF(B441=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G441,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A441,1)),\"\",INDEX(Database[Service Level],$A441,1))","v":""},{"$f":"IF(B441=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G441,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B441=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G441,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A441,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A441,1))","v":""},{"$f":"IF(B441=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G441,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A441,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A441,1))","v":""},"",{"$f":"IF(B441=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G441,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A441,1)),\"\",INDEX(Database[Comments (text)],$A441,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A441,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A441,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A441,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A441,1))","v":""},{"$f":"IF($X$7=$V441,$S$8*J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W441,$W441=\"\"),OR(Y$7=$V441,X441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W441,$W441=\"\"),OR(Z$7=$V441,Y441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W441,$W441=\"\"),OR(AA$7=$V441,Z441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W441,$W441=\"\"),OR(AB$7=$V441,AA441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W441,$W441=\"\"),OR(AC$7=$V441,AB441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W441,$W441=\"\"),OR(AD$7=$V441,AC441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W441,$W441=\"\"),OR(AE$7=$V441,AD441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W441,$W441=\"\"),OR(AF$7=$V441,AE441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W441,$W441=\"\"),OR(AG$7=$V441,AF441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W441,$W441=\"\"),OR(AH$7=$V441,AG441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W441,$W441=\"\"),OR(AI$7=$V441,AH441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W441,$W441=\"\"),OR(AJ$7=$V441,AI441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W441,$W441=\"\"),OR(AK$7=$V441,AJ441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W441,$W441=\"\"),OR(AL$7=$V441,AK441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W441,$W441=\"\"),OR(AM$7=$V441,AL441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W441,$W441=\"\"),OR(AN$7=$V441,AM441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W441,$W441=\"\"),OR(AO$7=$V441,AN441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W441,$W441=\"\"),OR(AP$7=$V441,AO441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W441,$W441=\"\"),OR(AQ$7=$V441,AP441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W441,$W441=\"\"),OR(AR$7=$V441,AQ441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W441,$W441=\"\"),OR(AS$7=$V441,AR441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W441,$W441=\"\"),OR(AT$7=$V441,AS441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W441,$W441=\"\"),OR(AU$7=$V441,AT441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W441,$W441=\"\"),OR(AV$7=$V441,AU441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W441,$W441=\"\"),OR(AW$7=$V441,AV441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W441,$W441=\"\"),OR(AX$7=$V441,AW441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W441,$W441=\"\"),OR(AY$7=$V441,AX441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W441,$W441=\"\"),OR(AZ$7=$V441,AY441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W441,$W441=\"\"),OR(BA$7=$V441,AZ441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W441,$W441=\"\"),OR(BB$7=$V441,BA441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W441,$W441=\"\"),OR(BC$7=$V441,BB441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W441,$W441=\"\"),OR(BD$7=$V441,BC441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W441,$W441=\"\"),OR(BE$7=$V441,BD441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W441,$W441=\"\"),OR(BF$7=$V441,BE441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W441,$W441=\"\"),OR(BG$7=$V441,BF441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W441,$W441=\"\"),OR(BH$7=$V441,BG441<>\" \")),$S441*$J441*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[435,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A442,1)),\"\",INDEX(Database[Project Name],A442,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A442,1)),\"\",INDEX(Database[Watershed],$A442,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A442,1)),\"\",INDEX(Database[BMP Type],$A442,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A442,1)),\"\",INDEX(Database[BMP Sub-type],$A442,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A442,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A442,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A442,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A442,1))","v":""},{"$f":"IF(H442=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G442,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H442=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G442,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H442=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G442,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A442,1)),\"\",INDEX(Database[BMP Size],$A442,1))","v":""},{"$f":"IF(B442=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G442,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A442,1)),\"\",INDEX(Database[Service Level],$A442,1))","v":""},{"$f":"IF(B442=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G442,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B442=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G442,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A442,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A442,1))","v":""},{"$f":"IF(B442=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G442,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A442,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A442,1))","v":""},"",{"$f":"IF(B442=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G442,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A442,1)),\"\",INDEX(Database[Comments (text)],$A442,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A442,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A442,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A442,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A442,1))","v":""},{"$f":"IF($X$7=$V442,$S$8*J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W442,$W442=\"\"),OR(Y$7=$V442,X442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W442,$W442=\"\"),OR(Z$7=$V442,Y442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W442,$W442=\"\"),OR(AA$7=$V442,Z442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W442,$W442=\"\"),OR(AB$7=$V442,AA442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W442,$W442=\"\"),OR(AC$7=$V442,AB442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W442,$W442=\"\"),OR(AD$7=$V442,AC442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W442,$W442=\"\"),OR(AE$7=$V442,AD442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W442,$W442=\"\"),OR(AF$7=$V442,AE442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W442,$W442=\"\"),OR(AG$7=$V442,AF442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W442,$W442=\"\"),OR(AH$7=$V442,AG442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W442,$W442=\"\"),OR(AI$7=$V442,AH442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W442,$W442=\"\"),OR(AJ$7=$V442,AI442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W442,$W442=\"\"),OR(AK$7=$V442,AJ442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W442,$W442=\"\"),OR(AL$7=$V442,AK442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W442,$W442=\"\"),OR(AM$7=$V442,AL442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W442,$W442=\"\"),OR(AN$7=$V442,AM442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W442,$W442=\"\"),OR(AO$7=$V442,AN442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W442,$W442=\"\"),OR(AP$7=$V442,AO442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W442,$W442=\"\"),OR(AQ$7=$V442,AP442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W442,$W442=\"\"),OR(AR$7=$V442,AQ442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W442,$W442=\"\"),OR(AS$7=$V442,AR442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W442,$W442=\"\"),OR(AT$7=$V442,AS442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W442,$W442=\"\"),OR(AU$7=$V442,AT442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W442,$W442=\"\"),OR(AV$7=$V442,AU442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W442,$W442=\"\"),OR(AW$7=$V442,AV442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W442,$W442=\"\"),OR(AX$7=$V442,AW442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W442,$W442=\"\"),OR(AY$7=$V442,AX442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W442,$W442=\"\"),OR(AZ$7=$V442,AY442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W442,$W442=\"\"),OR(BA$7=$V442,AZ442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W442,$W442=\"\"),OR(BB$7=$V442,BA442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W442,$W442=\"\"),OR(BC$7=$V442,BB442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W442,$W442=\"\"),OR(BD$7=$V442,BC442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W442,$W442=\"\"),OR(BE$7=$V442,BD442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W442,$W442=\"\"),OR(BF$7=$V442,BE442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W442,$W442=\"\"),OR(BG$7=$V442,BF442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W442,$W442=\"\"),OR(BH$7=$V442,BG442<>\" \")),$S442*$J442*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[436,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A443,1)),\"\",INDEX(Database[Project Name],A443,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A443,1)),\"\",INDEX(Database[Watershed],$A443,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A443,1)),\"\",INDEX(Database[BMP Type],$A443,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A443,1)),\"\",INDEX(Database[BMP Sub-type],$A443,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A443,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A443,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A443,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A443,1))","v":""},{"$f":"IF(H443=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G443,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H443=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G443,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H443=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G443,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A443,1)),\"\",INDEX(Database[BMP Size],$A443,1))","v":""},{"$f":"IF(B443=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G443,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A443,1)),\"\",INDEX(Database[Service Level],$A443,1))","v":""},{"$f":"IF(B443=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G443,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B443=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G443,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A443,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A443,1))","v":""},{"$f":"IF(B443=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G443,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A443,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A443,1))","v":""},"",{"$f":"IF(B443=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G443,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A443,1)),\"\",INDEX(Database[Comments (text)],$A443,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A443,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A443,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A443,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A443,1))","v":""},{"$f":"IF($X$7=$V443,$S$8*J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W443,$W443=\"\"),OR(Y$7=$V443,X443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W443,$W443=\"\"),OR(Z$7=$V443,Y443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W443,$W443=\"\"),OR(AA$7=$V443,Z443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W443,$W443=\"\"),OR(AB$7=$V443,AA443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W443,$W443=\"\"),OR(AC$7=$V443,AB443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W443,$W443=\"\"),OR(AD$7=$V443,AC443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W443,$W443=\"\"),OR(AE$7=$V443,AD443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W443,$W443=\"\"),OR(AF$7=$V443,AE443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W443,$W443=\"\"),OR(AG$7=$V443,AF443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W443,$W443=\"\"),OR(AH$7=$V443,AG443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W443,$W443=\"\"),OR(AI$7=$V443,AH443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W443,$W443=\"\"),OR(AJ$7=$V443,AI443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W443,$W443=\"\"),OR(AK$7=$V443,AJ443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W443,$W443=\"\"),OR(AL$7=$V443,AK443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W443,$W443=\"\"),OR(AM$7=$V443,AL443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W443,$W443=\"\"),OR(AN$7=$V443,AM443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W443,$W443=\"\"),OR(AO$7=$V443,AN443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W443,$W443=\"\"),OR(AP$7=$V443,AO443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W443,$W443=\"\"),OR(AQ$7=$V443,AP443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W443,$W443=\"\"),OR(AR$7=$V443,AQ443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W443,$W443=\"\"),OR(AS$7=$V443,AR443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W443,$W443=\"\"),OR(AT$7=$V443,AS443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W443,$W443=\"\"),OR(AU$7=$V443,AT443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W443,$W443=\"\"),OR(AV$7=$V443,AU443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W443,$W443=\"\"),OR(AW$7=$V443,AV443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W443,$W443=\"\"),OR(AX$7=$V443,AW443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W443,$W443=\"\"),OR(AY$7=$V443,AX443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W443,$W443=\"\"),OR(AZ$7=$V443,AY443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W443,$W443=\"\"),OR(BA$7=$V443,AZ443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W443,$W443=\"\"),OR(BB$7=$V443,BA443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W443,$W443=\"\"),OR(BC$7=$V443,BB443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W443,$W443=\"\"),OR(BD$7=$V443,BC443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W443,$W443=\"\"),OR(BE$7=$V443,BD443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W443,$W443=\"\"),OR(BF$7=$V443,BE443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W443,$W443=\"\"),OR(BG$7=$V443,BF443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W443,$W443=\"\"),OR(BH$7=$V443,BG443<>\" \")),$S443*$J443*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[437,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A444,1)),\"\",INDEX(Database[Project Name],A444,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A444,1)),\"\",INDEX(Database[Watershed],$A444,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A444,1)),\"\",INDEX(Database[BMP Type],$A444,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A444,1)),\"\",INDEX(Database[BMP Sub-type],$A444,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A444,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A444,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A444,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A444,1))","v":""},{"$f":"IF(H444=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G444,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H444=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G444,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H444=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G444,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A444,1)),\"\",INDEX(Database[BMP Size],$A444,1))","v":""},{"$f":"IF(B444=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G444,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A444,1)),\"\",INDEX(Database[Service Level],$A444,1))","v":""},{"$f":"IF(B444=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G444,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B444=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G444,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A444,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A444,1))","v":""},{"$f":"IF(B444=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G444,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A444,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A444,1))","v":""},"",{"$f":"IF(B444=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G444,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A444,1)),\"\",INDEX(Database[Comments (text)],$A444,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A444,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A444,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A444,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A444,1))","v":""},{"$f":"IF($X$7=$V444,$S$8*J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W444,$W444=\"\"),OR(Y$7=$V444,X444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W444,$W444=\"\"),OR(Z$7=$V444,Y444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W444,$W444=\"\"),OR(AA$7=$V444,Z444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W444,$W444=\"\"),OR(AB$7=$V444,AA444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W444,$W444=\"\"),OR(AC$7=$V444,AB444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W444,$W444=\"\"),OR(AD$7=$V444,AC444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W444,$W444=\"\"),OR(AE$7=$V444,AD444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W444,$W444=\"\"),OR(AF$7=$V444,AE444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W444,$W444=\"\"),OR(AG$7=$V444,AF444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W444,$W444=\"\"),OR(AH$7=$V444,AG444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W444,$W444=\"\"),OR(AI$7=$V444,AH444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W444,$W444=\"\"),OR(AJ$7=$V444,AI444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W444,$W444=\"\"),OR(AK$7=$V444,AJ444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W444,$W444=\"\"),OR(AL$7=$V444,AK444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W444,$W444=\"\"),OR(AM$7=$V444,AL444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W444,$W444=\"\"),OR(AN$7=$V444,AM444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W444,$W444=\"\"),OR(AO$7=$V444,AN444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W444,$W444=\"\"),OR(AP$7=$V444,AO444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W444,$W444=\"\"),OR(AQ$7=$V444,AP444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W444,$W444=\"\"),OR(AR$7=$V444,AQ444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W444,$W444=\"\"),OR(AS$7=$V444,AR444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W444,$W444=\"\"),OR(AT$7=$V444,AS444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W444,$W444=\"\"),OR(AU$7=$V444,AT444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W444,$W444=\"\"),OR(AV$7=$V444,AU444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W444,$W444=\"\"),OR(AW$7=$V444,AV444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W444,$W444=\"\"),OR(AX$7=$V444,AW444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W444,$W444=\"\"),OR(AY$7=$V444,AX444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W444,$W444=\"\"),OR(AZ$7=$V444,AY444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W444,$W444=\"\"),OR(BA$7=$V444,AZ444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W444,$W444=\"\"),OR(BB$7=$V444,BA444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W444,$W444=\"\"),OR(BC$7=$V444,BB444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W444,$W444=\"\"),OR(BD$7=$V444,BC444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W444,$W444=\"\"),OR(BE$7=$V444,BD444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W444,$W444=\"\"),OR(BF$7=$V444,BE444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W444,$W444=\"\"),OR(BG$7=$V444,BF444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W444,$W444=\"\"),OR(BH$7=$V444,BG444<>\" \")),$S444*$J444*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[438,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A445,1)),\"\",INDEX(Database[Project Name],A445,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A445,1)),\"\",INDEX(Database[Watershed],$A445,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A445,1)),\"\",INDEX(Database[BMP Type],$A445,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A445,1)),\"\",INDEX(Database[BMP Sub-type],$A445,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A445,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A445,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A445,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A445,1))","v":""},{"$f":"IF(H445=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G445,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H445=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G445,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H445=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G445,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A445,1)),\"\",INDEX(Database[BMP Size],$A445,1))","v":""},{"$f":"IF(B445=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G445,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A445,1)),\"\",INDEX(Database[Service Level],$A445,1))","v":""},{"$f":"IF(B445=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G445,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B445=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G445,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A445,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A445,1))","v":""},{"$f":"IF(B445=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G445,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A445,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A445,1))","v":""},"",{"$f":"IF(B445=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G445,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A445,1)),\"\",INDEX(Database[Comments (text)],$A445,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A445,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A445,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A445,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A445,1))","v":""},{"$f":"IF($X$7=$V445,$S$8*J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W445,$W445=\"\"),OR(Y$7=$V445,X445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W445,$W445=\"\"),OR(Z$7=$V445,Y445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W445,$W445=\"\"),OR(AA$7=$V445,Z445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W445,$W445=\"\"),OR(AB$7=$V445,AA445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W445,$W445=\"\"),OR(AC$7=$V445,AB445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W445,$W445=\"\"),OR(AD$7=$V445,AC445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W445,$W445=\"\"),OR(AE$7=$V445,AD445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W445,$W445=\"\"),OR(AF$7=$V445,AE445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W445,$W445=\"\"),OR(AG$7=$V445,AF445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W445,$W445=\"\"),OR(AH$7=$V445,AG445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W445,$W445=\"\"),OR(AI$7=$V445,AH445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W445,$W445=\"\"),OR(AJ$7=$V445,AI445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W445,$W445=\"\"),OR(AK$7=$V445,AJ445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W445,$W445=\"\"),OR(AL$7=$V445,AK445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W445,$W445=\"\"),OR(AM$7=$V445,AL445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W445,$W445=\"\"),OR(AN$7=$V445,AM445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W445,$W445=\"\"),OR(AO$7=$V445,AN445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W445,$W445=\"\"),OR(AP$7=$V445,AO445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W445,$W445=\"\"),OR(AQ$7=$V445,AP445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W445,$W445=\"\"),OR(AR$7=$V445,AQ445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W445,$W445=\"\"),OR(AS$7=$V445,AR445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W445,$W445=\"\"),OR(AT$7=$V445,AS445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W445,$W445=\"\"),OR(AU$7=$V445,AT445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W445,$W445=\"\"),OR(AV$7=$V445,AU445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W445,$W445=\"\"),OR(AW$7=$V445,AV445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W445,$W445=\"\"),OR(AX$7=$V445,AW445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W445,$W445=\"\"),OR(AY$7=$V445,AX445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W445,$W445=\"\"),OR(AZ$7=$V445,AY445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W445,$W445=\"\"),OR(BA$7=$V445,AZ445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W445,$W445=\"\"),OR(BB$7=$V445,BA445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W445,$W445=\"\"),OR(BC$7=$V445,BB445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W445,$W445=\"\"),OR(BD$7=$V445,BC445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W445,$W445=\"\"),OR(BE$7=$V445,BD445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W445,$W445=\"\"),OR(BF$7=$V445,BE445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W445,$W445=\"\"),OR(BG$7=$V445,BF445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W445,$W445=\"\"),OR(BH$7=$V445,BG445<>\" \")),$S445*$J445*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[439,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A446,1)),\"\",INDEX(Database[Project Name],A446,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A446,1)),\"\",INDEX(Database[Watershed],$A446,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A446,1)),\"\",INDEX(Database[BMP Type],$A446,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A446,1)),\"\",INDEX(Database[BMP Sub-type],$A446,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A446,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A446,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A446,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A446,1))","v":""},{"$f":"IF(H446=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G446,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H446=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G446,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H446=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G446,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A446,1)),\"\",INDEX(Database[BMP Size],$A446,1))","v":""},{"$f":"IF(B446=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G446,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A446,1)),\"\",INDEX(Database[Service Level],$A446,1))","v":""},{"$f":"IF(B446=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G446,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B446=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G446,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A446,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A446,1))","v":""},{"$f":"IF(B446=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G446,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A446,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A446,1))","v":""},"",{"$f":"IF(B446=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G446,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A446,1)),\"\",INDEX(Database[Comments (text)],$A446,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A446,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A446,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A446,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A446,1))","v":""},{"$f":"IF($X$7=$V446,$S$8*J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W446,$W446=\"\"),OR(Y$7=$V446,X446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W446,$W446=\"\"),OR(Z$7=$V446,Y446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W446,$W446=\"\"),OR(AA$7=$V446,Z446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W446,$W446=\"\"),OR(AB$7=$V446,AA446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W446,$W446=\"\"),OR(AC$7=$V446,AB446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W446,$W446=\"\"),OR(AD$7=$V446,AC446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W446,$W446=\"\"),OR(AE$7=$V446,AD446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W446,$W446=\"\"),OR(AF$7=$V446,AE446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W446,$W446=\"\"),OR(AG$7=$V446,AF446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W446,$W446=\"\"),OR(AH$7=$V446,AG446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W446,$W446=\"\"),OR(AI$7=$V446,AH446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W446,$W446=\"\"),OR(AJ$7=$V446,AI446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W446,$W446=\"\"),OR(AK$7=$V446,AJ446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W446,$W446=\"\"),OR(AL$7=$V446,AK446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W446,$W446=\"\"),OR(AM$7=$V446,AL446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W446,$W446=\"\"),OR(AN$7=$V446,AM446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W446,$W446=\"\"),OR(AO$7=$V446,AN446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W446,$W446=\"\"),OR(AP$7=$V446,AO446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W446,$W446=\"\"),OR(AQ$7=$V446,AP446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W446,$W446=\"\"),OR(AR$7=$V446,AQ446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W446,$W446=\"\"),OR(AS$7=$V446,AR446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W446,$W446=\"\"),OR(AT$7=$V446,AS446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W446,$W446=\"\"),OR(AU$7=$V446,AT446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W446,$W446=\"\"),OR(AV$7=$V446,AU446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W446,$W446=\"\"),OR(AW$7=$V446,AV446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W446,$W446=\"\"),OR(AX$7=$V446,AW446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W446,$W446=\"\"),OR(AY$7=$V446,AX446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W446,$W446=\"\"),OR(AZ$7=$V446,AY446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W446,$W446=\"\"),OR(BA$7=$V446,AZ446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W446,$W446=\"\"),OR(BB$7=$V446,BA446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W446,$W446=\"\"),OR(BC$7=$V446,BB446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W446,$W446=\"\"),OR(BD$7=$V446,BC446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W446,$W446=\"\"),OR(BE$7=$V446,BD446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W446,$W446=\"\"),OR(BF$7=$V446,BE446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W446,$W446=\"\"),OR(BG$7=$V446,BF446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W446,$W446=\"\"),OR(BH$7=$V446,BG446<>\" \")),$S446*$J446*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[440,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A447,1)),\"\",INDEX(Database[Project Name],A447,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A447,1)),\"\",INDEX(Database[Watershed],$A447,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A447,1)),\"\",INDEX(Database[BMP Type],$A447,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A447,1)),\"\",INDEX(Database[BMP Sub-type],$A447,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A447,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A447,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A447,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A447,1))","v":""},{"$f":"IF(H447=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G447,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H447=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G447,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H447=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G447,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A447,1)),\"\",INDEX(Database[BMP Size],$A447,1))","v":""},{"$f":"IF(B447=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G447,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A447,1)),\"\",INDEX(Database[Service Level],$A447,1))","v":""},{"$f":"IF(B447=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G447,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B447=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G447,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A447,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A447,1))","v":""},{"$f":"IF(B447=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G447,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A447,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A447,1))","v":""},"",{"$f":"IF(B447=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G447,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A447,1)),\"\",INDEX(Database[Comments (text)],$A447,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A447,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A447,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A447,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A447,1))","v":""},{"$f":"IF($X$7=$V447,$S$8*J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W447,$W447=\"\"),OR(Y$7=$V447,X447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W447,$W447=\"\"),OR(Z$7=$V447,Y447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W447,$W447=\"\"),OR(AA$7=$V447,Z447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W447,$W447=\"\"),OR(AB$7=$V447,AA447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W447,$W447=\"\"),OR(AC$7=$V447,AB447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W447,$W447=\"\"),OR(AD$7=$V447,AC447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W447,$W447=\"\"),OR(AE$7=$V447,AD447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W447,$W447=\"\"),OR(AF$7=$V447,AE447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W447,$W447=\"\"),OR(AG$7=$V447,AF447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W447,$W447=\"\"),OR(AH$7=$V447,AG447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W447,$W447=\"\"),OR(AI$7=$V447,AH447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W447,$W447=\"\"),OR(AJ$7=$V447,AI447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W447,$W447=\"\"),OR(AK$7=$V447,AJ447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W447,$W447=\"\"),OR(AL$7=$V447,AK447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W447,$W447=\"\"),OR(AM$7=$V447,AL447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W447,$W447=\"\"),OR(AN$7=$V447,AM447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W447,$W447=\"\"),OR(AO$7=$V447,AN447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W447,$W447=\"\"),OR(AP$7=$V447,AO447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W447,$W447=\"\"),OR(AQ$7=$V447,AP447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W447,$W447=\"\"),OR(AR$7=$V447,AQ447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W447,$W447=\"\"),OR(AS$7=$V447,AR447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W447,$W447=\"\"),OR(AT$7=$V447,AS447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W447,$W447=\"\"),OR(AU$7=$V447,AT447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W447,$W447=\"\"),OR(AV$7=$V447,AU447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W447,$W447=\"\"),OR(AW$7=$V447,AV447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W447,$W447=\"\"),OR(AX$7=$V447,AW447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W447,$W447=\"\"),OR(AY$7=$V447,AX447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W447,$W447=\"\"),OR(AZ$7=$V447,AY447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W447,$W447=\"\"),OR(BA$7=$V447,AZ447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W447,$W447=\"\"),OR(BB$7=$V447,BA447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W447,$W447=\"\"),OR(BC$7=$V447,BB447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W447,$W447=\"\"),OR(BD$7=$V447,BC447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W447,$W447=\"\"),OR(BE$7=$V447,BD447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W447,$W447=\"\"),OR(BF$7=$V447,BE447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W447,$W447=\"\"),OR(BG$7=$V447,BF447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W447,$W447=\"\"),OR(BH$7=$V447,BG447<>\" \")),$S447*$J447*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[441,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A448,1)),\"\",INDEX(Database[Project Name],A448,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A448,1)),\"\",INDEX(Database[Watershed],$A448,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A448,1)),\"\",INDEX(Database[BMP Type],$A448,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A448,1)),\"\",INDEX(Database[BMP Sub-type],$A448,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A448,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A448,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A448,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A448,1))","v":""},{"$f":"IF(H448=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G448,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H448=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G448,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H448=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G448,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A448,1)),\"\",INDEX(Database[BMP Size],$A448,1))","v":""},{"$f":"IF(B448=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G448,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A448,1)),\"\",INDEX(Database[Service Level],$A448,1))","v":""},{"$f":"IF(B448=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G448,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B448=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G448,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A448,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A448,1))","v":""},{"$f":"IF(B448=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G448,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A448,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A448,1))","v":""},"",{"$f":"IF(B448=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G448,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A448,1)),\"\",INDEX(Database[Comments (text)],$A448,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A448,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A448,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A448,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A448,1))","v":""},{"$f":"IF($X$7=$V448,$S$8*J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W448,$W448=\"\"),OR(Y$7=$V448,X448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W448,$W448=\"\"),OR(Z$7=$V448,Y448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W448,$W448=\"\"),OR(AA$7=$V448,Z448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W448,$W448=\"\"),OR(AB$7=$V448,AA448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W448,$W448=\"\"),OR(AC$7=$V448,AB448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W448,$W448=\"\"),OR(AD$7=$V448,AC448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W448,$W448=\"\"),OR(AE$7=$V448,AD448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W448,$W448=\"\"),OR(AF$7=$V448,AE448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W448,$W448=\"\"),OR(AG$7=$V448,AF448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W448,$W448=\"\"),OR(AH$7=$V448,AG448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W448,$W448=\"\"),OR(AI$7=$V448,AH448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W448,$W448=\"\"),OR(AJ$7=$V448,AI448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W448,$W448=\"\"),OR(AK$7=$V448,AJ448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W448,$W448=\"\"),OR(AL$7=$V448,AK448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W448,$W448=\"\"),OR(AM$7=$V448,AL448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W448,$W448=\"\"),OR(AN$7=$V448,AM448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W448,$W448=\"\"),OR(AO$7=$V448,AN448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W448,$W448=\"\"),OR(AP$7=$V448,AO448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W448,$W448=\"\"),OR(AQ$7=$V448,AP448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W448,$W448=\"\"),OR(AR$7=$V448,AQ448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W448,$W448=\"\"),OR(AS$7=$V448,AR448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W448,$W448=\"\"),OR(AT$7=$V448,AS448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W448,$W448=\"\"),OR(AU$7=$V448,AT448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W448,$W448=\"\"),OR(AV$7=$V448,AU448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W448,$W448=\"\"),OR(AW$7=$V448,AV448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W448,$W448=\"\"),OR(AX$7=$V448,AW448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W448,$W448=\"\"),OR(AY$7=$V448,AX448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W448,$W448=\"\"),OR(AZ$7=$V448,AY448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W448,$W448=\"\"),OR(BA$7=$V448,AZ448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W448,$W448=\"\"),OR(BB$7=$V448,BA448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W448,$W448=\"\"),OR(BC$7=$V448,BB448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W448,$W448=\"\"),OR(BD$7=$V448,BC448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W448,$W448=\"\"),OR(BE$7=$V448,BD448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W448,$W448=\"\"),OR(BF$7=$V448,BE448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W448,$W448=\"\"),OR(BG$7=$V448,BF448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W448,$W448=\"\"),OR(BH$7=$V448,BG448<>\" \")),$S448*$J448*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[442,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A449,1)),\"\",INDEX(Database[Project Name],A449,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A449,1)),\"\",INDEX(Database[Watershed],$A449,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A449,1)),\"\",INDEX(Database[BMP Type],$A449,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A449,1)),\"\",INDEX(Database[BMP Sub-type],$A449,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A449,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A449,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A449,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A449,1))","v":""},{"$f":"IF(H449=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G449,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H449=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G449,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H449=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G449,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A449,1)),\"\",INDEX(Database[BMP Size],$A449,1))","v":""},{"$f":"IF(B449=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G449,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A449,1)),\"\",INDEX(Database[Service Level],$A449,1))","v":""},{"$f":"IF(B449=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G449,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B449=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G449,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A449,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A449,1))","v":""},{"$f":"IF(B449=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G449,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A449,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A449,1))","v":""},"",{"$f":"IF(B449=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G449,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A449,1)),\"\",INDEX(Database[Comments (text)],$A449,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A449,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A449,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A449,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A449,1))","v":""},{"$f":"IF($X$7=$V449,$S$8*J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W449,$W449=\"\"),OR(Y$7=$V449,X449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W449,$W449=\"\"),OR(Z$7=$V449,Y449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W449,$W449=\"\"),OR(AA$7=$V449,Z449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W449,$W449=\"\"),OR(AB$7=$V449,AA449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W449,$W449=\"\"),OR(AC$7=$V449,AB449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W449,$W449=\"\"),OR(AD$7=$V449,AC449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W449,$W449=\"\"),OR(AE$7=$V449,AD449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W449,$W449=\"\"),OR(AF$7=$V449,AE449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W449,$W449=\"\"),OR(AG$7=$V449,AF449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W449,$W449=\"\"),OR(AH$7=$V449,AG449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W449,$W449=\"\"),OR(AI$7=$V449,AH449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W449,$W449=\"\"),OR(AJ$7=$V449,AI449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W449,$W449=\"\"),OR(AK$7=$V449,AJ449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W449,$W449=\"\"),OR(AL$7=$V449,AK449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W449,$W449=\"\"),OR(AM$7=$V449,AL449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W449,$W449=\"\"),OR(AN$7=$V449,AM449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W449,$W449=\"\"),OR(AO$7=$V449,AN449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W449,$W449=\"\"),OR(AP$7=$V449,AO449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W449,$W449=\"\"),OR(AQ$7=$V449,AP449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W449,$W449=\"\"),OR(AR$7=$V449,AQ449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W449,$W449=\"\"),OR(AS$7=$V449,AR449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W449,$W449=\"\"),OR(AT$7=$V449,AS449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W449,$W449=\"\"),OR(AU$7=$V449,AT449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W449,$W449=\"\"),OR(AV$7=$V449,AU449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W449,$W449=\"\"),OR(AW$7=$V449,AV449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W449,$W449=\"\"),OR(AX$7=$V449,AW449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W449,$W449=\"\"),OR(AY$7=$V449,AX449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W449,$W449=\"\"),OR(AZ$7=$V449,AY449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W449,$W449=\"\"),OR(BA$7=$V449,AZ449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W449,$W449=\"\"),OR(BB$7=$V449,BA449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W449,$W449=\"\"),OR(BC$7=$V449,BB449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W449,$W449=\"\"),OR(BD$7=$V449,BC449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W449,$W449=\"\"),OR(BE$7=$V449,BD449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W449,$W449=\"\"),OR(BF$7=$V449,BE449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W449,$W449=\"\"),OR(BG$7=$V449,BF449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W449,$W449=\"\"),OR(BH$7=$V449,BG449<>\" \")),$S449*$J449*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[443,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A450,1)),\"\",INDEX(Database[Project Name],A450,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A450,1)),\"\",INDEX(Database[Watershed],$A450,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A450,1)),\"\",INDEX(Database[BMP Type],$A450,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A450,1)),\"\",INDEX(Database[BMP Sub-type],$A450,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A450,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A450,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A450,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A450,1))","v":""},{"$f":"IF(H450=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G450,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H450=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G450,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H450=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G450,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A450,1)),\"\",INDEX(Database[BMP Size],$A450,1))","v":""},{"$f":"IF(B450=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G450,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A450,1)),\"\",INDEX(Database[Service Level],$A450,1))","v":""},{"$f":"IF(B450=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G450,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B450=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G450,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A450,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A450,1))","v":""},{"$f":"IF(B450=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G450,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A450,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A450,1))","v":""},"",{"$f":"IF(B450=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G450,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A450,1)),\"\",INDEX(Database[Comments (text)],$A450,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A450,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A450,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A450,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A450,1))","v":""},{"$f":"IF($X$7=$V450,$S$8*J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W450,$W450=\"\"),OR(Y$7=$V450,X450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W450,$W450=\"\"),OR(Z$7=$V450,Y450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W450,$W450=\"\"),OR(AA$7=$V450,Z450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W450,$W450=\"\"),OR(AB$7=$V450,AA450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W450,$W450=\"\"),OR(AC$7=$V450,AB450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W450,$W450=\"\"),OR(AD$7=$V450,AC450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W450,$W450=\"\"),OR(AE$7=$V450,AD450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W450,$W450=\"\"),OR(AF$7=$V450,AE450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W450,$W450=\"\"),OR(AG$7=$V450,AF450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W450,$W450=\"\"),OR(AH$7=$V450,AG450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W450,$W450=\"\"),OR(AI$7=$V450,AH450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W450,$W450=\"\"),OR(AJ$7=$V450,AI450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W450,$W450=\"\"),OR(AK$7=$V450,AJ450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W450,$W450=\"\"),OR(AL$7=$V450,AK450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W450,$W450=\"\"),OR(AM$7=$V450,AL450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W450,$W450=\"\"),OR(AN$7=$V450,AM450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W450,$W450=\"\"),OR(AO$7=$V450,AN450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W450,$W450=\"\"),OR(AP$7=$V450,AO450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W450,$W450=\"\"),OR(AQ$7=$V450,AP450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W450,$W450=\"\"),OR(AR$7=$V450,AQ450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W450,$W450=\"\"),OR(AS$7=$V450,AR450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W450,$W450=\"\"),OR(AT$7=$V450,AS450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W450,$W450=\"\"),OR(AU$7=$V450,AT450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W450,$W450=\"\"),OR(AV$7=$V450,AU450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W450,$W450=\"\"),OR(AW$7=$V450,AV450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W450,$W450=\"\"),OR(AX$7=$V450,AW450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W450,$W450=\"\"),OR(AY$7=$V450,AX450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W450,$W450=\"\"),OR(AZ$7=$V450,AY450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W450,$W450=\"\"),OR(BA$7=$V450,AZ450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W450,$W450=\"\"),OR(BB$7=$V450,BA450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W450,$W450=\"\"),OR(BC$7=$V450,BB450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W450,$W450=\"\"),OR(BD$7=$V450,BC450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W450,$W450=\"\"),OR(BE$7=$V450,BD450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W450,$W450=\"\"),OR(BF$7=$V450,BE450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W450,$W450=\"\"),OR(BG$7=$V450,BF450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W450,$W450=\"\"),OR(BH$7=$V450,BG450<>\" \")),$S450*$J450*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[444,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A451,1)),\"\",INDEX(Database[Project Name],A451,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A451,1)),\"\",INDEX(Database[Watershed],$A451,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A451,1)),\"\",INDEX(Database[BMP Type],$A451,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A451,1)),\"\",INDEX(Database[BMP Sub-type],$A451,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A451,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A451,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A451,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A451,1))","v":""},{"$f":"IF(H451=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G451,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H451=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G451,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H451=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G451,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A451,1)),\"\",INDEX(Database[BMP Size],$A451,1))","v":""},{"$f":"IF(B451=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G451,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A451,1)),\"\",INDEX(Database[Service Level],$A451,1))","v":""},{"$f":"IF(B451=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G451,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B451=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G451,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A451,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A451,1))","v":""},{"$f":"IF(B451=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G451,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A451,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A451,1))","v":""},"",{"$f":"IF(B451=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G451,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A451,1)),\"\",INDEX(Database[Comments (text)],$A451,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A451,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A451,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A451,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A451,1))","v":""},{"$f":"IF($X$7=$V451,$S$8*J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W451,$W451=\"\"),OR(Y$7=$V451,X451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W451,$W451=\"\"),OR(Z$7=$V451,Y451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W451,$W451=\"\"),OR(AA$7=$V451,Z451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W451,$W451=\"\"),OR(AB$7=$V451,AA451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W451,$W451=\"\"),OR(AC$7=$V451,AB451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W451,$W451=\"\"),OR(AD$7=$V451,AC451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W451,$W451=\"\"),OR(AE$7=$V451,AD451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W451,$W451=\"\"),OR(AF$7=$V451,AE451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W451,$W451=\"\"),OR(AG$7=$V451,AF451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W451,$W451=\"\"),OR(AH$7=$V451,AG451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W451,$W451=\"\"),OR(AI$7=$V451,AH451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W451,$W451=\"\"),OR(AJ$7=$V451,AI451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W451,$W451=\"\"),OR(AK$7=$V451,AJ451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W451,$W451=\"\"),OR(AL$7=$V451,AK451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W451,$W451=\"\"),OR(AM$7=$V451,AL451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W451,$W451=\"\"),OR(AN$7=$V451,AM451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W451,$W451=\"\"),OR(AO$7=$V451,AN451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W451,$W451=\"\"),OR(AP$7=$V451,AO451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W451,$W451=\"\"),OR(AQ$7=$V451,AP451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W451,$W451=\"\"),OR(AR$7=$V451,AQ451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W451,$W451=\"\"),OR(AS$7=$V451,AR451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W451,$W451=\"\"),OR(AT$7=$V451,AS451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W451,$W451=\"\"),OR(AU$7=$V451,AT451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W451,$W451=\"\"),OR(AV$7=$V451,AU451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W451,$W451=\"\"),OR(AW$7=$V451,AV451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W451,$W451=\"\"),OR(AX$7=$V451,AW451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W451,$W451=\"\"),OR(AY$7=$V451,AX451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W451,$W451=\"\"),OR(AZ$7=$V451,AY451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W451,$W451=\"\"),OR(BA$7=$V451,AZ451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W451,$W451=\"\"),OR(BB$7=$V451,BA451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W451,$W451=\"\"),OR(BC$7=$V451,BB451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W451,$W451=\"\"),OR(BD$7=$V451,BC451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W451,$W451=\"\"),OR(BE$7=$V451,BD451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W451,$W451=\"\"),OR(BF$7=$V451,BE451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W451,$W451=\"\"),OR(BG$7=$V451,BF451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W451,$W451=\"\"),OR(BH$7=$V451,BG451<>\" \")),$S451*$J451*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[445,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A452,1)),\"\",INDEX(Database[Project Name],A452,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A452,1)),\"\",INDEX(Database[Watershed],$A452,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A452,1)),\"\",INDEX(Database[BMP Type],$A452,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A452,1)),\"\",INDEX(Database[BMP Sub-type],$A452,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A452,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A452,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A452,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A452,1))","v":""},{"$f":"IF(H452=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G452,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H452=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G452,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H452=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G452,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A452,1)),\"\",INDEX(Database[BMP Size],$A452,1))","v":""},{"$f":"IF(B452=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G452,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A452,1)),\"\",INDEX(Database[Service Level],$A452,1))","v":""},{"$f":"IF(B452=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G452,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B452=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G452,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A452,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A452,1))","v":""},{"$f":"IF(B452=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G452,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A452,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A452,1))","v":""},"",{"$f":"IF(B452=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G452,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A452,1)),\"\",INDEX(Database[Comments (text)],$A452,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A452,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A452,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A452,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A452,1))","v":""},{"$f":"IF($X$7=$V452,$S$8*J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W452,$W452=\"\"),OR(Y$7=$V452,X452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W452,$W452=\"\"),OR(Z$7=$V452,Y452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W452,$W452=\"\"),OR(AA$7=$V452,Z452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W452,$W452=\"\"),OR(AB$7=$V452,AA452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W452,$W452=\"\"),OR(AC$7=$V452,AB452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W452,$W452=\"\"),OR(AD$7=$V452,AC452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W452,$W452=\"\"),OR(AE$7=$V452,AD452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W452,$W452=\"\"),OR(AF$7=$V452,AE452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W452,$W452=\"\"),OR(AG$7=$V452,AF452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W452,$W452=\"\"),OR(AH$7=$V452,AG452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W452,$W452=\"\"),OR(AI$7=$V452,AH452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W452,$W452=\"\"),OR(AJ$7=$V452,AI452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W452,$W452=\"\"),OR(AK$7=$V452,AJ452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W452,$W452=\"\"),OR(AL$7=$V452,AK452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W452,$W452=\"\"),OR(AM$7=$V452,AL452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W452,$W452=\"\"),OR(AN$7=$V452,AM452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W452,$W452=\"\"),OR(AO$7=$V452,AN452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W452,$W452=\"\"),OR(AP$7=$V452,AO452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W452,$W452=\"\"),OR(AQ$7=$V452,AP452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W452,$W452=\"\"),OR(AR$7=$V452,AQ452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W452,$W452=\"\"),OR(AS$7=$V452,AR452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W452,$W452=\"\"),OR(AT$7=$V452,AS452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W452,$W452=\"\"),OR(AU$7=$V452,AT452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W452,$W452=\"\"),OR(AV$7=$V452,AU452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W452,$W452=\"\"),OR(AW$7=$V452,AV452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W452,$W452=\"\"),OR(AX$7=$V452,AW452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W452,$W452=\"\"),OR(AY$7=$V452,AX452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W452,$W452=\"\"),OR(AZ$7=$V452,AY452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W452,$W452=\"\"),OR(BA$7=$V452,AZ452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W452,$W452=\"\"),OR(BB$7=$V452,BA452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W452,$W452=\"\"),OR(BC$7=$V452,BB452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W452,$W452=\"\"),OR(BD$7=$V452,BC452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W452,$W452=\"\"),OR(BE$7=$V452,BD452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W452,$W452=\"\"),OR(BF$7=$V452,BE452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W452,$W452=\"\"),OR(BG$7=$V452,BF452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W452,$W452=\"\"),OR(BH$7=$V452,BG452<>\" \")),$S452*$J452*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[446,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A453,1)),\"\",INDEX(Database[Project Name],A453,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A453,1)),\"\",INDEX(Database[Watershed],$A453,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A453,1)),\"\",INDEX(Database[BMP Type],$A453,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A453,1)),\"\",INDEX(Database[BMP Sub-type],$A453,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A453,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A453,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A453,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A453,1))","v":""},{"$f":"IF(H453=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G453,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H453=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G453,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H453=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G453,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A453,1)),\"\",INDEX(Database[BMP Size],$A453,1))","v":""},{"$f":"IF(B453=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G453,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A453,1)),\"\",INDEX(Database[Service Level],$A453,1))","v":""},{"$f":"IF(B453=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G453,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B453=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G453,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A453,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A453,1))","v":""},{"$f":"IF(B453=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G453,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A453,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A453,1))","v":""},"",{"$f":"IF(B453=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G453,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A453,1)),\"\",INDEX(Database[Comments (text)],$A453,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A453,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A453,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A453,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A453,1))","v":""},{"$f":"IF($X$7=$V453,$S$8*J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W453,$W453=\"\"),OR(Y$7=$V453,X453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W453,$W453=\"\"),OR(Z$7=$V453,Y453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W453,$W453=\"\"),OR(AA$7=$V453,Z453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W453,$W453=\"\"),OR(AB$7=$V453,AA453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W453,$W453=\"\"),OR(AC$7=$V453,AB453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W453,$W453=\"\"),OR(AD$7=$V453,AC453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W453,$W453=\"\"),OR(AE$7=$V453,AD453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W453,$W453=\"\"),OR(AF$7=$V453,AE453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W453,$W453=\"\"),OR(AG$7=$V453,AF453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W453,$W453=\"\"),OR(AH$7=$V453,AG453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W453,$W453=\"\"),OR(AI$7=$V453,AH453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W453,$W453=\"\"),OR(AJ$7=$V453,AI453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W453,$W453=\"\"),OR(AK$7=$V453,AJ453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W453,$W453=\"\"),OR(AL$7=$V453,AK453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W453,$W453=\"\"),OR(AM$7=$V453,AL453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W453,$W453=\"\"),OR(AN$7=$V453,AM453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W453,$W453=\"\"),OR(AO$7=$V453,AN453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W453,$W453=\"\"),OR(AP$7=$V453,AO453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W453,$W453=\"\"),OR(AQ$7=$V453,AP453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W453,$W453=\"\"),OR(AR$7=$V453,AQ453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W453,$W453=\"\"),OR(AS$7=$V453,AR453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W453,$W453=\"\"),OR(AT$7=$V453,AS453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W453,$W453=\"\"),OR(AU$7=$V453,AT453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W453,$W453=\"\"),OR(AV$7=$V453,AU453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W453,$W453=\"\"),OR(AW$7=$V453,AV453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W453,$W453=\"\"),OR(AX$7=$V453,AW453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W453,$W453=\"\"),OR(AY$7=$V453,AX453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W453,$W453=\"\"),OR(AZ$7=$V453,AY453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W453,$W453=\"\"),OR(BA$7=$V453,AZ453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W453,$W453=\"\"),OR(BB$7=$V453,BA453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W453,$W453=\"\"),OR(BC$7=$V453,BB453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W453,$W453=\"\"),OR(BD$7=$V453,BC453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W453,$W453=\"\"),OR(BE$7=$V453,BD453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W453,$W453=\"\"),OR(BF$7=$V453,BE453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W453,$W453=\"\"),OR(BG$7=$V453,BF453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W453,$W453=\"\"),OR(BH$7=$V453,BG453<>\" \")),$S453*$J453*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[447,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A454,1)),\"\",INDEX(Database[Project Name],A454,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A454,1)),\"\",INDEX(Database[Watershed],$A454,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A454,1)),\"\",INDEX(Database[BMP Type],$A454,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A454,1)),\"\",INDEX(Database[BMP Sub-type],$A454,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A454,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A454,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A454,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A454,1))","v":""},{"$f":"IF(H454=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G454,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H454=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G454,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H454=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G454,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A454,1)),\"\",INDEX(Database[BMP Size],$A454,1))","v":""},{"$f":"IF(B454=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G454,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A454,1)),\"\",INDEX(Database[Service Level],$A454,1))","v":""},{"$f":"IF(B454=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G454,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B454=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G454,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A454,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A454,1))","v":""},{"$f":"IF(B454=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G454,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A454,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A454,1))","v":""},"",{"$f":"IF(B454=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G454,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A454,1)),\"\",INDEX(Database[Comments (text)],$A454,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A454,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A454,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A454,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A454,1))","v":""},{"$f":"IF($X$7=$V454,$S$8*J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W454,$W454=\"\"),OR(Y$7=$V454,X454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W454,$W454=\"\"),OR(Z$7=$V454,Y454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W454,$W454=\"\"),OR(AA$7=$V454,Z454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W454,$W454=\"\"),OR(AB$7=$V454,AA454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W454,$W454=\"\"),OR(AC$7=$V454,AB454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W454,$W454=\"\"),OR(AD$7=$V454,AC454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W454,$W454=\"\"),OR(AE$7=$V454,AD454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W454,$W454=\"\"),OR(AF$7=$V454,AE454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W454,$W454=\"\"),OR(AG$7=$V454,AF454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W454,$W454=\"\"),OR(AH$7=$V454,AG454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W454,$W454=\"\"),OR(AI$7=$V454,AH454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W454,$W454=\"\"),OR(AJ$7=$V454,AI454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W454,$W454=\"\"),OR(AK$7=$V454,AJ454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W454,$W454=\"\"),OR(AL$7=$V454,AK454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W454,$W454=\"\"),OR(AM$7=$V454,AL454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W454,$W454=\"\"),OR(AN$7=$V454,AM454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W454,$W454=\"\"),OR(AO$7=$V454,AN454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W454,$W454=\"\"),OR(AP$7=$V454,AO454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W454,$W454=\"\"),OR(AQ$7=$V454,AP454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W454,$W454=\"\"),OR(AR$7=$V454,AQ454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W454,$W454=\"\"),OR(AS$7=$V454,AR454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W454,$W454=\"\"),OR(AT$7=$V454,AS454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W454,$W454=\"\"),OR(AU$7=$V454,AT454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W454,$W454=\"\"),OR(AV$7=$V454,AU454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W454,$W454=\"\"),OR(AW$7=$V454,AV454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W454,$W454=\"\"),OR(AX$7=$V454,AW454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W454,$W454=\"\"),OR(AY$7=$V454,AX454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W454,$W454=\"\"),OR(AZ$7=$V454,AY454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W454,$W454=\"\"),OR(BA$7=$V454,AZ454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W454,$W454=\"\"),OR(BB$7=$V454,BA454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W454,$W454=\"\"),OR(BC$7=$V454,BB454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W454,$W454=\"\"),OR(BD$7=$V454,BC454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W454,$W454=\"\"),OR(BE$7=$V454,BD454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W454,$W454=\"\"),OR(BF$7=$V454,BE454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W454,$W454=\"\"),OR(BG$7=$V454,BF454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W454,$W454=\"\"),OR(BH$7=$V454,BG454<>\" \")),$S454*$J454*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[448,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A455,1)),\"\",INDEX(Database[Project Name],A455,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A455,1)),\"\",INDEX(Database[Watershed],$A455,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A455,1)),\"\",INDEX(Database[BMP Type],$A455,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A455,1)),\"\",INDEX(Database[BMP Sub-type],$A455,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A455,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A455,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A455,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A455,1))","v":""},{"$f":"IF(H455=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G455,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H455=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G455,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H455=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G455,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A455,1)),\"\",INDEX(Database[BMP Size],$A455,1))","v":""},{"$f":"IF(B455=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G455,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A455,1)),\"\",INDEX(Database[Service Level],$A455,1))","v":""},{"$f":"IF(B455=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G455,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B455=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G455,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A455,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A455,1))","v":""},{"$f":"IF(B455=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G455,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A455,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A455,1))","v":""},"",{"$f":"IF(B455=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G455,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A455,1)),\"\",INDEX(Database[Comments (text)],$A455,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A455,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A455,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A455,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A455,1))","v":""},{"$f":"IF($X$7=$V455,$S$8*J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W455,$W455=\"\"),OR(Y$7=$V455,X455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W455,$W455=\"\"),OR(Z$7=$V455,Y455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W455,$W455=\"\"),OR(AA$7=$V455,Z455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W455,$W455=\"\"),OR(AB$7=$V455,AA455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W455,$W455=\"\"),OR(AC$7=$V455,AB455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W455,$W455=\"\"),OR(AD$7=$V455,AC455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W455,$W455=\"\"),OR(AE$7=$V455,AD455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W455,$W455=\"\"),OR(AF$7=$V455,AE455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W455,$W455=\"\"),OR(AG$7=$V455,AF455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W455,$W455=\"\"),OR(AH$7=$V455,AG455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W455,$W455=\"\"),OR(AI$7=$V455,AH455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W455,$W455=\"\"),OR(AJ$7=$V455,AI455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W455,$W455=\"\"),OR(AK$7=$V455,AJ455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W455,$W455=\"\"),OR(AL$7=$V455,AK455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W455,$W455=\"\"),OR(AM$7=$V455,AL455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W455,$W455=\"\"),OR(AN$7=$V455,AM455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W455,$W455=\"\"),OR(AO$7=$V455,AN455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W455,$W455=\"\"),OR(AP$7=$V455,AO455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W455,$W455=\"\"),OR(AQ$7=$V455,AP455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W455,$W455=\"\"),OR(AR$7=$V455,AQ455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W455,$W455=\"\"),OR(AS$7=$V455,AR455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W455,$W455=\"\"),OR(AT$7=$V455,AS455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W455,$W455=\"\"),OR(AU$7=$V455,AT455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W455,$W455=\"\"),OR(AV$7=$V455,AU455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W455,$W455=\"\"),OR(AW$7=$V455,AV455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W455,$W455=\"\"),OR(AX$7=$V455,AW455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W455,$W455=\"\"),OR(AY$7=$V455,AX455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W455,$W455=\"\"),OR(AZ$7=$V455,AY455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W455,$W455=\"\"),OR(BA$7=$V455,AZ455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W455,$W455=\"\"),OR(BB$7=$V455,BA455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W455,$W455=\"\"),OR(BC$7=$V455,BB455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W455,$W455=\"\"),OR(BD$7=$V455,BC455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W455,$W455=\"\"),OR(BE$7=$V455,BD455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W455,$W455=\"\"),OR(BF$7=$V455,BE455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W455,$W455=\"\"),OR(BG$7=$V455,BF455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W455,$W455=\"\"),OR(BH$7=$V455,BG455<>\" \")),$S455*$J455*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[449,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A456,1)),\"\",INDEX(Database[Project Name],A456,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A456,1)),\"\",INDEX(Database[Watershed],$A456,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A456,1)),\"\",INDEX(Database[BMP Type],$A456,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A456,1)),\"\",INDEX(Database[BMP Sub-type],$A456,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A456,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A456,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A456,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A456,1))","v":""},{"$f":"IF(H456=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G456,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H456=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G456,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H456=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G456,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A456,1)),\"\",INDEX(Database[BMP Size],$A456,1))","v":""},{"$f":"IF(B456=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G456,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A456,1)),\"\",INDEX(Database[Service Level],$A456,1))","v":""},{"$f":"IF(B456=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G456,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B456=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G456,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A456,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A456,1))","v":""},{"$f":"IF(B456=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G456,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"K456","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A456,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A456,1))","v":""},{"$f":"IF(ISNUMBER(P456*R456*O456*I456),P456*R456*O456*I456,\"\")","v":""},{"$f":"IF(B456=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G456,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A456,1)),\"\",INDEX(Database[Comments (text)],$A456,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A456,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A456,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A456,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A456,1))","v":""},{"$f":"IF($X$7=$V456,$S$8*J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W456,$W456=\"\"),OR(Y$7=$V456,X456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W456,$W456=\"\"),OR(Z$7=$V456,Y456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W456,$W456=\"\"),OR(AA$7=$V456,Z456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W456,$W456=\"\"),OR(AB$7=$V456,AA456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W456,$W456=\"\"),OR(AC$7=$V456,AB456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W456,$W456=\"\"),OR(AD$7=$V456,AC456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W456,$W456=\"\"),OR(AE$7=$V456,AD456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W456,$W456=\"\"),OR(AF$7=$V456,AE456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W456,$W456=\"\"),OR(AG$7=$V456,AF456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W456,$W456=\"\"),OR(AH$7=$V456,AG456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W456,$W456=\"\"),OR(AI$7=$V456,AH456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W456,$W456=\"\"),OR(AJ$7=$V456,AI456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W456,$W456=\"\"),OR(AK$7=$V456,AJ456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W456,$W456=\"\"),OR(AL$7=$V456,AK456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W456,$W456=\"\"),OR(AM$7=$V456,AL456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W456,$W456=\"\"),OR(AN$7=$V456,AM456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W456,$W456=\"\"),OR(AO$7=$V456,AN456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W456,$W456=\"\"),OR(AP$7=$V456,AO456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W456,$W456=\"\"),OR(AQ$7=$V456,AP456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W456,$W456=\"\"),OR(AR$7=$V456,AQ456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W456,$W456=\"\"),OR(AS$7=$V456,AR456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W456,$W456=\"\"),OR(AT$7=$V456,AS456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W456,$W456=\"\"),OR(AU$7=$V456,AT456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W456,$W456=\"\"),OR(AV$7=$V456,AU456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W456,$W456=\"\"),OR(AW$7=$V456,AV456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W456,$W456=\"\"),OR(AX$7=$V456,AW456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W456,$W456=\"\"),OR(AY$7=$V456,AX456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W456,$W456=\"\"),OR(AZ$7=$V456,AY456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W456,$W456=\"\"),OR(BA$7=$V456,AZ456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W456,$W456=\"\"),OR(BB$7=$V456,BA456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W456,$W456=\"\"),OR(BC$7=$V456,BB456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W456,$W456=\"\"),OR(BD$7=$V456,BC456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W456,$W456=\"\"),OR(BE$7=$V456,BD456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W456,$W456=\"\"),OR(BF$7=$V456,BE456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W456,$W456=\"\"),OR(BG$7=$V456,BF456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W456,$W456=\"\"),OR(BH$7=$V456,BG456<>\" \")),$S456*$J456*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "},{"$f":"IF($X$7=$V456,$J456*$T$8,\" \")","v":" "},{"$f":"IF(OR(Y$7=$V456,X456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(Z$7=$V456,Y456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AA$7=$V456,Z456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AB$7=$V456,AA456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AC$7=$V456,AB456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AD$7=$V456,AC456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AE$7=$V456,AD456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AF$7=$V456,AE456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AG$7=$V456,AF456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AH$7=$V456,AG456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AI$7=$V456,AH456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AJ$7=$V456,AI456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AK$7=$V456,AJ456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AL$7=$V456,AK456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AM$7=$V456,AL456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AN$7=$V456,AM456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AO$7=$V456,AN456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AP$7=$V456,AO456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AQ$7=$V456,AP456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AR$7=$V456,AQ456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AS$7=$V456,AR456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AT$7=$V456,AS456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AU$7=$V456,AT456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AV$7=$V456,AU456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AW$7=$V456,AV456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AX$7=$V456,AW456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AY$7=$V456,AX456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(AZ$7=$V456,AY456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(BA$7=$V456,AZ456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(BB$7=$V456,BA456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(BC$7=$V456,BB456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(BD$7=$V456,BC456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(BE$7=$V456,BD456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(BF$7=$V456,BE456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(BG$7=$V456,BF456<>\" \"),$J456*$T456,\" \")","v":" "},{"$f":"IF(OR(BH$7=$V456,BG456<>\" \"),$J456*$T456,\" \")","v":" "}]
[450,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A457,1)),\"\",INDEX(Database[Project Name],A457,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A457,1)),\"\",INDEX(Database[Watershed],$A457,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A457,1)),\"\",INDEX(Database[BMP Type],$A457,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A457,1)),\"\",INDEX(Database[BMP Sub-type],$A457,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A457,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A457,1))","v":""},{"$f":"IF(LEN(D457)>0,D457&\" - \"&E457&\" - \"&F457&\" - \"&L457,\"\")","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A457,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A457,1))","v":""},{"$f":"IF(H457=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G457,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H457=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G457,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H457=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G457,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A457,1)),\"\",INDEX(Database[BMP Size],$A457,1))","v":""},{"$f":"IF(B457=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G457,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A457,1)),\"\",INDEX(Database[Service Level],$A457,1))","v":""},{"$f":"IF(B457=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G457,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B457=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G457,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A457,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A457,1))","v":""},{"$f":"IF(B457=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G457,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A457,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A457,1))","v":""},"",{"$f":"IF(B457=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G457,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A457,1)),\"\",INDEX(Database[Comments (text)],$A457,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A457,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A457,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A457,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A457,1))","v":""},{"$f":"IF($X$7=$V457,$S$8*J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W457,$W457=\"\"),OR(Y$7=$V457,X457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W457,$W457=\"\"),OR(Z$7=$V457,Y457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W457,$W457=\"\"),OR(AA$7=$V457,Z457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W457,$W457=\"\"),OR(AB$7=$V457,AA457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W457,$W457=\"\"),OR(AC$7=$V457,AB457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W457,$W457=\"\"),OR(AD$7=$V457,AC457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W457,$W457=\"\"),OR(AE$7=$V457,AD457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W457,$W457=\"\"),OR(AF$7=$V457,AE457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W457,$W457=\"\"),OR(AG$7=$V457,AF457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W457,$W457=\"\"),OR(AH$7=$V457,AG457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W457,$W457=\"\"),OR(AI$7=$V457,AH457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W457,$W457=\"\"),OR(AJ$7=$V457,AI457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W457,$W457=\"\"),OR(AK$7=$V457,AJ457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W457,$W457=\"\"),OR(AL$7=$V457,AK457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W457,$W457=\"\"),OR(AM$7=$V457,AL457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W457,$W457=\"\"),OR(AN$7=$V457,AM457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W457,$W457=\"\"),OR(AO$7=$V457,AN457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W457,$W457=\"\"),OR(AP$7=$V457,AO457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W457,$W457=\"\"),OR(AQ$7=$V457,AP457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W457,$W457=\"\"),OR(AR$7=$V457,AQ457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W457,$W457=\"\"),OR(AS$7=$V457,AR457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W457,$W457=\"\"),OR(AT$7=$V457,AS457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W457,$W457=\"\"),OR(AU$7=$V457,AT457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W457,$W457=\"\"),OR(AV$7=$V457,AU457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W457,$W457=\"\"),OR(AW$7=$V457,AV457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W457,$W457=\"\"),OR(AX$7=$V457,AW457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W457,$W457=\"\"),OR(AY$7=$V457,AX457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W457,$W457=\"\"),OR(AZ$7=$V457,AY457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W457,$W457=\"\"),OR(BA$7=$V457,AZ457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W457,$W457=\"\"),OR(BB$7=$V457,BA457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W457,$W457=\"\"),OR(BC$7=$V457,BB457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W457,$W457=\"\"),OR(BD$7=$V457,BC457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W457,$W457=\"\"),OR(BE$7=$V457,BD457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W457,$W457=\"\"),OR(BF$7=$V457,BE457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W457,$W457=\"\"),OR(BG$7=$V457,BF457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W457,$W457=\"\"),OR(BH$7=$V457,BG457<>\" \")),$S457*$J457*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[451,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A458,1)),\"\",INDEX(Database[Project Name],A458,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A458,1)),\"\",INDEX(Database[Watershed],$A458,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A458,1)),\"\",INDEX(Database[BMP Type],$A458,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A458,1)),\"\",INDEX(Database[BMP Sub-type],$A458,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A458,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A458,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A458,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A458,1))","v":""},{"$f":"IF(H458=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G458,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H458=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G458,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H458=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G458,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A458,1)),\"\",INDEX(Database[BMP Size],$A458,1))","v":""},{"$f":"IF(B458=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G458,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A458,1)),\"\",INDEX(Database[Service Level],$A458,1))","v":""},{"$f":"IF(B458=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G458,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B458=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G458,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A458,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A458,1))","v":""},{"$f":"IF(B458=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G458,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A458,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A458,1))","v":""},"",{"$f":"IF(B458=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G458,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A458,1)),\"\",INDEX(Database[Comments (text)],$A458,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A458,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A458,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A458,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A458,1))","v":""},{"$f":"IF($X$7=$V458,$S$8*J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W458,$W458=\"\"),OR(Y$7=$V458,X458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W458,$W458=\"\"),OR(Z$7=$V458,Y458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W458,$W458=\"\"),OR(AA$7=$V458,Z458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W458,$W458=\"\"),OR(AB$7=$V458,AA458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W458,$W458=\"\"),OR(AC$7=$V458,AB458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W458,$W458=\"\"),OR(AD$7=$V458,AC458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W458,$W458=\"\"),OR(AE$7=$V458,AD458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W458,$W458=\"\"),OR(AF$7=$V458,AE458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W458,$W458=\"\"),OR(AG$7=$V458,AF458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W458,$W458=\"\"),OR(AH$7=$V458,AG458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W458,$W458=\"\"),OR(AI$7=$V458,AH458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W458,$W458=\"\"),OR(AJ$7=$V458,AI458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W458,$W458=\"\"),OR(AK$7=$V458,AJ458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W458,$W458=\"\"),OR(AL$7=$V458,AK458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W458,$W458=\"\"),OR(AM$7=$V458,AL458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W458,$W458=\"\"),OR(AN$7=$V458,AM458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W458,$W458=\"\"),OR(AO$7=$V458,AN458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W458,$W458=\"\"),OR(AP$7=$V458,AO458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W458,$W458=\"\"),OR(AQ$7=$V458,AP458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W458,$W458=\"\"),OR(AR$7=$V458,AQ458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W458,$W458=\"\"),OR(AS$7=$V458,AR458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W458,$W458=\"\"),OR(AT$7=$V458,AS458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W458,$W458=\"\"),OR(AU$7=$V458,AT458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W458,$W458=\"\"),OR(AV$7=$V458,AU458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W458,$W458=\"\"),OR(AW$7=$V458,AV458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W458,$W458=\"\"),OR(AX$7=$V458,AW458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W458,$W458=\"\"),OR(AY$7=$V458,AX458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W458,$W458=\"\"),OR(AZ$7=$V458,AY458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W458,$W458=\"\"),OR(BA$7=$V458,AZ458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W458,$W458=\"\"),OR(BB$7=$V458,BA458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W458,$W458=\"\"),OR(BC$7=$V458,BB458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W458,$W458=\"\"),OR(BD$7=$V458,BC458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W458,$W458=\"\"),OR(BE$7=$V458,BD458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W458,$W458=\"\"),OR(BF$7=$V458,BE458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W458,$W458=\"\"),OR(BG$7=$V458,BF458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W458,$W458=\"\"),OR(BH$7=$V458,BG458<>\" \")),$S458*$J458*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[452,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A459,1)),\"\",INDEX(Database[Project Name],A459,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A459,1)),\"\",INDEX(Database[Watershed],$A459,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A459,1)),\"\",INDEX(Database[BMP Type],$A459,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A459,1)),\"\",INDEX(Database[BMP Sub-type],$A459,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A459,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A459,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A459,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A459,1))","v":""},{"$f":"IF(H459=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G459,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H459=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G459,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H459=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G459,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A459,1)),\"\",INDEX(Database[BMP Size],$A459,1))","v":""},{"$f":"IF(B459=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G459,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A459,1)),\"\",INDEX(Database[Service Level],$A459,1))","v":""},{"$f":"IF(B459=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G459,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B459=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G459,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A459,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A459,1))","v":""},{"$f":"IF(B459=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G459,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A459,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A459,1))","v":""},"",{"$f":"IF(B459=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G459,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A459,1)),\"\",INDEX(Database[Comments (text)],$A459,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A459,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A459,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A459,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A459,1))","v":""},{"$f":"IF($X$7=$V459,$S$8*J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W459,$W459=\"\"),OR(Y$7=$V459,X459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W459,$W459=\"\"),OR(Z$7=$V459,Y459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W459,$W459=\"\"),OR(AA$7=$V459,Z459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W459,$W459=\"\"),OR(AB$7=$V459,AA459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W459,$W459=\"\"),OR(AC$7=$V459,AB459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W459,$W459=\"\"),OR(AD$7=$V459,AC459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W459,$W459=\"\"),OR(AE$7=$V459,AD459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W459,$W459=\"\"),OR(AF$7=$V459,AE459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W459,$W459=\"\"),OR(AG$7=$V459,AF459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W459,$W459=\"\"),OR(AH$7=$V459,AG459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W459,$W459=\"\"),OR(AI$7=$V459,AH459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W459,$W459=\"\"),OR(AJ$7=$V459,AI459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W459,$W459=\"\"),OR(AK$7=$V459,AJ459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W459,$W459=\"\"),OR(AL$7=$V459,AK459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W459,$W459=\"\"),OR(AM$7=$V459,AL459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W459,$W459=\"\"),OR(AN$7=$V459,AM459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W459,$W459=\"\"),OR(AO$7=$V459,AN459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W459,$W459=\"\"),OR(AP$7=$V459,AO459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W459,$W459=\"\"),OR(AQ$7=$V459,AP459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W459,$W459=\"\"),OR(AR$7=$V459,AQ459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W459,$W459=\"\"),OR(AS$7=$V459,AR459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W459,$W459=\"\"),OR(AT$7=$V459,AS459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W459,$W459=\"\"),OR(AU$7=$V459,AT459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W459,$W459=\"\"),OR(AV$7=$V459,AU459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W459,$W459=\"\"),OR(AW$7=$V459,AV459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W459,$W459=\"\"),OR(AX$7=$V459,AW459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W459,$W459=\"\"),OR(AY$7=$V459,AX459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W459,$W459=\"\"),OR(AZ$7=$V459,AY459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W459,$W459=\"\"),OR(BA$7=$V459,AZ459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W459,$W459=\"\"),OR(BB$7=$V459,BA459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W459,$W459=\"\"),OR(BC$7=$V459,BB459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W459,$W459=\"\"),OR(BD$7=$V459,BC459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W459,$W459=\"\"),OR(BE$7=$V459,BD459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W459,$W459=\"\"),OR(BF$7=$V459,BE459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W459,$W459=\"\"),OR(BG$7=$V459,BF459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W459,$W459=\"\"),OR(BH$7=$V459,BG459<>\" \")),$S459*$J459*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[453,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A460,1)),\"\",INDEX(Database[Project Name],A460,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A460,1)),\"\",INDEX(Database[Watershed],$A460,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A460,1)),\"\",INDEX(Database[BMP Type],$A460,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A460,1)),\"\",INDEX(Database[BMP Sub-type],$A460,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A460,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A460,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A460,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A460,1))","v":""},{"$f":"IF(H460=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G460,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H460=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G460,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H460=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G460,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A460,1)),\"\",INDEX(Database[BMP Size],$A460,1))","v":""},{"$f":"IF(B460=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G460,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A460,1)),\"\",INDEX(Database[Service Level],$A460,1))","v":""},{"$f":"IF(B460=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G460,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B460=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G460,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A460,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A460,1))","v":""},{"$f":"IF(B460=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G460,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A460,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A460,1))","v":""},"",{"$f":"IF(B460=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G460,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A460,1)),\"\",INDEX(Database[Comments (text)],$A460,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A460,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A460,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A460,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A460,1))","v":""},{"$f":"IF($X$7=$V460,$S$8*J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W460,$W460=\"\"),OR(Y$7=$V460,X460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W460,$W460=\"\"),OR(Z$7=$V460,Y460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W460,$W460=\"\"),OR(AA$7=$V460,Z460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W460,$W460=\"\"),OR(AB$7=$V460,AA460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W460,$W460=\"\"),OR(AC$7=$V460,AB460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W460,$W460=\"\"),OR(AD$7=$V460,AC460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W460,$W460=\"\"),OR(AE$7=$V460,AD460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W460,$W460=\"\"),OR(AF$7=$V460,AE460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W460,$W460=\"\"),OR(AG$7=$V460,AF460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W460,$W460=\"\"),OR(AH$7=$V460,AG460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W460,$W460=\"\"),OR(AI$7=$V460,AH460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W460,$W460=\"\"),OR(AJ$7=$V460,AI460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W460,$W460=\"\"),OR(AK$7=$V460,AJ460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W460,$W460=\"\"),OR(AL$7=$V460,AK460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W460,$W460=\"\"),OR(AM$7=$V460,AL460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W460,$W460=\"\"),OR(AN$7=$V460,AM460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W460,$W460=\"\"),OR(AO$7=$V460,AN460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W460,$W460=\"\"),OR(AP$7=$V460,AO460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W460,$W460=\"\"),OR(AQ$7=$V460,AP460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W460,$W460=\"\"),OR(AR$7=$V460,AQ460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W460,$W460=\"\"),OR(AS$7=$V460,AR460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W460,$W460=\"\"),OR(AT$7=$V460,AS460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W460,$W460=\"\"),OR(AU$7=$V460,AT460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W460,$W460=\"\"),OR(AV$7=$V460,AU460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W460,$W460=\"\"),OR(AW$7=$V460,AV460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W460,$W460=\"\"),OR(AX$7=$V460,AW460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W460,$W460=\"\"),OR(AY$7=$V460,AX460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W460,$W460=\"\"),OR(AZ$7=$V460,AY460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W460,$W460=\"\"),OR(BA$7=$V460,AZ460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W460,$W460=\"\"),OR(BB$7=$V460,BA460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W460,$W460=\"\"),OR(BC$7=$V460,BB460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W460,$W460=\"\"),OR(BD$7=$V460,BC460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W460,$W460=\"\"),OR(BE$7=$V460,BD460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W460,$W460=\"\"),OR(BF$7=$V460,BE460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W460,$W460=\"\"),OR(BG$7=$V460,BF460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W460,$W460=\"\"),OR(BH$7=$V460,BG460<>\" \")),$S460*$J460*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[454,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A461,1)),\"\",INDEX(Database[Project Name],A461,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A461,1)),\"\",INDEX(Database[Watershed],$A461,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A461,1)),\"\",INDEX(Database[BMP Type],$A461,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A461,1)),\"\",INDEX(Database[BMP Sub-type],$A461,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A461,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A461,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A461,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A461,1))","v":""},{"$f":"IF(H461=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G461,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H461=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G461,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H461=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G461,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A461,1)),\"\",INDEX(Database[BMP Size],$A461,1))","v":""},{"$f":"IF(B461=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G461,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A461,1)),\"\",INDEX(Database[Service Level],$A461,1))","v":""},{"$f":"IF(B461=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G461,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B461=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G461,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A461,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A461,1))","v":""},{"$f":"IF(B461=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G461,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A461,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A461,1))","v":""},"",{"$f":"IF(B461=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G461,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A461,1)),\"\",INDEX(Database[Comments (text)],$A461,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A461,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A461,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A461,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A461,1))","v":""},{"$f":"IF($X$7=$V461,$S$8*J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W461,$W461=\"\"),OR(Y$7=$V461,X461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W461,$W461=\"\"),OR(Z$7=$V461,Y461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W461,$W461=\"\"),OR(AA$7=$V461,Z461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W461,$W461=\"\"),OR(AB$7=$V461,AA461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W461,$W461=\"\"),OR(AC$7=$V461,AB461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W461,$W461=\"\"),OR(AD$7=$V461,AC461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W461,$W461=\"\"),OR(AE$7=$V461,AD461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W461,$W461=\"\"),OR(AF$7=$V461,AE461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W461,$W461=\"\"),OR(AG$7=$V461,AF461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W461,$W461=\"\"),OR(AH$7=$V461,AG461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W461,$W461=\"\"),OR(AI$7=$V461,AH461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W461,$W461=\"\"),OR(AJ$7=$V461,AI461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W461,$W461=\"\"),OR(AK$7=$V461,AJ461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W461,$W461=\"\"),OR(AL$7=$V461,AK461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W461,$W461=\"\"),OR(AM$7=$V461,AL461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W461,$W461=\"\"),OR(AN$7=$V461,AM461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W461,$W461=\"\"),OR(AO$7=$V461,AN461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W461,$W461=\"\"),OR(AP$7=$V461,AO461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W461,$W461=\"\"),OR(AQ$7=$V461,AP461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W461,$W461=\"\"),OR(AR$7=$V461,AQ461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W461,$W461=\"\"),OR(AS$7=$V461,AR461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W461,$W461=\"\"),OR(AT$7=$V461,AS461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W461,$W461=\"\"),OR(AU$7=$V461,AT461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W461,$W461=\"\"),OR(AV$7=$V461,AU461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W461,$W461=\"\"),OR(AW$7=$V461,AV461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W461,$W461=\"\"),OR(AX$7=$V461,AW461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W461,$W461=\"\"),OR(AY$7=$V461,AX461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W461,$W461=\"\"),OR(AZ$7=$V461,AY461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W461,$W461=\"\"),OR(BA$7=$V461,AZ461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W461,$W461=\"\"),OR(BB$7=$V461,BA461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W461,$W461=\"\"),OR(BC$7=$V461,BB461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W461,$W461=\"\"),OR(BD$7=$V461,BC461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W461,$W461=\"\"),OR(BE$7=$V461,BD461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W461,$W461=\"\"),OR(BF$7=$V461,BE461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W461,$W461=\"\"),OR(BG$7=$V461,BF461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W461,$W461=\"\"),OR(BH$7=$V461,BG461<>\" \")),$S461*$J461*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[455,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A462,1)),\"\",INDEX(Database[Project Name],A462,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A462,1)),\"\",INDEX(Database[Watershed],$A462,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A462,1)),\"\",INDEX(Database[BMP Type],$A462,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A462,1)),\"\",INDEX(Database[BMP Sub-type],$A462,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A462,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A462,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A462,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A462,1))","v":""},{"$f":"IF(H462=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G462,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H462=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G462,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H462=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G462,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A462,1)),\"\",INDEX(Database[BMP Size],$A462,1))","v":""},{"$f":"IF(B462=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G462,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A462,1)),\"\",INDEX(Database[Service Level],$A462,1))","v":""},{"$f":"IF(B462=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G462,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B462=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G462,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A462,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A462,1))","v":""},{"$f":"IF(B462=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G462,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A462,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A462,1))","v":""},"",{"$f":"IF(B462=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G462,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A462,1)),\"\",INDEX(Database[Comments (text)],$A462,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A462,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A462,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A462,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A462,1))","v":""},{"$f":"IF($X$7=$V462,$S$8*J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W462,$W462=\"\"),OR(Y$7=$V462,X462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W462,$W462=\"\"),OR(Z$7=$V462,Y462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W462,$W462=\"\"),OR(AA$7=$V462,Z462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W462,$W462=\"\"),OR(AB$7=$V462,AA462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W462,$W462=\"\"),OR(AC$7=$V462,AB462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W462,$W462=\"\"),OR(AD$7=$V462,AC462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W462,$W462=\"\"),OR(AE$7=$V462,AD462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W462,$W462=\"\"),OR(AF$7=$V462,AE462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W462,$W462=\"\"),OR(AG$7=$V462,AF462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W462,$W462=\"\"),OR(AH$7=$V462,AG462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W462,$W462=\"\"),OR(AI$7=$V462,AH462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W462,$W462=\"\"),OR(AJ$7=$V462,AI462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W462,$W462=\"\"),OR(AK$7=$V462,AJ462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W462,$W462=\"\"),OR(AL$7=$V462,AK462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W462,$W462=\"\"),OR(AM$7=$V462,AL462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W462,$W462=\"\"),OR(AN$7=$V462,AM462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W462,$W462=\"\"),OR(AO$7=$V462,AN462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W462,$W462=\"\"),OR(AP$7=$V462,AO462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W462,$W462=\"\"),OR(AQ$7=$V462,AP462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W462,$W462=\"\"),OR(AR$7=$V462,AQ462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W462,$W462=\"\"),OR(AS$7=$V462,AR462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W462,$W462=\"\"),OR(AT$7=$V462,AS462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W462,$W462=\"\"),OR(AU$7=$V462,AT462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W462,$W462=\"\"),OR(AV$7=$V462,AU462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W462,$W462=\"\"),OR(AW$7=$V462,AV462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W462,$W462=\"\"),OR(AX$7=$V462,AW462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W462,$W462=\"\"),OR(AY$7=$V462,AX462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W462,$W462=\"\"),OR(AZ$7=$V462,AY462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W462,$W462=\"\"),OR(BA$7=$V462,AZ462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W462,$W462=\"\"),OR(BB$7=$V462,BA462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W462,$W462=\"\"),OR(BC$7=$V462,BB462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W462,$W462=\"\"),OR(BD$7=$V462,BC462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W462,$W462=\"\"),OR(BE$7=$V462,BD462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W462,$W462=\"\"),OR(BF$7=$V462,BE462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W462,$W462=\"\"),OR(BG$7=$V462,BF462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W462,$W462=\"\"),OR(BH$7=$V462,BG462<>\" \")),$S462*$J462*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[456,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A463,1)),\"\",INDEX(Database[Project Name],A463,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A463,1)),\"\",INDEX(Database[Watershed],$A463,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A463,1)),\"\",INDEX(Database[BMP Type],$A463,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A463,1)),\"\",INDEX(Database[BMP Sub-type],$A463,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A463,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A463,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A463,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A463,1))","v":""},{"$f":"IF(H463=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G463,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H463=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G463,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H463=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G463,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A463,1)),\"\",INDEX(Database[BMP Size],$A463,1))","v":""},{"$f":"IF(B463=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G463,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A463,1)),\"\",INDEX(Database[Service Level],$A463,1))","v":""},{"$f":"IF(B463=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G463,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B463=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G463,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A463,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A463,1))","v":""},{"$f":"IF(B463=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G463,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A463,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A463,1))","v":""},"",{"$f":"IF(B463=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G463,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A463,1)),\"\",INDEX(Database[Comments (text)],$A463,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A463,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A463,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A463,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A463,1))","v":""},{"$f":"IF($X$7=$V463,$S$8*J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W463,$W463=\"\"),OR(Y$7=$V463,X463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W463,$W463=\"\"),OR(Z$7=$V463,Y463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W463,$W463=\"\"),OR(AA$7=$V463,Z463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W463,$W463=\"\"),OR(AB$7=$V463,AA463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W463,$W463=\"\"),OR(AC$7=$V463,AB463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W463,$W463=\"\"),OR(AD$7=$V463,AC463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W463,$W463=\"\"),OR(AE$7=$V463,AD463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W463,$W463=\"\"),OR(AF$7=$V463,AE463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W463,$W463=\"\"),OR(AG$7=$V463,AF463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W463,$W463=\"\"),OR(AH$7=$V463,AG463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W463,$W463=\"\"),OR(AI$7=$V463,AH463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W463,$W463=\"\"),OR(AJ$7=$V463,AI463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W463,$W463=\"\"),OR(AK$7=$V463,AJ463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W463,$W463=\"\"),OR(AL$7=$V463,AK463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W463,$W463=\"\"),OR(AM$7=$V463,AL463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W463,$W463=\"\"),OR(AN$7=$V463,AM463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W463,$W463=\"\"),OR(AO$7=$V463,AN463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W463,$W463=\"\"),OR(AP$7=$V463,AO463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W463,$W463=\"\"),OR(AQ$7=$V463,AP463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W463,$W463=\"\"),OR(AR$7=$V463,AQ463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W463,$W463=\"\"),OR(AS$7=$V463,AR463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W463,$W463=\"\"),OR(AT$7=$V463,AS463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W463,$W463=\"\"),OR(AU$7=$V463,AT463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W463,$W463=\"\"),OR(AV$7=$V463,AU463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W463,$W463=\"\"),OR(AW$7=$V463,AV463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W463,$W463=\"\"),OR(AX$7=$V463,AW463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W463,$W463=\"\"),OR(AY$7=$V463,AX463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W463,$W463=\"\"),OR(AZ$7=$V463,AY463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W463,$W463=\"\"),OR(BA$7=$V463,AZ463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W463,$W463=\"\"),OR(BB$7=$V463,BA463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W463,$W463=\"\"),OR(BC$7=$V463,BB463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W463,$W463=\"\"),OR(BD$7=$V463,BC463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W463,$W463=\"\"),OR(BE$7=$V463,BD463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W463,$W463=\"\"),OR(BF$7=$V463,BE463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W463,$W463=\"\"),OR(BG$7=$V463,BF463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W463,$W463=\"\"),OR(BH$7=$V463,BG463<>\" \")),$S463*$J463*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[457,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A464,1)),\"\",INDEX(Database[Project Name],A464,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A464,1)),\"\",INDEX(Database[Watershed],$A464,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A464,1)),\"\",INDEX(Database[BMP Type],$A464,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A464,1)),\"\",INDEX(Database[BMP Sub-type],$A464,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A464,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A464,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A464,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A464,1))","v":""},{"$f":"IF(H464=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G464,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H464=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G464,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H464=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G464,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A464,1)),\"\",INDEX(Database[BMP Size],$A464,1))","v":""},{"$f":"IF(B464=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G464,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A464,1)),\"\",INDEX(Database[Service Level],$A464,1))","v":""},{"$f":"IF(B464=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G464,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B464=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G464,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A464,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A464,1))","v":""},{"$f":"IF(B464=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G464,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A464,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A464,1))","v":""},"",{"$f":"IF(B464=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G464,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A464,1)),\"\",INDEX(Database[Comments (text)],$A464,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A464,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A464,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A464,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A464,1))","v":""},{"$f":"IF($X$7=$V464,$S$8*J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W464,$W464=\"\"),OR(Y$7=$V464,X464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W464,$W464=\"\"),OR(Z$7=$V464,Y464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W464,$W464=\"\"),OR(AA$7=$V464,Z464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W464,$W464=\"\"),OR(AB$7=$V464,AA464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W464,$W464=\"\"),OR(AC$7=$V464,AB464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W464,$W464=\"\"),OR(AD$7=$V464,AC464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W464,$W464=\"\"),OR(AE$7=$V464,AD464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W464,$W464=\"\"),OR(AF$7=$V464,AE464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W464,$W464=\"\"),OR(AG$7=$V464,AF464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W464,$W464=\"\"),OR(AH$7=$V464,AG464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W464,$W464=\"\"),OR(AI$7=$V464,AH464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W464,$W464=\"\"),OR(AJ$7=$V464,AI464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W464,$W464=\"\"),OR(AK$7=$V464,AJ464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W464,$W464=\"\"),OR(AL$7=$V464,AK464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W464,$W464=\"\"),OR(AM$7=$V464,AL464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W464,$W464=\"\"),OR(AN$7=$V464,AM464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W464,$W464=\"\"),OR(AO$7=$V464,AN464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W464,$W464=\"\"),OR(AP$7=$V464,AO464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W464,$W464=\"\"),OR(AQ$7=$V464,AP464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W464,$W464=\"\"),OR(AR$7=$V464,AQ464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W464,$W464=\"\"),OR(AS$7=$V464,AR464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W464,$W464=\"\"),OR(AT$7=$V464,AS464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W464,$W464=\"\"),OR(AU$7=$V464,AT464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W464,$W464=\"\"),OR(AV$7=$V464,AU464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W464,$W464=\"\"),OR(AW$7=$V464,AV464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W464,$W464=\"\"),OR(AX$7=$V464,AW464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W464,$W464=\"\"),OR(AY$7=$V464,AX464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W464,$W464=\"\"),OR(AZ$7=$V464,AY464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W464,$W464=\"\"),OR(BA$7=$V464,AZ464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W464,$W464=\"\"),OR(BB$7=$V464,BA464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W464,$W464=\"\"),OR(BC$7=$V464,BB464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W464,$W464=\"\"),OR(BD$7=$V464,BC464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W464,$W464=\"\"),OR(BE$7=$V464,BD464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W464,$W464=\"\"),OR(BF$7=$V464,BE464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W464,$W464=\"\"),OR(BG$7=$V464,BF464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W464,$W464=\"\"),OR(BH$7=$V464,BG464<>\" \")),$S464*$J464*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[458,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A465,1)),\"\",INDEX(Database[Project Name],A465,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A465,1)),\"\",INDEX(Database[Watershed],$A465,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A465,1)),\"\",INDEX(Database[BMP Type],$A465,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A465,1)),\"\",INDEX(Database[BMP Sub-type],$A465,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A465,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A465,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A465,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A465,1))","v":""},{"$f":"IF(H465=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G465,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H465=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G465,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H465=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G465,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A465,1)),\"\",INDEX(Database[BMP Size],$A465,1))","v":""},{"$f":"IF(B465=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G465,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A465,1)),\"\",INDEX(Database[Service Level],$A465,1))","v":""},{"$f":"IF(B465=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G465,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B465=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G465,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A465,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A465,1))","v":""},{"$f":"IF(B465=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G465,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A465,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A465,1))","v":""},"",{"$f":"IF(B465=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G465,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A465,1)),\"\",INDEX(Database[Comments (text)],$A465,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A465,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A465,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A465,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A465,1))","v":""},{"$f":"IF($X$7=$V465,$S$8*J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W465,$W465=\"\"),OR(Y$7=$V465,X465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W465,$W465=\"\"),OR(Z$7=$V465,Y465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W465,$W465=\"\"),OR(AA$7=$V465,Z465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W465,$W465=\"\"),OR(AB$7=$V465,AA465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W465,$W465=\"\"),OR(AC$7=$V465,AB465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W465,$W465=\"\"),OR(AD$7=$V465,AC465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W465,$W465=\"\"),OR(AE$7=$V465,AD465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W465,$W465=\"\"),OR(AF$7=$V465,AE465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W465,$W465=\"\"),OR(AG$7=$V465,AF465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W465,$W465=\"\"),OR(AH$7=$V465,AG465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W465,$W465=\"\"),OR(AI$7=$V465,AH465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W465,$W465=\"\"),OR(AJ$7=$V465,AI465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W465,$W465=\"\"),OR(AK$7=$V465,AJ465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W465,$W465=\"\"),OR(AL$7=$V465,AK465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W465,$W465=\"\"),OR(AM$7=$V465,AL465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W465,$W465=\"\"),OR(AN$7=$V465,AM465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W465,$W465=\"\"),OR(AO$7=$V465,AN465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W465,$W465=\"\"),OR(AP$7=$V465,AO465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W465,$W465=\"\"),OR(AQ$7=$V465,AP465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W465,$W465=\"\"),OR(AR$7=$V465,AQ465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W465,$W465=\"\"),OR(AS$7=$V465,AR465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W465,$W465=\"\"),OR(AT$7=$V465,AS465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W465,$W465=\"\"),OR(AU$7=$V465,AT465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W465,$W465=\"\"),OR(AV$7=$V465,AU465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W465,$W465=\"\"),OR(AW$7=$V465,AV465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W465,$W465=\"\"),OR(AX$7=$V465,AW465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W465,$W465=\"\"),OR(AY$7=$V465,AX465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W465,$W465=\"\"),OR(AZ$7=$V465,AY465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W465,$W465=\"\"),OR(BA$7=$V465,AZ465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W465,$W465=\"\"),OR(BB$7=$V465,BA465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W465,$W465=\"\"),OR(BC$7=$V465,BB465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W465,$W465=\"\"),OR(BD$7=$V465,BC465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W465,$W465=\"\"),OR(BE$7=$V465,BD465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W465,$W465=\"\"),OR(BF$7=$V465,BE465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W465,$W465=\"\"),OR(BG$7=$V465,BF465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W465,$W465=\"\"),OR(BH$7=$V465,BG465<>\" \")),$S465*$J465*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[459,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A466,1)),\"\",INDEX(Database[Project Name],A466,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A466,1)),\"\",INDEX(Database[Watershed],$A466,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A466,1)),\"\",INDEX(Database[BMP Type],$A466,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A466,1)),\"\",INDEX(Database[BMP Sub-type],$A466,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A466,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A466,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A466,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A466,1))","v":""},{"$f":"IF(H466=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G466,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H466=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G466,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H466=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G466,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A466,1)),\"\",INDEX(Database[BMP Size],$A466,1))","v":""},{"$f":"IF(B466=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G466,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A466,1)),\"\",INDEX(Database[Service Level],$A466,1))","v":""},{"$f":"IF(B466=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G466,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B466=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G466,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A466,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A466,1))","v":""},{"$f":"IF(B466=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G466,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A466,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A466,1))","v":""},"",{"$f":"IF(B466=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G466,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A466,1)),\"\",INDEX(Database[Comments (text)],$A466,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A466,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A466,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A466,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A466,1))","v":""},{"$f":"IF($X$7=$V466,$S$8*J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W466,$W466=\"\"),OR(Y$7=$V466,X466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W466,$W466=\"\"),OR(Z$7=$V466,Y466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W466,$W466=\"\"),OR(AA$7=$V466,Z466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W466,$W466=\"\"),OR(AB$7=$V466,AA466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W466,$W466=\"\"),OR(AC$7=$V466,AB466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W466,$W466=\"\"),OR(AD$7=$V466,AC466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W466,$W466=\"\"),OR(AE$7=$V466,AD466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W466,$W466=\"\"),OR(AF$7=$V466,AE466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W466,$W466=\"\"),OR(AG$7=$V466,AF466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W466,$W466=\"\"),OR(AH$7=$V466,AG466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W466,$W466=\"\"),OR(AI$7=$V466,AH466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W466,$W466=\"\"),OR(AJ$7=$V466,AI466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W466,$W466=\"\"),OR(AK$7=$V466,AJ466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W466,$W466=\"\"),OR(AL$7=$V466,AK466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W466,$W466=\"\"),OR(AM$7=$V466,AL466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W466,$W466=\"\"),OR(AN$7=$V466,AM466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W466,$W466=\"\"),OR(AO$7=$V466,AN466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W466,$W466=\"\"),OR(AP$7=$V466,AO466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W466,$W466=\"\"),OR(AQ$7=$V466,AP466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W466,$W466=\"\"),OR(AR$7=$V466,AQ466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W466,$W466=\"\"),OR(AS$7=$V466,AR466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W466,$W466=\"\"),OR(AT$7=$V466,AS466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W466,$W466=\"\"),OR(AU$7=$V466,AT466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W466,$W466=\"\"),OR(AV$7=$V466,AU466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W466,$W466=\"\"),OR(AW$7=$V466,AV466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W466,$W466=\"\"),OR(AX$7=$V466,AW466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W466,$W466=\"\"),OR(AY$7=$V466,AX466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W466,$W466=\"\"),OR(AZ$7=$V466,AY466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W466,$W466=\"\"),OR(BA$7=$V466,AZ466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W466,$W466=\"\"),OR(BB$7=$V466,BA466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W466,$W466=\"\"),OR(BC$7=$V466,BB466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W466,$W466=\"\"),OR(BD$7=$V466,BC466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W466,$W466=\"\"),OR(BE$7=$V466,BD466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W466,$W466=\"\"),OR(BF$7=$V466,BE466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W466,$W466=\"\"),OR(BG$7=$V466,BF466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W466,$W466=\"\"),OR(BH$7=$V466,BG466<>\" \")),$S466*$J466*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[460,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A467,1)),\"\",INDEX(Database[Project Name],A467,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A467,1)),\"\",INDEX(Database[Watershed],$A467,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A467,1)),\"\",INDEX(Database[BMP Type],$A467,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A467,1)),\"\",INDEX(Database[BMP Sub-type],$A467,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A467,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A467,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A467,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A467,1))","v":""},{"$f":"IF(H467=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G467,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H467=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G467,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H467=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G467,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A467,1)),\"\",INDEX(Database[BMP Size],$A467,1))","v":""},{"$f":"IF(B467=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G467,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A467,1)),\"\",INDEX(Database[Service Level],$A467,1))","v":""},{"$f":"IF(B467=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G467,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B467=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G467,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A467,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A467,1))","v":""},{"$f":"IF(B467=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G467,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A467,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A467,1))","v":""},"",{"$f":"IF(B467=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G467,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A467,1)),\"\",INDEX(Database[Comments (text)],$A467,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A467,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A467,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A467,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A467,1))","v":""},{"$f":"IF($X$7=$V467,$S$8*J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W467,$W467=\"\"),OR(Y$7=$V467,X467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W467,$W467=\"\"),OR(Z$7=$V467,Y467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W467,$W467=\"\"),OR(AA$7=$V467,Z467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W467,$W467=\"\"),OR(AB$7=$V467,AA467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W467,$W467=\"\"),OR(AC$7=$V467,AB467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W467,$W467=\"\"),OR(AD$7=$V467,AC467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W467,$W467=\"\"),OR(AE$7=$V467,AD467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W467,$W467=\"\"),OR(AF$7=$V467,AE467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W467,$W467=\"\"),OR(AG$7=$V467,AF467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W467,$W467=\"\"),OR(AH$7=$V467,AG467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W467,$W467=\"\"),OR(AI$7=$V467,AH467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W467,$W467=\"\"),OR(AJ$7=$V467,AI467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W467,$W467=\"\"),OR(AK$7=$V467,AJ467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W467,$W467=\"\"),OR(AL$7=$V467,AK467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W467,$W467=\"\"),OR(AM$7=$V467,AL467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W467,$W467=\"\"),OR(AN$7=$V467,AM467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W467,$W467=\"\"),OR(AO$7=$V467,AN467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W467,$W467=\"\"),OR(AP$7=$V467,AO467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W467,$W467=\"\"),OR(AQ$7=$V467,AP467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W467,$W467=\"\"),OR(AR$7=$V467,AQ467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W467,$W467=\"\"),OR(AS$7=$V467,AR467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W467,$W467=\"\"),OR(AT$7=$V467,AS467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W467,$W467=\"\"),OR(AU$7=$V467,AT467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W467,$W467=\"\"),OR(AV$7=$V467,AU467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W467,$W467=\"\"),OR(AW$7=$V467,AV467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W467,$W467=\"\"),OR(AX$7=$V467,AW467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W467,$W467=\"\"),OR(AY$7=$V467,AX467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W467,$W467=\"\"),OR(AZ$7=$V467,AY467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W467,$W467=\"\"),OR(BA$7=$V467,AZ467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W467,$W467=\"\"),OR(BB$7=$V467,BA467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W467,$W467=\"\"),OR(BC$7=$V467,BB467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W467,$W467=\"\"),OR(BD$7=$V467,BC467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W467,$W467=\"\"),OR(BE$7=$V467,BD467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W467,$W467=\"\"),OR(BF$7=$V467,BE467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W467,$W467=\"\"),OR(BG$7=$V467,BF467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W467,$W467=\"\"),OR(BH$7=$V467,BG467<>\" \")),$S467*$J467*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[461,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A468,1)),\"\",INDEX(Database[Project Name],A468,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A468,1)),\"\",INDEX(Database[Watershed],$A468,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A468,1)),\"\",INDEX(Database[BMP Type],$A468,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A468,1)),\"\",INDEX(Database[BMP Sub-type],$A468,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A468,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A468,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A468,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A468,1))","v":""},{"$f":"IF(H468=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G468,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H468=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G468,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H468=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G468,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A468,1)),\"\",INDEX(Database[BMP Size],$A468,1))","v":""},{"$f":"IF(B468=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G468,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A468,1)),\"\",INDEX(Database[Service Level],$A468,1))","v":""},{"$f":"IF(B468=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G468,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B468=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G468,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A468,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A468,1))","v":""},{"$f":"IF(B468=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G468,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A468,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A468,1))","v":""},"",{"$f":"IF(B468=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G468,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A468,1)),\"\",INDEX(Database[Comments (text)],$A468,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A468,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A468,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A468,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A468,1))","v":""},{"$f":"IF($X$7=$V468,$S$8*J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W468,$W468=\"\"),OR(Y$7=$V468,X468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W468,$W468=\"\"),OR(Z$7=$V468,Y468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W468,$W468=\"\"),OR(AA$7=$V468,Z468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W468,$W468=\"\"),OR(AB$7=$V468,AA468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W468,$W468=\"\"),OR(AC$7=$V468,AB468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W468,$W468=\"\"),OR(AD$7=$V468,AC468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W468,$W468=\"\"),OR(AE$7=$V468,AD468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W468,$W468=\"\"),OR(AF$7=$V468,AE468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W468,$W468=\"\"),OR(AG$7=$V468,AF468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W468,$W468=\"\"),OR(AH$7=$V468,AG468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W468,$W468=\"\"),OR(AI$7=$V468,AH468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W468,$W468=\"\"),OR(AJ$7=$V468,AI468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W468,$W468=\"\"),OR(AK$7=$V468,AJ468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W468,$W468=\"\"),OR(AL$7=$V468,AK468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W468,$W468=\"\"),OR(AM$7=$V468,AL468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W468,$W468=\"\"),OR(AN$7=$V468,AM468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W468,$W468=\"\"),OR(AO$7=$V468,AN468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W468,$W468=\"\"),OR(AP$7=$V468,AO468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W468,$W468=\"\"),OR(AQ$7=$V468,AP468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W468,$W468=\"\"),OR(AR$7=$V468,AQ468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W468,$W468=\"\"),OR(AS$7=$V468,AR468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W468,$W468=\"\"),OR(AT$7=$V468,AS468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W468,$W468=\"\"),OR(AU$7=$V468,AT468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W468,$W468=\"\"),OR(AV$7=$V468,AU468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W468,$W468=\"\"),OR(AW$7=$V468,AV468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W468,$W468=\"\"),OR(AX$7=$V468,AW468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W468,$W468=\"\"),OR(AY$7=$V468,AX468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W468,$W468=\"\"),OR(AZ$7=$V468,AY468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W468,$W468=\"\"),OR(BA$7=$V468,AZ468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W468,$W468=\"\"),OR(BB$7=$V468,BA468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W468,$W468=\"\"),OR(BC$7=$V468,BB468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W468,$W468=\"\"),OR(BD$7=$V468,BC468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W468,$W468=\"\"),OR(BE$7=$V468,BD468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W468,$W468=\"\"),OR(BF$7=$V468,BE468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W468,$W468=\"\"),OR(BG$7=$V468,BF468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W468,$W468=\"\"),OR(BH$7=$V468,BG468<>\" \")),$S468*$J468*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[462,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A469,1)),\"\",INDEX(Database[Project Name],A469,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A469,1)),\"\",INDEX(Database[Watershed],$A469,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A469,1)),\"\",INDEX(Database[BMP Type],$A469,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A469,1)),\"\",INDEX(Database[BMP Sub-type],$A469,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A469,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A469,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A469,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A469,1))","v":""},{"$f":"IF(H469=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G469,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H469=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G469,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H469=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G469,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A469,1)),\"\",INDEX(Database[BMP Size],$A469,1))","v":""},{"$f":"IF(B469=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G469,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A469,1)),\"\",INDEX(Database[Service Level],$A469,1))","v":""},{"$f":"IF(B469=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G469,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B469=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G469,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A469,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A469,1))","v":""},{"$f":"IF(B469=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G469,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A469,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A469,1))","v":""},"",{"$f":"IF(B469=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G469,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A469,1)),\"\",INDEX(Database[Comments (text)],$A469,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A469,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A469,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A469,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A469,1))","v":""},{"$f":"IF($X$7=$V469,$S$8*J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W469,$W469=\"\"),OR(Y$7=$V469,X469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W469,$W469=\"\"),OR(Z$7=$V469,Y469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W469,$W469=\"\"),OR(AA$7=$V469,Z469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W469,$W469=\"\"),OR(AB$7=$V469,AA469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W469,$W469=\"\"),OR(AC$7=$V469,AB469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W469,$W469=\"\"),OR(AD$7=$V469,AC469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W469,$W469=\"\"),OR(AE$7=$V469,AD469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W469,$W469=\"\"),OR(AF$7=$V469,AE469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W469,$W469=\"\"),OR(AG$7=$V469,AF469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W469,$W469=\"\"),OR(AH$7=$V469,AG469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W469,$W469=\"\"),OR(AI$7=$V469,AH469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W469,$W469=\"\"),OR(AJ$7=$V469,AI469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W469,$W469=\"\"),OR(AK$7=$V469,AJ469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W469,$W469=\"\"),OR(AL$7=$V469,AK469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W469,$W469=\"\"),OR(AM$7=$V469,AL469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W469,$W469=\"\"),OR(AN$7=$V469,AM469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W469,$W469=\"\"),OR(AO$7=$V469,AN469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W469,$W469=\"\"),OR(AP$7=$V469,AO469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W469,$W469=\"\"),OR(AQ$7=$V469,AP469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W469,$W469=\"\"),OR(AR$7=$V469,AQ469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W469,$W469=\"\"),OR(AS$7=$V469,AR469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W469,$W469=\"\"),OR(AT$7=$V469,AS469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W469,$W469=\"\"),OR(AU$7=$V469,AT469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W469,$W469=\"\"),OR(AV$7=$V469,AU469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W469,$W469=\"\"),OR(AW$7=$V469,AV469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W469,$W469=\"\"),OR(AX$7=$V469,AW469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W469,$W469=\"\"),OR(AY$7=$V469,AX469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W469,$W469=\"\"),OR(AZ$7=$V469,AY469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W469,$W469=\"\"),OR(BA$7=$V469,AZ469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W469,$W469=\"\"),OR(BB$7=$V469,BA469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W469,$W469=\"\"),OR(BC$7=$V469,BB469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W469,$W469=\"\"),OR(BD$7=$V469,BC469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W469,$W469=\"\"),OR(BE$7=$V469,BD469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W469,$W469=\"\"),OR(BF$7=$V469,BE469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W469,$W469=\"\"),OR(BG$7=$V469,BF469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W469,$W469=\"\"),OR(BH$7=$V469,BG469<>\" \")),$S469*$J469*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[463,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A470,1)),\"\",INDEX(Database[Project Name],A470,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A470,1)),\"\",INDEX(Database[Watershed],$A470,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A470,1)),\"\",INDEX(Database[BMP Type],$A470,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A470,1)),\"\",INDEX(Database[BMP Sub-type],$A470,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A470,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A470,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A470,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A470,1))","v":""},{"$f":"IF(H470=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G470,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H470=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G470,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H470=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G470,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A470,1)),\"\",INDEX(Database[BMP Size],$A470,1))","v":""},{"$f":"IF(B470=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G470,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A470,1)),\"\",INDEX(Database[Service Level],$A470,1))","v":""},{"$f":"IF(B470=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G470,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B470=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G470,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A470,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A470,1))","v":""},{"$f":"IF(B470=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G470,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A470,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A470,1))","v":""},"",{"$f":"IF(B470=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G470,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A470,1)),\"\",INDEX(Database[Comments (text)],$A470,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A470,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A470,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A470,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A470,1))","v":""},{"$f":"IF($X$7=$V470,$S$8*J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W470,$W470=\"\"),OR(Y$7=$V470,X470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W470,$W470=\"\"),OR(Z$7=$V470,Y470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W470,$W470=\"\"),OR(AA$7=$V470,Z470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W470,$W470=\"\"),OR(AB$7=$V470,AA470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W470,$W470=\"\"),OR(AC$7=$V470,AB470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W470,$W470=\"\"),OR(AD$7=$V470,AC470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W470,$W470=\"\"),OR(AE$7=$V470,AD470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W470,$W470=\"\"),OR(AF$7=$V470,AE470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W470,$W470=\"\"),OR(AG$7=$V470,AF470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W470,$W470=\"\"),OR(AH$7=$V470,AG470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W470,$W470=\"\"),OR(AI$7=$V470,AH470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W470,$W470=\"\"),OR(AJ$7=$V470,AI470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W470,$W470=\"\"),OR(AK$7=$V470,AJ470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W470,$W470=\"\"),OR(AL$7=$V470,AK470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W470,$W470=\"\"),OR(AM$7=$V470,AL470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W470,$W470=\"\"),OR(AN$7=$V470,AM470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W470,$W470=\"\"),OR(AO$7=$V470,AN470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W470,$W470=\"\"),OR(AP$7=$V470,AO470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W470,$W470=\"\"),OR(AQ$7=$V470,AP470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W470,$W470=\"\"),OR(AR$7=$V470,AQ470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W470,$W470=\"\"),OR(AS$7=$V470,AR470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W470,$W470=\"\"),OR(AT$7=$V470,AS470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W470,$W470=\"\"),OR(AU$7=$V470,AT470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W470,$W470=\"\"),OR(AV$7=$V470,AU470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W470,$W470=\"\"),OR(AW$7=$V470,AV470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W470,$W470=\"\"),OR(AX$7=$V470,AW470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W470,$W470=\"\"),OR(AY$7=$V470,AX470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W470,$W470=\"\"),OR(AZ$7=$V470,AY470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W470,$W470=\"\"),OR(BA$7=$V470,AZ470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W470,$W470=\"\"),OR(BB$7=$V470,BA470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W470,$W470=\"\"),OR(BC$7=$V470,BB470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W470,$W470=\"\"),OR(BD$7=$V470,BC470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W470,$W470=\"\"),OR(BE$7=$V470,BD470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W470,$W470=\"\"),OR(BF$7=$V470,BE470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W470,$W470=\"\"),OR(BG$7=$V470,BF470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W470,$W470=\"\"),OR(BH$7=$V470,BG470<>\" \")),$S470*$J470*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[464,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A471,1)),\"\",INDEX(Database[Project Name],A471,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A471,1)),\"\",INDEX(Database[Watershed],$A471,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A471,1)),\"\",INDEX(Database[BMP Type],$A471,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A471,1)),\"\",INDEX(Database[BMP Sub-type],$A471,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A471,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A471,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A471,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A471,1))","v":""},{"$f":"IF(H471=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G471,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H471=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G471,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H471=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G471,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A471,1)),\"\",INDEX(Database[BMP Size],$A471,1))","v":""},{"$f":"IF(B471=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G471,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A471,1)),\"\",INDEX(Database[Service Level],$A471,1))","v":""},{"$f":"IF(B471=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G471,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B471=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G471,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A471,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A471,1))","v":""},{"$f":"IF(B471=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G471,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A471,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A471,1))","v":""},"",{"$f":"IF(B471=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G471,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A471,1)),\"\",INDEX(Database[Comments (text)],$A471,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A471,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A471,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A471,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A471,1))","v":""},{"$f":"IF($X$7=$V471,$S$8*J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W471,$W471=\"\"),OR(Y$7=$V471,X471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W471,$W471=\"\"),OR(Z$7=$V471,Y471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W471,$W471=\"\"),OR(AA$7=$V471,Z471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W471,$W471=\"\"),OR(AB$7=$V471,AA471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W471,$W471=\"\"),OR(AC$7=$V471,AB471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W471,$W471=\"\"),OR(AD$7=$V471,AC471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W471,$W471=\"\"),OR(AE$7=$V471,AD471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W471,$W471=\"\"),OR(AF$7=$V471,AE471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W471,$W471=\"\"),OR(AG$7=$V471,AF471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W471,$W471=\"\"),OR(AH$7=$V471,AG471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W471,$W471=\"\"),OR(AI$7=$V471,AH471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W471,$W471=\"\"),OR(AJ$7=$V471,AI471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W471,$W471=\"\"),OR(AK$7=$V471,AJ471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W471,$W471=\"\"),OR(AL$7=$V471,AK471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W471,$W471=\"\"),OR(AM$7=$V471,AL471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W471,$W471=\"\"),OR(AN$7=$V471,AM471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W471,$W471=\"\"),OR(AO$7=$V471,AN471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W471,$W471=\"\"),OR(AP$7=$V471,AO471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W471,$W471=\"\"),OR(AQ$7=$V471,AP471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W471,$W471=\"\"),OR(AR$7=$V471,AQ471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W471,$W471=\"\"),OR(AS$7=$V471,AR471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W471,$W471=\"\"),OR(AT$7=$V471,AS471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W471,$W471=\"\"),OR(AU$7=$V471,AT471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W471,$W471=\"\"),OR(AV$7=$V471,AU471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W471,$W471=\"\"),OR(AW$7=$V471,AV471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W471,$W471=\"\"),OR(AX$7=$V471,AW471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W471,$W471=\"\"),OR(AY$7=$V471,AX471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W471,$W471=\"\"),OR(AZ$7=$V471,AY471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W471,$W471=\"\"),OR(BA$7=$V471,AZ471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W471,$W471=\"\"),OR(BB$7=$V471,BA471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W471,$W471=\"\"),OR(BC$7=$V471,BB471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W471,$W471=\"\"),OR(BD$7=$V471,BC471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W471,$W471=\"\"),OR(BE$7=$V471,BD471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W471,$W471=\"\"),OR(BF$7=$V471,BE471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W471,$W471=\"\"),OR(BG$7=$V471,BF471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W471,$W471=\"\"),OR(BH$7=$V471,BG471<>\" \")),$S471*$J471*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[465,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A472,1)),\"\",INDEX(Database[Project Name],A472,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A472,1)),\"\",INDEX(Database[Watershed],$A472,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A472,1)),\"\",INDEX(Database[BMP Type],$A472,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A472,1)),\"\",INDEX(Database[BMP Sub-type],$A472,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A472,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A472,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A472,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A472,1))","v":""},{"$f":"IF(H472=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G472,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H472=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G472,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H472=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G472,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A472,1)),\"\",INDEX(Database[BMP Size],$A472,1))","v":""},{"$f":"IF(B472=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G472,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A472,1)),\"\",INDEX(Database[Service Level],$A472,1))","v":""},{"$f":"IF(B472=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G472,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B472=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G472,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A472,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A472,1))","v":""},{"$f":"IF(B472=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G472,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A472,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A472,1))","v":""},"",{"$f":"IF(B472=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G472,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A472,1)),\"\",INDEX(Database[Comments (text)],$A472,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A472,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A472,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A472,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A472,1))","v":""},{"$f":"IF($X$7=$V472,$S$8*J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W472,$W472=\"\"),OR(Y$7=$V472,X472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W472,$W472=\"\"),OR(Z$7=$V472,Y472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W472,$W472=\"\"),OR(AA$7=$V472,Z472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W472,$W472=\"\"),OR(AB$7=$V472,AA472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W472,$W472=\"\"),OR(AC$7=$V472,AB472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W472,$W472=\"\"),OR(AD$7=$V472,AC472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W472,$W472=\"\"),OR(AE$7=$V472,AD472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W472,$W472=\"\"),OR(AF$7=$V472,AE472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W472,$W472=\"\"),OR(AG$7=$V472,AF472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W472,$W472=\"\"),OR(AH$7=$V472,AG472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W472,$W472=\"\"),OR(AI$7=$V472,AH472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W472,$W472=\"\"),OR(AJ$7=$V472,AI472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W472,$W472=\"\"),OR(AK$7=$V472,AJ472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W472,$W472=\"\"),OR(AL$7=$V472,AK472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W472,$W472=\"\"),OR(AM$7=$V472,AL472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W472,$W472=\"\"),OR(AN$7=$V472,AM472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W472,$W472=\"\"),OR(AO$7=$V472,AN472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W472,$W472=\"\"),OR(AP$7=$V472,AO472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W472,$W472=\"\"),OR(AQ$7=$V472,AP472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W472,$W472=\"\"),OR(AR$7=$V472,AQ472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W472,$W472=\"\"),OR(AS$7=$V472,AR472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W472,$W472=\"\"),OR(AT$7=$V472,AS472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W472,$W472=\"\"),OR(AU$7=$V472,AT472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W472,$W472=\"\"),OR(AV$7=$V472,AU472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W472,$W472=\"\"),OR(AW$7=$V472,AV472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W472,$W472=\"\"),OR(AX$7=$V472,AW472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W472,$W472=\"\"),OR(AY$7=$V472,AX472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W472,$W472=\"\"),OR(AZ$7=$V472,AY472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W472,$W472=\"\"),OR(BA$7=$V472,AZ472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W472,$W472=\"\"),OR(BB$7=$V472,BA472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W472,$W472=\"\"),OR(BC$7=$V472,BB472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W472,$W472=\"\"),OR(BD$7=$V472,BC472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W472,$W472=\"\"),OR(BE$7=$V472,BD472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W472,$W472=\"\"),OR(BF$7=$V472,BE472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W472,$W472=\"\"),OR(BG$7=$V472,BF472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W472,$W472=\"\"),OR(BH$7=$V472,BG472<>\" \")),$S472*$J472*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[466,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A473,1)),\"\",INDEX(Database[Project Name],A473,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A473,1)),\"\",INDEX(Database[Watershed],$A473,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A473,1)),\"\",INDEX(Database[BMP Type],$A473,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A473,1)),\"\",INDEX(Database[BMP Sub-type],$A473,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A473,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A473,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A473,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A473,1))","v":""},{"$f":"IF(H473=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G473,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H473=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G473,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H473=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G473,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A473,1)),\"\",INDEX(Database[BMP Size],$A473,1))","v":""},{"$f":"IF(B473=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G473,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A473,1)),\"\",INDEX(Database[Service Level],$A473,1))","v":""},{"$f":"IF(B473=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G473,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B473=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G473,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A473,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A473,1))","v":""},{"$f":"IF(B473=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G473,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A473,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A473,1))","v":""},"",{"$f":"IF(B473=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G473,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A473,1)),\"\",INDEX(Database[Comments (text)],$A473,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A473,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A473,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A473,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A473,1))","v":""},{"$f":"IF($X$7=$V473,$S$8*J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W473,$W473=\"\"),OR(Y$7=$V473,X473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W473,$W473=\"\"),OR(Z$7=$V473,Y473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W473,$W473=\"\"),OR(AA$7=$V473,Z473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W473,$W473=\"\"),OR(AB$7=$V473,AA473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W473,$W473=\"\"),OR(AC$7=$V473,AB473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W473,$W473=\"\"),OR(AD$7=$V473,AC473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W473,$W473=\"\"),OR(AE$7=$V473,AD473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W473,$W473=\"\"),OR(AF$7=$V473,AE473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W473,$W473=\"\"),OR(AG$7=$V473,AF473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W473,$W473=\"\"),OR(AH$7=$V473,AG473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W473,$W473=\"\"),OR(AI$7=$V473,AH473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W473,$W473=\"\"),OR(AJ$7=$V473,AI473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W473,$W473=\"\"),OR(AK$7=$V473,AJ473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W473,$W473=\"\"),OR(AL$7=$V473,AK473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W473,$W473=\"\"),OR(AM$7=$V473,AL473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W473,$W473=\"\"),OR(AN$7=$V473,AM473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W473,$W473=\"\"),OR(AO$7=$V473,AN473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W473,$W473=\"\"),OR(AP$7=$V473,AO473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W473,$W473=\"\"),OR(AQ$7=$V473,AP473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W473,$W473=\"\"),OR(AR$7=$V473,AQ473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W473,$W473=\"\"),OR(AS$7=$V473,AR473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W473,$W473=\"\"),OR(AT$7=$V473,AS473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W473,$W473=\"\"),OR(AU$7=$V473,AT473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W473,$W473=\"\"),OR(AV$7=$V473,AU473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W473,$W473=\"\"),OR(AW$7=$V473,AV473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W473,$W473=\"\"),OR(AX$7=$V473,AW473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W473,$W473=\"\"),OR(AY$7=$V473,AX473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W473,$W473=\"\"),OR(AZ$7=$V473,AY473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W473,$W473=\"\"),OR(BA$7=$V473,AZ473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W473,$W473=\"\"),OR(BB$7=$V473,BA473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W473,$W473=\"\"),OR(BC$7=$V473,BB473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W473,$W473=\"\"),OR(BD$7=$V473,BC473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W473,$W473=\"\"),OR(BE$7=$V473,BD473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W473,$W473=\"\"),OR(BF$7=$V473,BE473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W473,$W473=\"\"),OR(BG$7=$V473,BF473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W473,$W473=\"\"),OR(BH$7=$V473,BG473<>\" \")),$S473*$J473*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[467,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A474,1)),\"\",INDEX(Database[Project Name],A474,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A474,1)),\"\",INDEX(Database[Watershed],$A474,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A474,1)),\"\",INDEX(Database[BMP Type],$A474,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A474,1)),\"\",INDEX(Database[BMP Sub-type],$A474,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A474,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A474,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A474,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A474,1))","v":""},{"$f":"IF(H474=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G474,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H474=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G474,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H474=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G474,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A474,1)),\"\",INDEX(Database[BMP Size],$A474,1))","v":""},{"$f":"IF(B474=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G474,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A474,1)),\"\",INDEX(Database[Service Level],$A474,1))","v":""},{"$f":"IF(B474=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G474,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B474=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G474,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A474,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A474,1))","v":""},{"$f":"IF(B474=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G474,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A474,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A474,1))","v":""},"",{"$f":"IF(B474=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G474,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A474,1)),\"\",INDEX(Database[Comments (text)],$A474,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A474,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A474,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A474,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A474,1))","v":""},{"$f":"IF($X$7=$V474,$S$8*J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W474,$W474=\"\"),OR(Y$7=$V474,X474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W474,$W474=\"\"),OR(Z$7=$V474,Y474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W474,$W474=\"\"),OR(AA$7=$V474,Z474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W474,$W474=\"\"),OR(AB$7=$V474,AA474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W474,$W474=\"\"),OR(AC$7=$V474,AB474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W474,$W474=\"\"),OR(AD$7=$V474,AC474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W474,$W474=\"\"),OR(AE$7=$V474,AD474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W474,$W474=\"\"),OR(AF$7=$V474,AE474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W474,$W474=\"\"),OR(AG$7=$V474,AF474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W474,$W474=\"\"),OR(AH$7=$V474,AG474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W474,$W474=\"\"),OR(AI$7=$V474,AH474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W474,$W474=\"\"),OR(AJ$7=$V474,AI474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W474,$W474=\"\"),OR(AK$7=$V474,AJ474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W474,$W474=\"\"),OR(AL$7=$V474,AK474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W474,$W474=\"\"),OR(AM$7=$V474,AL474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W474,$W474=\"\"),OR(AN$7=$V474,AM474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W474,$W474=\"\"),OR(AO$7=$V474,AN474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W474,$W474=\"\"),OR(AP$7=$V474,AO474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W474,$W474=\"\"),OR(AQ$7=$V474,AP474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W474,$W474=\"\"),OR(AR$7=$V474,AQ474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W474,$W474=\"\"),OR(AS$7=$V474,AR474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W474,$W474=\"\"),OR(AT$7=$V474,AS474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W474,$W474=\"\"),OR(AU$7=$V474,AT474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W474,$W474=\"\"),OR(AV$7=$V474,AU474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W474,$W474=\"\"),OR(AW$7=$V474,AV474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W474,$W474=\"\"),OR(AX$7=$V474,AW474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W474,$W474=\"\"),OR(AY$7=$V474,AX474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W474,$W474=\"\"),OR(AZ$7=$V474,AY474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W474,$W474=\"\"),OR(BA$7=$V474,AZ474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W474,$W474=\"\"),OR(BB$7=$V474,BA474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W474,$W474=\"\"),OR(BC$7=$V474,BB474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W474,$W474=\"\"),OR(BD$7=$V474,BC474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W474,$W474=\"\"),OR(BE$7=$V474,BD474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W474,$W474=\"\"),OR(BF$7=$V474,BE474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W474,$W474=\"\"),OR(BG$7=$V474,BF474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W474,$W474=\"\"),OR(BH$7=$V474,BG474<>\" \")),$S474*$J474*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[468,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A475,1)),\"\",INDEX(Database[Project Name],A475,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A475,1)),\"\",INDEX(Database[Watershed],$A475,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A475,1)),\"\",INDEX(Database[BMP Type],$A475,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A475,1)),\"\",INDEX(Database[BMP Sub-type],$A475,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A475,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A475,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A475,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A475,1))","v":""},{"$f":"IF(H475=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G475,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H475=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G475,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H475=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G475,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A475,1)),\"\",INDEX(Database[BMP Size],$A475,1))","v":""},{"$f":"IF(B475=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G475,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A475,1)),\"\",INDEX(Database[Service Level],$A475,1))","v":""},{"$f":"IF(B475=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G475,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B475=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G475,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A475,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A475,1))","v":""},{"$f":"IF(B475=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G475,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A475,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A475,1))","v":""},"",{"$f":"IF(B475=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G475,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A475,1)),\"\",INDEX(Database[Comments (text)],$A475,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A475,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A475,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A475,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A475,1))","v":""},{"$f":"IF($X$7=$V475,$S$8*J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W475,$W475=\"\"),OR(Y$7=$V475,X475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W475,$W475=\"\"),OR(Z$7=$V475,Y475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W475,$W475=\"\"),OR(AA$7=$V475,Z475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W475,$W475=\"\"),OR(AB$7=$V475,AA475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W475,$W475=\"\"),OR(AC$7=$V475,AB475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W475,$W475=\"\"),OR(AD$7=$V475,AC475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W475,$W475=\"\"),OR(AE$7=$V475,AD475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W475,$W475=\"\"),OR(AF$7=$V475,AE475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W475,$W475=\"\"),OR(AG$7=$V475,AF475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W475,$W475=\"\"),OR(AH$7=$V475,AG475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W475,$W475=\"\"),OR(AI$7=$V475,AH475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W475,$W475=\"\"),OR(AJ$7=$V475,AI475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W475,$W475=\"\"),OR(AK$7=$V475,AJ475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W475,$W475=\"\"),OR(AL$7=$V475,AK475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W475,$W475=\"\"),OR(AM$7=$V475,AL475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W475,$W475=\"\"),OR(AN$7=$V475,AM475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W475,$W475=\"\"),OR(AO$7=$V475,AN475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W475,$W475=\"\"),OR(AP$7=$V475,AO475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W475,$W475=\"\"),OR(AQ$7=$V475,AP475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W475,$W475=\"\"),OR(AR$7=$V475,AQ475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W475,$W475=\"\"),OR(AS$7=$V475,AR475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W475,$W475=\"\"),OR(AT$7=$V475,AS475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W475,$W475=\"\"),OR(AU$7=$V475,AT475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W475,$W475=\"\"),OR(AV$7=$V475,AU475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W475,$W475=\"\"),OR(AW$7=$V475,AV475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W475,$W475=\"\"),OR(AX$7=$V475,AW475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W475,$W475=\"\"),OR(AY$7=$V475,AX475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W475,$W475=\"\"),OR(AZ$7=$V475,AY475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W475,$W475=\"\"),OR(BA$7=$V475,AZ475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W475,$W475=\"\"),OR(BB$7=$V475,BA475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W475,$W475=\"\"),OR(BC$7=$V475,BB475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W475,$W475=\"\"),OR(BD$7=$V475,BC475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W475,$W475=\"\"),OR(BE$7=$V475,BD475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W475,$W475=\"\"),OR(BF$7=$V475,BE475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W475,$W475=\"\"),OR(BG$7=$V475,BF475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W475,$W475=\"\"),OR(BH$7=$V475,BG475<>\" \")),$S475*$J475*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[469,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A476,1)),\"\",INDEX(Database[Project Name],A476,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A476,1)),\"\",INDEX(Database[Watershed],$A476,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A476,1)),\"\",INDEX(Database[BMP Type],$A476,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A476,1)),\"\",INDEX(Database[BMP Sub-type],$A476,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A476,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A476,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A476,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A476,1))","v":""},{"$f":"IF(H476=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G476,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H476=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G476,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H476=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G476,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A476,1)),\"\",INDEX(Database[BMP Size],$A476,1))","v":""},{"$f":"IF(B476=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G476,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A476,1)),\"\",INDEX(Database[Service Level],$A476,1))","v":""},{"$f":"IF(B476=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G476,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B476=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G476,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A476,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A476,1))","v":""},{"$f":"IF(B476=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G476,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A476,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A476,1))","v":""},"",{"$f":"IF(B476=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G476,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A476,1)),\"\",INDEX(Database[Comments (text)],$A476,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A476,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A476,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A476,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A476,1))","v":""},{"$f":"IF($X$7=$V476,$S$8*J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W476,$W476=\"\"),OR(Y$7=$V476,X476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W476,$W476=\"\"),OR(Z$7=$V476,Y476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W476,$W476=\"\"),OR(AA$7=$V476,Z476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W476,$W476=\"\"),OR(AB$7=$V476,AA476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W476,$W476=\"\"),OR(AC$7=$V476,AB476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W476,$W476=\"\"),OR(AD$7=$V476,AC476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W476,$W476=\"\"),OR(AE$7=$V476,AD476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W476,$W476=\"\"),OR(AF$7=$V476,AE476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W476,$W476=\"\"),OR(AG$7=$V476,AF476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W476,$W476=\"\"),OR(AH$7=$V476,AG476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W476,$W476=\"\"),OR(AI$7=$V476,AH476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W476,$W476=\"\"),OR(AJ$7=$V476,AI476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W476,$W476=\"\"),OR(AK$7=$V476,AJ476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W476,$W476=\"\"),OR(AL$7=$V476,AK476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W476,$W476=\"\"),OR(AM$7=$V476,AL476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W476,$W476=\"\"),OR(AN$7=$V476,AM476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W476,$W476=\"\"),OR(AO$7=$V476,AN476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W476,$W476=\"\"),OR(AP$7=$V476,AO476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W476,$W476=\"\"),OR(AQ$7=$V476,AP476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W476,$W476=\"\"),OR(AR$7=$V476,AQ476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W476,$W476=\"\"),OR(AS$7=$V476,AR476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W476,$W476=\"\"),OR(AT$7=$V476,AS476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W476,$W476=\"\"),OR(AU$7=$V476,AT476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W476,$W476=\"\"),OR(AV$7=$V476,AU476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W476,$W476=\"\"),OR(AW$7=$V476,AV476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W476,$W476=\"\"),OR(AX$7=$V476,AW476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W476,$W476=\"\"),OR(AY$7=$V476,AX476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W476,$W476=\"\"),OR(AZ$7=$V476,AY476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W476,$W476=\"\"),OR(BA$7=$V476,AZ476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W476,$W476=\"\"),OR(BB$7=$V476,BA476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W476,$W476=\"\"),OR(BC$7=$V476,BB476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W476,$W476=\"\"),OR(BD$7=$V476,BC476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W476,$W476=\"\"),OR(BE$7=$V476,BD476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W476,$W476=\"\"),OR(BF$7=$V476,BE476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W476,$W476=\"\"),OR(BG$7=$V476,BF476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W476,$W476=\"\"),OR(BH$7=$V476,BG476<>\" \")),$S476*$J476*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[470,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A477,1)),\"\",INDEX(Database[Project Name],A477,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A477,1)),\"\",INDEX(Database[Watershed],$A477,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A477,1)),\"\",INDEX(Database[BMP Type],$A477,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A477,1)),\"\",INDEX(Database[BMP Sub-type],$A477,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A477,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A477,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A477,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A477,1))","v":""},{"$f":"IF(H477=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G477,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H477=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G477,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H477=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G477,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A477,1)),\"\",INDEX(Database[BMP Size],$A477,1))","v":""},{"$f":"IF(B477=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G477,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A477,1)),\"\",INDEX(Database[Service Level],$A477,1))","v":""},{"$f":"IF(B477=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G477,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B477=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G477,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A477,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A477,1))","v":""},{"$f":"IF(B477=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G477,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A477,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A477,1))","v":""},"",{"$f":"IF(B477=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G477,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A477,1)),\"\",INDEX(Database[Comments (text)],$A477,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A477,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A477,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A477,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A477,1))","v":""},{"$f":"IF($X$7=$V477,$S$8*J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W477,$W477=\"\"),OR(Y$7=$V477,X477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W477,$W477=\"\"),OR(Z$7=$V477,Y477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W477,$W477=\"\"),OR(AA$7=$V477,Z477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W477,$W477=\"\"),OR(AB$7=$V477,AA477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W477,$W477=\"\"),OR(AC$7=$V477,AB477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W477,$W477=\"\"),OR(AD$7=$V477,AC477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W477,$W477=\"\"),OR(AE$7=$V477,AD477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W477,$W477=\"\"),OR(AF$7=$V477,AE477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W477,$W477=\"\"),OR(AG$7=$V477,AF477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W477,$W477=\"\"),OR(AH$7=$V477,AG477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W477,$W477=\"\"),OR(AI$7=$V477,AH477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W477,$W477=\"\"),OR(AJ$7=$V477,AI477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W477,$W477=\"\"),OR(AK$7=$V477,AJ477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W477,$W477=\"\"),OR(AL$7=$V477,AK477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W477,$W477=\"\"),OR(AM$7=$V477,AL477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W477,$W477=\"\"),OR(AN$7=$V477,AM477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W477,$W477=\"\"),OR(AO$7=$V477,AN477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W477,$W477=\"\"),OR(AP$7=$V477,AO477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W477,$W477=\"\"),OR(AQ$7=$V477,AP477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W477,$W477=\"\"),OR(AR$7=$V477,AQ477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W477,$W477=\"\"),OR(AS$7=$V477,AR477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W477,$W477=\"\"),OR(AT$7=$V477,AS477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W477,$W477=\"\"),OR(AU$7=$V477,AT477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W477,$W477=\"\"),OR(AV$7=$V477,AU477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W477,$W477=\"\"),OR(AW$7=$V477,AV477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W477,$W477=\"\"),OR(AX$7=$V477,AW477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W477,$W477=\"\"),OR(AY$7=$V477,AX477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W477,$W477=\"\"),OR(AZ$7=$V477,AY477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W477,$W477=\"\"),OR(BA$7=$V477,AZ477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W477,$W477=\"\"),OR(BB$7=$V477,BA477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W477,$W477=\"\"),OR(BC$7=$V477,BB477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W477,$W477=\"\"),OR(BD$7=$V477,BC477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W477,$W477=\"\"),OR(BE$7=$V477,BD477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W477,$W477=\"\"),OR(BF$7=$V477,BE477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W477,$W477=\"\"),OR(BG$7=$V477,BF477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W477,$W477=\"\"),OR(BH$7=$V477,BG477<>\" \")),$S477*$J477*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[471,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A478,1)),\"\",INDEX(Database[Project Name],A478,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A478,1)),\"\",INDEX(Database[Watershed],$A478,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A478,1)),\"\",INDEX(Database[BMP Type],$A478,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A478,1)),\"\",INDEX(Database[BMP Sub-type],$A478,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A478,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A478,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A478,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A478,1))","v":""},{"$f":"IF(H478=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G478,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H478=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G478,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H478=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G478,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A478,1)),\"\",INDEX(Database[BMP Size],$A478,1))","v":""},{"$f":"IF(B478=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G478,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A478,1)),\"\",INDEX(Database[Service Level],$A478,1))","v":""},{"$f":"IF(B478=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G478,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B478=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G478,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A478,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A478,1))","v":""},{"$f":"IF(B478=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G478,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A478,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A478,1))","v":""},"",{"$f":"IF(B478=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G478,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A478,1)),\"\",INDEX(Database[Comments (text)],$A478,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A478,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A478,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A478,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A478,1))","v":""},{"$f":"IF($X$7=$V478,$S$8*J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W478,$W478=\"\"),OR(Y$7=$V478,X478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W478,$W478=\"\"),OR(Z$7=$V478,Y478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W478,$W478=\"\"),OR(AA$7=$V478,Z478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W478,$W478=\"\"),OR(AB$7=$V478,AA478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W478,$W478=\"\"),OR(AC$7=$V478,AB478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W478,$W478=\"\"),OR(AD$7=$V478,AC478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W478,$W478=\"\"),OR(AE$7=$V478,AD478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W478,$W478=\"\"),OR(AF$7=$V478,AE478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W478,$W478=\"\"),OR(AG$7=$V478,AF478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W478,$W478=\"\"),OR(AH$7=$V478,AG478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W478,$W478=\"\"),OR(AI$7=$V478,AH478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W478,$W478=\"\"),OR(AJ$7=$V478,AI478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W478,$W478=\"\"),OR(AK$7=$V478,AJ478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W478,$W478=\"\"),OR(AL$7=$V478,AK478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W478,$W478=\"\"),OR(AM$7=$V478,AL478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W478,$W478=\"\"),OR(AN$7=$V478,AM478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W478,$W478=\"\"),OR(AO$7=$V478,AN478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W478,$W478=\"\"),OR(AP$7=$V478,AO478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W478,$W478=\"\"),OR(AQ$7=$V478,AP478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W478,$W478=\"\"),OR(AR$7=$V478,AQ478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W478,$W478=\"\"),OR(AS$7=$V478,AR478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W478,$W478=\"\"),OR(AT$7=$V478,AS478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W478,$W478=\"\"),OR(AU$7=$V478,AT478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W478,$W478=\"\"),OR(AV$7=$V478,AU478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W478,$W478=\"\"),OR(AW$7=$V478,AV478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W478,$W478=\"\"),OR(AX$7=$V478,AW478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W478,$W478=\"\"),OR(AY$7=$V478,AX478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W478,$W478=\"\"),OR(AZ$7=$V478,AY478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W478,$W478=\"\"),OR(BA$7=$V478,AZ478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W478,$W478=\"\"),OR(BB$7=$V478,BA478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W478,$W478=\"\"),OR(BC$7=$V478,BB478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W478,$W478=\"\"),OR(BD$7=$V478,BC478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W478,$W478=\"\"),OR(BE$7=$V478,BD478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W478,$W478=\"\"),OR(BF$7=$V478,BE478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W478,$W478=\"\"),OR(BG$7=$V478,BF478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W478,$W478=\"\"),OR(BH$7=$V478,BG478<>\" \")),$S478*$J478*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[472,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A479,1)),\"\",INDEX(Database[Project Name],A479,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A479,1)),\"\",INDEX(Database[Watershed],$A479,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A479,1)),\"\",INDEX(Database[BMP Type],$A479,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A479,1)),\"\",INDEX(Database[BMP Sub-type],$A479,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A479,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A479,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A479,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A479,1))","v":""},{"$f":"IF(H479=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G479,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H479=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G479,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H479=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G479,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A479,1)),\"\",INDEX(Database[BMP Size],$A479,1))","v":""},{"$f":"IF(B479=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G479,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A479,1)),\"\",INDEX(Database[Service Level],$A479,1))","v":""},{"$f":"IF(B479=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G479,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B479=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G479,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A479,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A479,1))","v":""},{"$f":"IF(B479=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G479,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A479,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A479,1))","v":""},"",{"$f":"IF(B479=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G479,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A479,1)),\"\",INDEX(Database[Comments (text)],$A479,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A479,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A479,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A479,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A479,1))","v":""},{"$f":"IF($X$7=$V479,$S$8*J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W479,$W479=\"\"),OR(Y$7=$V479,X479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W479,$W479=\"\"),OR(Z$7=$V479,Y479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W479,$W479=\"\"),OR(AA$7=$V479,Z479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W479,$W479=\"\"),OR(AB$7=$V479,AA479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W479,$W479=\"\"),OR(AC$7=$V479,AB479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W479,$W479=\"\"),OR(AD$7=$V479,AC479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W479,$W479=\"\"),OR(AE$7=$V479,AD479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W479,$W479=\"\"),OR(AF$7=$V479,AE479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W479,$W479=\"\"),OR(AG$7=$V479,AF479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W479,$W479=\"\"),OR(AH$7=$V479,AG479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W479,$W479=\"\"),OR(AI$7=$V479,AH479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W479,$W479=\"\"),OR(AJ$7=$V479,AI479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W479,$W479=\"\"),OR(AK$7=$V479,AJ479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W479,$W479=\"\"),OR(AL$7=$V479,AK479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W479,$W479=\"\"),OR(AM$7=$V479,AL479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W479,$W479=\"\"),OR(AN$7=$V479,AM479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W479,$W479=\"\"),OR(AO$7=$V479,AN479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W479,$W479=\"\"),OR(AP$7=$V479,AO479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W479,$W479=\"\"),OR(AQ$7=$V479,AP479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W479,$W479=\"\"),OR(AR$7=$V479,AQ479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W479,$W479=\"\"),OR(AS$7=$V479,AR479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W479,$W479=\"\"),OR(AT$7=$V479,AS479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W479,$W479=\"\"),OR(AU$7=$V479,AT479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W479,$W479=\"\"),OR(AV$7=$V479,AU479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W479,$W479=\"\"),OR(AW$7=$V479,AV479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W479,$W479=\"\"),OR(AX$7=$V479,AW479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W479,$W479=\"\"),OR(AY$7=$V479,AX479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W479,$W479=\"\"),OR(AZ$7=$V479,AY479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W479,$W479=\"\"),OR(BA$7=$V479,AZ479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W479,$W479=\"\"),OR(BB$7=$V479,BA479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W479,$W479=\"\"),OR(BC$7=$V479,BB479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W479,$W479=\"\"),OR(BD$7=$V479,BC479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W479,$W479=\"\"),OR(BE$7=$V479,BD479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W479,$W479=\"\"),OR(BF$7=$V479,BE479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W479,$W479=\"\"),OR(BG$7=$V479,BF479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W479,$W479=\"\"),OR(BH$7=$V479,BG479<>\" \")),$S479*$J479*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[473,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A480,1)),\"\",INDEX(Database[Project Name],A480,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A480,1)),\"\",INDEX(Database[Watershed],$A480,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A480,1)),\"\",INDEX(Database[BMP Type],$A480,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A480,1)),\"\",INDEX(Database[BMP Sub-type],$A480,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A480,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A480,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A480,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A480,1))","v":""},{"$f":"IF(H480=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G480,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H480=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G480,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H480=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G480,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A480,1)),\"\",INDEX(Database[BMP Size],$A480,1))","v":""},{"$f":"IF(B480=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G480,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A480,1)),\"\",INDEX(Database[Service Level],$A480,1))","v":""},{"$f":"IF(B480=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G480,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B480=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G480,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A480,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A480,1))","v":""},{"$f":"IF(B480=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G480,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A480,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A480,1))","v":""},"",{"$f":"IF(B480=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G480,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A480,1)),\"\",INDEX(Database[Comments (text)],$A480,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A480,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A480,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A480,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A480,1))","v":""},{"$f":"IF($X$7=$V480,$S$8*J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W480,$W480=\"\"),OR(Y$7=$V480,X480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W480,$W480=\"\"),OR(Z$7=$V480,Y480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W480,$W480=\"\"),OR(AA$7=$V480,Z480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W480,$W480=\"\"),OR(AB$7=$V480,AA480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W480,$W480=\"\"),OR(AC$7=$V480,AB480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W480,$W480=\"\"),OR(AD$7=$V480,AC480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W480,$W480=\"\"),OR(AE$7=$V480,AD480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W480,$W480=\"\"),OR(AF$7=$V480,AE480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W480,$W480=\"\"),OR(AG$7=$V480,AF480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W480,$W480=\"\"),OR(AH$7=$V480,AG480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W480,$W480=\"\"),OR(AI$7=$V480,AH480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W480,$W480=\"\"),OR(AJ$7=$V480,AI480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W480,$W480=\"\"),OR(AK$7=$V480,AJ480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W480,$W480=\"\"),OR(AL$7=$V480,AK480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W480,$W480=\"\"),OR(AM$7=$V480,AL480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W480,$W480=\"\"),OR(AN$7=$V480,AM480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W480,$W480=\"\"),OR(AO$7=$V480,AN480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W480,$W480=\"\"),OR(AP$7=$V480,AO480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W480,$W480=\"\"),OR(AQ$7=$V480,AP480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W480,$W480=\"\"),OR(AR$7=$V480,AQ480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W480,$W480=\"\"),OR(AS$7=$V480,AR480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W480,$W480=\"\"),OR(AT$7=$V480,AS480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W480,$W480=\"\"),OR(AU$7=$V480,AT480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W480,$W480=\"\"),OR(AV$7=$V480,AU480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W480,$W480=\"\"),OR(AW$7=$V480,AV480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W480,$W480=\"\"),OR(AX$7=$V480,AW480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W480,$W480=\"\"),OR(AY$7=$V480,AX480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W480,$W480=\"\"),OR(AZ$7=$V480,AY480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W480,$W480=\"\"),OR(BA$7=$V480,AZ480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W480,$W480=\"\"),OR(BB$7=$V480,BA480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W480,$W480=\"\"),OR(BC$7=$V480,BB480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W480,$W480=\"\"),OR(BD$7=$V480,BC480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W480,$W480=\"\"),OR(BE$7=$V480,BD480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W480,$W480=\"\"),OR(BF$7=$V480,BE480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W480,$W480=\"\"),OR(BG$7=$V480,BF480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W480,$W480=\"\"),OR(BH$7=$V480,BG480<>\" \")),$S480*$J480*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[474,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A481,1)),\"\",INDEX(Database[Project Name],A481,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A481,1)),\"\",INDEX(Database[Watershed],$A481,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A481,1)),\"\",INDEX(Database[BMP Type],$A481,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A481,1)),\"\",INDEX(Database[BMP Sub-type],$A481,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A481,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A481,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A481,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A481,1))","v":""},{"$f":"IF(H481=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G481,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H481=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G481,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H481=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G481,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A481,1)),\"\",INDEX(Database[BMP Size],$A481,1))","v":""},{"$f":"IF(B481=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G481,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A481,1)),\"\",INDEX(Database[Service Level],$A481,1))","v":""},{"$f":"IF(B481=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G481,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B481=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G481,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A481,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A481,1))","v":""},{"$f":"IF(B481=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G481,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A481,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A481,1))","v":""},"",{"$f":"IF(B481=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G481,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A481,1)),\"\",INDEX(Database[Comments (text)],$A481,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A481,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A481,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A481,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A481,1))","v":""},{"$f":"IF($X$7=$V481,$S$8*J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W481,$W481=\"\"),OR(Y$7=$V481,X481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W481,$W481=\"\"),OR(Z$7=$V481,Y481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W481,$W481=\"\"),OR(AA$7=$V481,Z481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W481,$W481=\"\"),OR(AB$7=$V481,AA481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W481,$W481=\"\"),OR(AC$7=$V481,AB481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W481,$W481=\"\"),OR(AD$7=$V481,AC481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W481,$W481=\"\"),OR(AE$7=$V481,AD481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W481,$W481=\"\"),OR(AF$7=$V481,AE481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W481,$W481=\"\"),OR(AG$7=$V481,AF481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W481,$W481=\"\"),OR(AH$7=$V481,AG481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W481,$W481=\"\"),OR(AI$7=$V481,AH481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W481,$W481=\"\"),OR(AJ$7=$V481,AI481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W481,$W481=\"\"),OR(AK$7=$V481,AJ481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W481,$W481=\"\"),OR(AL$7=$V481,AK481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W481,$W481=\"\"),OR(AM$7=$V481,AL481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W481,$W481=\"\"),OR(AN$7=$V481,AM481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W481,$W481=\"\"),OR(AO$7=$V481,AN481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W481,$W481=\"\"),OR(AP$7=$V481,AO481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W481,$W481=\"\"),OR(AQ$7=$V481,AP481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W481,$W481=\"\"),OR(AR$7=$V481,AQ481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W481,$W481=\"\"),OR(AS$7=$V481,AR481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W481,$W481=\"\"),OR(AT$7=$V481,AS481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W481,$W481=\"\"),OR(AU$7=$V481,AT481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W481,$W481=\"\"),OR(AV$7=$V481,AU481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W481,$W481=\"\"),OR(AW$7=$V481,AV481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W481,$W481=\"\"),OR(AX$7=$V481,AW481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W481,$W481=\"\"),OR(AY$7=$V481,AX481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W481,$W481=\"\"),OR(AZ$7=$V481,AY481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W481,$W481=\"\"),OR(BA$7=$V481,AZ481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W481,$W481=\"\"),OR(BB$7=$V481,BA481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W481,$W481=\"\"),OR(BC$7=$V481,BB481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W481,$W481=\"\"),OR(BD$7=$V481,BC481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W481,$W481=\"\"),OR(BE$7=$V481,BD481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W481,$W481=\"\"),OR(BF$7=$V481,BE481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W481,$W481=\"\"),OR(BG$7=$V481,BF481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W481,$W481=\"\"),OR(BH$7=$V481,BG481<>\" \")),$S481*$J481*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[475,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A482,1)),\"\",INDEX(Database[Project Name],A482,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A482,1)),\"\",INDEX(Database[Watershed],$A482,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A482,1)),\"\",INDEX(Database[BMP Type],$A482,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A482,1)),\"\",INDEX(Database[BMP Sub-type],$A482,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A482,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A482,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A482,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A482,1))","v":""},{"$f":"IF(H482=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G482,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H482=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G482,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H482=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G482,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A482,1)),\"\",INDEX(Database[BMP Size],$A482,1))","v":""},{"$f":"IF(B482=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G482,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A482,1)),\"\",INDEX(Database[Service Level],$A482,1))","v":""},{"$f":"IF(B482=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G482,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B482=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G482,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A482,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A482,1))","v":""},{"$f":"IF(B482=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G482,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A482,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A482,1))","v":""},"",{"$f":"IF(B482=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G482,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A482,1)),\"\",INDEX(Database[Comments (text)],$A482,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A482,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A482,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A482,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A482,1))","v":""},{"$f":"IF($X$7=$V482,$S$8*J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W482,$W482=\"\"),OR(Y$7=$V482,X482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W482,$W482=\"\"),OR(Z$7=$V482,Y482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W482,$W482=\"\"),OR(AA$7=$V482,Z482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W482,$W482=\"\"),OR(AB$7=$V482,AA482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W482,$W482=\"\"),OR(AC$7=$V482,AB482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W482,$W482=\"\"),OR(AD$7=$V482,AC482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W482,$W482=\"\"),OR(AE$7=$V482,AD482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W482,$W482=\"\"),OR(AF$7=$V482,AE482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W482,$W482=\"\"),OR(AG$7=$V482,AF482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W482,$W482=\"\"),OR(AH$7=$V482,AG482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W482,$W482=\"\"),OR(AI$7=$V482,AH482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W482,$W482=\"\"),OR(AJ$7=$V482,AI482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W482,$W482=\"\"),OR(AK$7=$V482,AJ482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W482,$W482=\"\"),OR(AL$7=$V482,AK482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W482,$W482=\"\"),OR(AM$7=$V482,AL482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W482,$W482=\"\"),OR(AN$7=$V482,AM482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W482,$W482=\"\"),OR(AO$7=$V482,AN482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W482,$W482=\"\"),OR(AP$7=$V482,AO482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W482,$W482=\"\"),OR(AQ$7=$V482,AP482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W482,$W482=\"\"),OR(AR$7=$V482,AQ482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W482,$W482=\"\"),OR(AS$7=$V482,AR482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W482,$W482=\"\"),OR(AT$7=$V482,AS482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W482,$W482=\"\"),OR(AU$7=$V482,AT482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W482,$W482=\"\"),OR(AV$7=$V482,AU482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W482,$W482=\"\"),OR(AW$7=$V482,AV482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W482,$W482=\"\"),OR(AX$7=$V482,AW482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W482,$W482=\"\"),OR(AY$7=$V482,AX482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W482,$W482=\"\"),OR(AZ$7=$V482,AY482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W482,$W482=\"\"),OR(BA$7=$V482,AZ482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W482,$W482=\"\"),OR(BB$7=$V482,BA482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W482,$W482=\"\"),OR(BC$7=$V482,BB482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W482,$W482=\"\"),OR(BD$7=$V482,BC482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W482,$W482=\"\"),OR(BE$7=$V482,BD482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W482,$W482=\"\"),OR(BF$7=$V482,BE482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W482,$W482=\"\"),OR(BG$7=$V482,BF482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W482,$W482=\"\"),OR(BH$7=$V482,BG482<>\" \")),$S482*$J482*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[476,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A483,1)),\"\",INDEX(Database[Project Name],A483,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A483,1)),\"\",INDEX(Database[Watershed],$A483,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A483,1)),\"\",INDEX(Database[BMP Type],$A483,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A483,1)),\"\",INDEX(Database[BMP Sub-type],$A483,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A483,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A483,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A483,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A483,1))","v":""},{"$f":"IF(H483=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G483,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H483=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G483,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H483=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G483,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A483,1)),\"\",INDEX(Database[BMP Size],$A483,1))","v":""},{"$f":"IF(B483=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G483,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A483,1)),\"\",INDEX(Database[Service Level],$A483,1))","v":""},{"$f":"IF(B483=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G483,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B483=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G483,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A483,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A483,1))","v":""},{"$f":"IF(B483=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G483,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A483,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A483,1))","v":""},"",{"$f":"IF(B483=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G483,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A483,1)),\"\",INDEX(Database[Comments (text)],$A483,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A483,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A483,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A483,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A483,1))","v":""},{"$f":"IF($X$7=$V483,$S$8*J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W483,$W483=\"\"),OR(Y$7=$V483,X483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W483,$W483=\"\"),OR(Z$7=$V483,Y483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W483,$W483=\"\"),OR(AA$7=$V483,Z483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W483,$W483=\"\"),OR(AB$7=$V483,AA483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W483,$W483=\"\"),OR(AC$7=$V483,AB483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W483,$W483=\"\"),OR(AD$7=$V483,AC483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W483,$W483=\"\"),OR(AE$7=$V483,AD483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W483,$W483=\"\"),OR(AF$7=$V483,AE483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W483,$W483=\"\"),OR(AG$7=$V483,AF483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W483,$W483=\"\"),OR(AH$7=$V483,AG483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W483,$W483=\"\"),OR(AI$7=$V483,AH483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W483,$W483=\"\"),OR(AJ$7=$V483,AI483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W483,$W483=\"\"),OR(AK$7=$V483,AJ483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W483,$W483=\"\"),OR(AL$7=$V483,AK483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W483,$W483=\"\"),OR(AM$7=$V483,AL483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W483,$W483=\"\"),OR(AN$7=$V483,AM483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W483,$W483=\"\"),OR(AO$7=$V483,AN483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W483,$W483=\"\"),OR(AP$7=$V483,AO483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W483,$W483=\"\"),OR(AQ$7=$V483,AP483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W483,$W483=\"\"),OR(AR$7=$V483,AQ483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W483,$W483=\"\"),OR(AS$7=$V483,AR483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W483,$W483=\"\"),OR(AT$7=$V483,AS483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W483,$W483=\"\"),OR(AU$7=$V483,AT483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W483,$W483=\"\"),OR(AV$7=$V483,AU483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W483,$W483=\"\"),OR(AW$7=$V483,AV483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W483,$W483=\"\"),OR(AX$7=$V483,AW483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W483,$W483=\"\"),OR(AY$7=$V483,AX483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W483,$W483=\"\"),OR(AZ$7=$V483,AY483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W483,$W483=\"\"),OR(BA$7=$V483,AZ483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W483,$W483=\"\"),OR(BB$7=$V483,BA483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W483,$W483=\"\"),OR(BC$7=$V483,BB483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W483,$W483=\"\"),OR(BD$7=$V483,BC483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W483,$W483=\"\"),OR(BE$7=$V483,BD483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W483,$W483=\"\"),OR(BF$7=$V483,BE483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W483,$W483=\"\"),OR(BG$7=$V483,BF483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W483,$W483=\"\"),OR(BH$7=$V483,BG483<>\" \")),$S483*$J483*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[477,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A484,1)),\"\",INDEX(Database[Project Name],A484,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A484,1)),\"\",INDEX(Database[Watershed],$A484,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A484,1)),\"\",INDEX(Database[BMP Type],$A484,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A484,1)),\"\",INDEX(Database[BMP Sub-type],$A484,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A484,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A484,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A484,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A484,1))","v":""},{"$f":"IF(H484=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G484,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H484=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G484,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H484=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G484,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A484,1)),\"\",INDEX(Database[BMP Size],$A484,1))","v":""},{"$f":"IF(B484=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G484,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A484,1)),\"\",INDEX(Database[Service Level],$A484,1))","v":""},{"$f":"IF(B484=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G484,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B484=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G484,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A484,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A484,1))","v":""},{"$f":"IF(B484=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G484,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A484,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A484,1))","v":""},"",{"$f":"IF(B484=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G484,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A484,1)),\"\",INDEX(Database[Comments (text)],$A484,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A484,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A484,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A484,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A484,1))","v":""},{"$f":"IF($X$7=$V484,$S$8*J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W484,$W484=\"\"),OR(Y$7=$V484,X484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W484,$W484=\"\"),OR(Z$7=$V484,Y484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W484,$W484=\"\"),OR(AA$7=$V484,Z484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W484,$W484=\"\"),OR(AB$7=$V484,AA484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W484,$W484=\"\"),OR(AC$7=$V484,AB484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W484,$W484=\"\"),OR(AD$7=$V484,AC484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W484,$W484=\"\"),OR(AE$7=$V484,AD484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W484,$W484=\"\"),OR(AF$7=$V484,AE484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W484,$W484=\"\"),OR(AG$7=$V484,AF484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W484,$W484=\"\"),OR(AH$7=$V484,AG484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W484,$W484=\"\"),OR(AI$7=$V484,AH484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W484,$W484=\"\"),OR(AJ$7=$V484,AI484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W484,$W484=\"\"),OR(AK$7=$V484,AJ484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W484,$W484=\"\"),OR(AL$7=$V484,AK484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W484,$W484=\"\"),OR(AM$7=$V484,AL484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W484,$W484=\"\"),OR(AN$7=$V484,AM484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W484,$W484=\"\"),OR(AO$7=$V484,AN484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W484,$W484=\"\"),OR(AP$7=$V484,AO484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W484,$W484=\"\"),OR(AQ$7=$V484,AP484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W484,$W484=\"\"),OR(AR$7=$V484,AQ484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W484,$W484=\"\"),OR(AS$7=$V484,AR484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W484,$W484=\"\"),OR(AT$7=$V484,AS484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W484,$W484=\"\"),OR(AU$7=$V484,AT484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W484,$W484=\"\"),OR(AV$7=$V484,AU484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W484,$W484=\"\"),OR(AW$7=$V484,AV484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W484,$W484=\"\"),OR(AX$7=$V484,AW484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W484,$W484=\"\"),OR(AY$7=$V484,AX484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W484,$W484=\"\"),OR(AZ$7=$V484,AY484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W484,$W484=\"\"),OR(BA$7=$V484,AZ484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W484,$W484=\"\"),OR(BB$7=$V484,BA484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W484,$W484=\"\"),OR(BC$7=$V484,BB484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W484,$W484=\"\"),OR(BD$7=$V484,BC484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W484,$W484=\"\"),OR(BE$7=$V484,BD484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W484,$W484=\"\"),OR(BF$7=$V484,BE484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W484,$W484=\"\"),OR(BG$7=$V484,BF484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W484,$W484=\"\"),OR(BH$7=$V484,BG484<>\" \")),$S484*$J484*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[478,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A485,1)),\"\",INDEX(Database[Project Name],A485,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A485,1)),\"\",INDEX(Database[Watershed],$A485,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A485,1)),\"\",INDEX(Database[BMP Type],$A485,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A485,1)),\"\",INDEX(Database[BMP Sub-type],$A485,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A485,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A485,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A485,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A485,1))","v":""},{"$f":"IF(H485=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G485,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H485=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G485,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H485=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G485,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A485,1)),\"\",INDEX(Database[BMP Size],$A485,1))","v":""},{"$f":"IF(B485=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G485,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A485,1)),\"\",INDEX(Database[Service Level],$A485,1))","v":""},{"$f":"IF(B485=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G485,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B485=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G485,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A485,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A485,1))","v":""},{"$f":"IF(B485=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G485,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A485,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A485,1))","v":""},"",{"$f":"IF(B485=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G485,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A485,1)),\"\",INDEX(Database[Comments (text)],$A485,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A485,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A485,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A485,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A485,1))","v":""},{"$f":"IF($X$7=$V485,$S$8*J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W485,$W485=\"\"),OR(Y$7=$V485,X485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W485,$W485=\"\"),OR(Z$7=$V485,Y485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W485,$W485=\"\"),OR(AA$7=$V485,Z485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W485,$W485=\"\"),OR(AB$7=$V485,AA485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W485,$W485=\"\"),OR(AC$7=$V485,AB485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W485,$W485=\"\"),OR(AD$7=$V485,AC485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W485,$W485=\"\"),OR(AE$7=$V485,AD485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W485,$W485=\"\"),OR(AF$7=$V485,AE485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W485,$W485=\"\"),OR(AG$7=$V485,AF485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W485,$W485=\"\"),OR(AH$7=$V485,AG485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W485,$W485=\"\"),OR(AI$7=$V485,AH485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W485,$W485=\"\"),OR(AJ$7=$V485,AI485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W485,$W485=\"\"),OR(AK$7=$V485,AJ485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W485,$W485=\"\"),OR(AL$7=$V485,AK485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W485,$W485=\"\"),OR(AM$7=$V485,AL485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W485,$W485=\"\"),OR(AN$7=$V485,AM485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W485,$W485=\"\"),OR(AO$7=$V485,AN485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W485,$W485=\"\"),OR(AP$7=$V485,AO485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W485,$W485=\"\"),OR(AQ$7=$V485,AP485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W485,$W485=\"\"),OR(AR$7=$V485,AQ485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W485,$W485=\"\"),OR(AS$7=$V485,AR485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W485,$W485=\"\"),OR(AT$7=$V485,AS485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W485,$W485=\"\"),OR(AU$7=$V485,AT485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W485,$W485=\"\"),OR(AV$7=$V485,AU485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W485,$W485=\"\"),OR(AW$7=$V485,AV485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W485,$W485=\"\"),OR(AX$7=$V485,AW485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W485,$W485=\"\"),OR(AY$7=$V485,AX485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W485,$W485=\"\"),OR(AZ$7=$V485,AY485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W485,$W485=\"\"),OR(BA$7=$V485,AZ485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W485,$W485=\"\"),OR(BB$7=$V485,BA485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W485,$W485=\"\"),OR(BC$7=$V485,BB485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W485,$W485=\"\"),OR(BD$7=$V485,BC485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W485,$W485=\"\"),OR(BE$7=$V485,BD485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W485,$W485=\"\"),OR(BF$7=$V485,BE485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W485,$W485=\"\"),OR(BG$7=$V485,BF485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W485,$W485=\"\"),OR(BH$7=$V485,BG485<>\" \")),$S485*$J485*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[479,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A486,1)),\"\",INDEX(Database[Project Name],A486,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A486,1)),\"\",INDEX(Database[Watershed],$A486,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A486,1)),\"\",INDEX(Database[BMP Type],$A486,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A486,1)),\"\",INDEX(Database[BMP Sub-type],$A486,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A486,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A486,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A486,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A486,1))","v":""},{"$f":"IF(H486=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G486,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H486=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G486,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H486=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G486,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A486,1)),\"\",INDEX(Database[BMP Size],$A486,1))","v":""},{"$f":"IF(B486=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G486,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A486,1)),\"\",INDEX(Database[Service Level],$A486,1))","v":""},{"$f":"IF(B486=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G486,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B486=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G486,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A486,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A486,1))","v":""},{"$f":"IF(B486=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G486,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A486,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A486,1))","v":""},"",{"$f":"IF(B486=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G486,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A486,1)),\"\",INDEX(Database[Comments (text)],$A486,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A486,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A486,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A486,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A486,1))","v":""},{"$f":"IF($X$7=$V486,$S$8*J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W486,$W486=\"\"),OR(Y$7=$V486,X486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W486,$W486=\"\"),OR(Z$7=$V486,Y486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W486,$W486=\"\"),OR(AA$7=$V486,Z486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W486,$W486=\"\"),OR(AB$7=$V486,AA486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W486,$W486=\"\"),OR(AC$7=$V486,AB486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W486,$W486=\"\"),OR(AD$7=$V486,AC486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W486,$W486=\"\"),OR(AE$7=$V486,AD486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W486,$W486=\"\"),OR(AF$7=$V486,AE486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W486,$W486=\"\"),OR(AG$7=$V486,AF486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W486,$W486=\"\"),OR(AH$7=$V486,AG486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W486,$W486=\"\"),OR(AI$7=$V486,AH486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W486,$W486=\"\"),OR(AJ$7=$V486,AI486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W486,$W486=\"\"),OR(AK$7=$V486,AJ486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W486,$W486=\"\"),OR(AL$7=$V486,AK486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W486,$W486=\"\"),OR(AM$7=$V486,AL486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W486,$W486=\"\"),OR(AN$7=$V486,AM486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W486,$W486=\"\"),OR(AO$7=$V486,AN486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W486,$W486=\"\"),OR(AP$7=$V486,AO486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W486,$W486=\"\"),OR(AQ$7=$V486,AP486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W486,$W486=\"\"),OR(AR$7=$V486,AQ486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W486,$W486=\"\"),OR(AS$7=$V486,AR486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W486,$W486=\"\"),OR(AT$7=$V486,AS486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W486,$W486=\"\"),OR(AU$7=$V486,AT486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W486,$W486=\"\"),OR(AV$7=$V486,AU486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W486,$W486=\"\"),OR(AW$7=$V486,AV486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W486,$W486=\"\"),OR(AX$7=$V486,AW486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W486,$W486=\"\"),OR(AY$7=$V486,AX486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W486,$W486=\"\"),OR(AZ$7=$V486,AY486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W486,$W486=\"\"),OR(BA$7=$V486,AZ486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W486,$W486=\"\"),OR(BB$7=$V486,BA486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W486,$W486=\"\"),OR(BC$7=$V486,BB486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W486,$W486=\"\"),OR(BD$7=$V486,BC486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W486,$W486=\"\"),OR(BE$7=$V486,BD486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W486,$W486=\"\"),OR(BF$7=$V486,BE486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W486,$W486=\"\"),OR(BG$7=$V486,BF486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W486,$W486=\"\"),OR(BH$7=$V486,BG486<>\" \")),$S486*$J486*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[480,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A487,1)),\"\",INDEX(Database[Project Name],A487,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A487,1)),\"\",INDEX(Database[Watershed],$A487,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A487,1)),\"\",INDEX(Database[BMP Type],$A487,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A487,1)),\"\",INDEX(Database[BMP Sub-type],$A487,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A487,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A487,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A487,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A487,1))","v":""},{"$f":"IF(H487=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G487,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H487=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G487,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H487=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G487,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A487,1)),\"\",INDEX(Database[BMP Size],$A487,1))","v":""},{"$f":"IF(B487=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G487,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A487,1)),\"\",INDEX(Database[Service Level],$A487,1))","v":""},{"$f":"IF(B487=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G487,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B487=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G487,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A487,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A487,1))","v":""},{"$f":"IF(B487=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G487,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A487,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A487,1))","v":""},"",{"$f":"IF(B487=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G487,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A487,1)),\"\",INDEX(Database[Comments (text)],$A487,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A487,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A487,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A487,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A487,1))","v":""},{"$f":"IF($X$7=$V487,$S$8*J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W487,$W487=\"\"),OR(Y$7=$V487,X487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W487,$W487=\"\"),OR(Z$7=$V487,Y487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W487,$W487=\"\"),OR(AA$7=$V487,Z487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W487,$W487=\"\"),OR(AB$7=$V487,AA487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W487,$W487=\"\"),OR(AC$7=$V487,AB487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W487,$W487=\"\"),OR(AD$7=$V487,AC487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W487,$W487=\"\"),OR(AE$7=$V487,AD487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W487,$W487=\"\"),OR(AF$7=$V487,AE487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W487,$W487=\"\"),OR(AG$7=$V487,AF487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W487,$W487=\"\"),OR(AH$7=$V487,AG487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W487,$W487=\"\"),OR(AI$7=$V487,AH487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W487,$W487=\"\"),OR(AJ$7=$V487,AI487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W487,$W487=\"\"),OR(AK$7=$V487,AJ487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W487,$W487=\"\"),OR(AL$7=$V487,AK487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W487,$W487=\"\"),OR(AM$7=$V487,AL487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W487,$W487=\"\"),OR(AN$7=$V487,AM487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W487,$W487=\"\"),OR(AO$7=$V487,AN487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W487,$W487=\"\"),OR(AP$7=$V487,AO487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W487,$W487=\"\"),OR(AQ$7=$V487,AP487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W487,$W487=\"\"),OR(AR$7=$V487,AQ487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W487,$W487=\"\"),OR(AS$7=$V487,AR487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W487,$W487=\"\"),OR(AT$7=$V487,AS487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W487,$W487=\"\"),OR(AU$7=$V487,AT487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W487,$W487=\"\"),OR(AV$7=$V487,AU487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W487,$W487=\"\"),OR(AW$7=$V487,AV487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W487,$W487=\"\"),OR(AX$7=$V487,AW487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W487,$W487=\"\"),OR(AY$7=$V487,AX487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W487,$W487=\"\"),OR(AZ$7=$V487,AY487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W487,$W487=\"\"),OR(BA$7=$V487,AZ487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W487,$W487=\"\"),OR(BB$7=$V487,BA487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W487,$W487=\"\"),OR(BC$7=$V487,BB487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W487,$W487=\"\"),OR(BD$7=$V487,BC487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W487,$W487=\"\"),OR(BE$7=$V487,BD487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W487,$W487=\"\"),OR(BF$7=$V487,BE487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W487,$W487=\"\"),OR(BG$7=$V487,BF487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W487,$W487=\"\"),OR(BH$7=$V487,BG487<>\" \")),$S487*$J487*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[481,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A488,1)),\"\",INDEX(Database[Project Name],A488,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A488,1)),\"\",INDEX(Database[Watershed],$A488,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A488,1)),\"\",INDEX(Database[BMP Type],$A488,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A488,1)),\"\",INDEX(Database[BMP Sub-type],$A488,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A488,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A488,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A488,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A488,1))","v":""},{"$f":"IF(H488=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G488,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H488=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G488,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H488=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G488,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A488,1)),\"\",INDEX(Database[BMP Size],$A488,1))","v":""},{"$f":"IF(B488=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G488,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A488,1)),\"\",INDEX(Database[Service Level],$A488,1))","v":""},{"$f":"IF(B488=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G488,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B488=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G488,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A488,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A488,1))","v":""},{"$f":"IF(B488=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G488,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A488,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A488,1))","v":""},"",{"$f":"IF(B488=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G488,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A488,1)),\"\",INDEX(Database[Comments (text)],$A488,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A488,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A488,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A488,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A488,1))","v":""},{"$f":"IF($X$7=$V488,$S$8*J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W488,$W488=\"\"),OR(Y$7=$V488,X488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W488,$W488=\"\"),OR(Z$7=$V488,Y488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W488,$W488=\"\"),OR(AA$7=$V488,Z488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W488,$W488=\"\"),OR(AB$7=$V488,AA488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W488,$W488=\"\"),OR(AC$7=$V488,AB488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W488,$W488=\"\"),OR(AD$7=$V488,AC488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W488,$W488=\"\"),OR(AE$7=$V488,AD488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W488,$W488=\"\"),OR(AF$7=$V488,AE488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W488,$W488=\"\"),OR(AG$7=$V488,AF488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W488,$W488=\"\"),OR(AH$7=$V488,AG488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W488,$W488=\"\"),OR(AI$7=$V488,AH488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W488,$W488=\"\"),OR(AJ$7=$V488,AI488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W488,$W488=\"\"),OR(AK$7=$V488,AJ488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W488,$W488=\"\"),OR(AL$7=$V488,AK488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W488,$W488=\"\"),OR(AM$7=$V488,AL488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W488,$W488=\"\"),OR(AN$7=$V488,AM488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W488,$W488=\"\"),OR(AO$7=$V488,AN488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W488,$W488=\"\"),OR(AP$7=$V488,AO488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W488,$W488=\"\"),OR(AQ$7=$V488,AP488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W488,$W488=\"\"),OR(AR$7=$V488,AQ488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W488,$W488=\"\"),OR(AS$7=$V488,AR488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W488,$W488=\"\"),OR(AT$7=$V488,AS488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W488,$W488=\"\"),OR(AU$7=$V488,AT488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W488,$W488=\"\"),OR(AV$7=$V488,AU488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W488,$W488=\"\"),OR(AW$7=$V488,AV488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W488,$W488=\"\"),OR(AX$7=$V488,AW488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W488,$W488=\"\"),OR(AY$7=$V488,AX488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W488,$W488=\"\"),OR(AZ$7=$V488,AY488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W488,$W488=\"\"),OR(BA$7=$V488,AZ488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W488,$W488=\"\"),OR(BB$7=$V488,BA488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W488,$W488=\"\"),OR(BC$7=$V488,BB488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W488,$W488=\"\"),OR(BD$7=$V488,BC488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W488,$W488=\"\"),OR(BE$7=$V488,BD488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W488,$W488=\"\"),OR(BF$7=$V488,BE488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W488,$W488=\"\"),OR(BG$7=$V488,BF488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W488,$W488=\"\"),OR(BH$7=$V488,BG488<>\" \")),$S488*$J488*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[482,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A489,1)),\"\",INDEX(Database[Project Name],A489,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A489,1)),\"\",INDEX(Database[Watershed],$A489,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A489,1)),\"\",INDEX(Database[BMP Type],$A489,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A489,1)),\"\",INDEX(Database[BMP Sub-type],$A489,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A489,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A489,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A489,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A489,1))","v":""},{"$f":"IF(H489=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G489,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H489=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G489,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H489=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G489,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A489,1)),\"\",INDEX(Database[BMP Size],$A489,1))","v":""},{"$f":"IF(B489=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G489,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A489,1)),\"\",INDEX(Database[Service Level],$A489,1))","v":""},{"$f":"IF(B489=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G489,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B489=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G489,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A489,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A489,1))","v":""},{"$f":"IF(B489=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G489,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A489,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A489,1))","v":""},"",{"$f":"IF(B489=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G489,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A489,1)),\"\",INDEX(Database[Comments (text)],$A489,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A489,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A489,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A489,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A489,1))","v":""},{"$f":"IF($X$7=$V489,$S$8*J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W489,$W489=\"\"),OR(Y$7=$V489,X489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W489,$W489=\"\"),OR(Z$7=$V489,Y489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W489,$W489=\"\"),OR(AA$7=$V489,Z489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W489,$W489=\"\"),OR(AB$7=$V489,AA489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W489,$W489=\"\"),OR(AC$7=$V489,AB489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W489,$W489=\"\"),OR(AD$7=$V489,AC489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W489,$W489=\"\"),OR(AE$7=$V489,AD489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W489,$W489=\"\"),OR(AF$7=$V489,AE489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W489,$W489=\"\"),OR(AG$7=$V489,AF489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W489,$W489=\"\"),OR(AH$7=$V489,AG489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W489,$W489=\"\"),OR(AI$7=$V489,AH489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W489,$W489=\"\"),OR(AJ$7=$V489,AI489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W489,$W489=\"\"),OR(AK$7=$V489,AJ489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W489,$W489=\"\"),OR(AL$7=$V489,AK489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W489,$W489=\"\"),OR(AM$7=$V489,AL489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W489,$W489=\"\"),OR(AN$7=$V489,AM489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W489,$W489=\"\"),OR(AO$7=$V489,AN489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W489,$W489=\"\"),OR(AP$7=$V489,AO489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W489,$W489=\"\"),OR(AQ$7=$V489,AP489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W489,$W489=\"\"),OR(AR$7=$V489,AQ489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W489,$W489=\"\"),OR(AS$7=$V489,AR489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W489,$W489=\"\"),OR(AT$7=$V489,AS489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W489,$W489=\"\"),OR(AU$7=$V489,AT489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W489,$W489=\"\"),OR(AV$7=$V489,AU489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W489,$W489=\"\"),OR(AW$7=$V489,AV489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W489,$W489=\"\"),OR(AX$7=$V489,AW489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W489,$W489=\"\"),OR(AY$7=$V489,AX489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W489,$W489=\"\"),OR(AZ$7=$V489,AY489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W489,$W489=\"\"),OR(BA$7=$V489,AZ489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W489,$W489=\"\"),OR(BB$7=$V489,BA489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W489,$W489=\"\"),OR(BC$7=$V489,BB489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W489,$W489=\"\"),OR(BD$7=$V489,BC489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W489,$W489=\"\"),OR(BE$7=$V489,BD489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W489,$W489=\"\"),OR(BF$7=$V489,BE489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W489,$W489=\"\"),OR(BG$7=$V489,BF489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W489,$W489=\"\"),OR(BH$7=$V489,BG489<>\" \")),$S489*$J489*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[483,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A490,1)),\"\",INDEX(Database[Project Name],A490,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A490,1)),\"\",INDEX(Database[Watershed],$A490,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A490,1)),\"\",INDEX(Database[BMP Type],$A490,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A490,1)),\"\",INDEX(Database[BMP Sub-type],$A490,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A490,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A490,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A490,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A490,1))","v":""},{"$f":"IF(H490=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G490,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H490=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G490,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H490=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G490,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A490,1)),\"\",INDEX(Database[BMP Size],$A490,1))","v":""},{"$f":"IF(B490=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G490,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A490,1)),\"\",INDEX(Database[Service Level],$A490,1))","v":""},{"$f":"IF(B490=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G490,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B490=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G490,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A490,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A490,1))","v":""},{"$f":"IF(B490=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G490,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A490,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A490,1))","v":""},"",{"$f":"IF(B490=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G490,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A490,1)),\"\",INDEX(Database[Comments (text)],$A490,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A490,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A490,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A490,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A490,1))","v":""},{"$f":"IF($X$7=$V490,$S$8*J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W490,$W490=\"\"),OR(Y$7=$V490,X490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W490,$W490=\"\"),OR(Z$7=$V490,Y490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W490,$W490=\"\"),OR(AA$7=$V490,Z490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W490,$W490=\"\"),OR(AB$7=$V490,AA490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W490,$W490=\"\"),OR(AC$7=$V490,AB490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W490,$W490=\"\"),OR(AD$7=$V490,AC490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W490,$W490=\"\"),OR(AE$7=$V490,AD490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W490,$W490=\"\"),OR(AF$7=$V490,AE490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W490,$W490=\"\"),OR(AG$7=$V490,AF490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W490,$W490=\"\"),OR(AH$7=$V490,AG490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W490,$W490=\"\"),OR(AI$7=$V490,AH490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W490,$W490=\"\"),OR(AJ$7=$V490,AI490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W490,$W490=\"\"),OR(AK$7=$V490,AJ490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W490,$W490=\"\"),OR(AL$7=$V490,AK490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W490,$W490=\"\"),OR(AM$7=$V490,AL490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W490,$W490=\"\"),OR(AN$7=$V490,AM490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W490,$W490=\"\"),OR(AO$7=$V490,AN490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W490,$W490=\"\"),OR(AP$7=$V490,AO490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W490,$W490=\"\"),OR(AQ$7=$V490,AP490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W490,$W490=\"\"),OR(AR$7=$V490,AQ490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W490,$W490=\"\"),OR(AS$7=$V490,AR490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W490,$W490=\"\"),OR(AT$7=$V490,AS490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W490,$W490=\"\"),OR(AU$7=$V490,AT490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W490,$W490=\"\"),OR(AV$7=$V490,AU490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W490,$W490=\"\"),OR(AW$7=$V490,AV490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W490,$W490=\"\"),OR(AX$7=$V490,AW490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W490,$W490=\"\"),OR(AY$7=$V490,AX490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W490,$W490=\"\"),OR(AZ$7=$V490,AY490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W490,$W490=\"\"),OR(BA$7=$V490,AZ490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W490,$W490=\"\"),OR(BB$7=$V490,BA490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W490,$W490=\"\"),OR(BC$7=$V490,BB490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W490,$W490=\"\"),OR(BD$7=$V490,BC490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W490,$W490=\"\"),OR(BE$7=$V490,BD490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W490,$W490=\"\"),OR(BF$7=$V490,BE490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W490,$W490=\"\"),OR(BG$7=$V490,BF490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W490,$W490=\"\"),OR(BH$7=$V490,BG490<>\" \")),$S490*$J490*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[484,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A491,1)),\"\",INDEX(Database[Project Name],A491,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A491,1)),\"\",INDEX(Database[Watershed],$A491,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A491,1)),\"\",INDEX(Database[BMP Type],$A491,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A491,1)),\"\",INDEX(Database[BMP Sub-type],$A491,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A491,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A491,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A491,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A491,1))","v":""},{"$f":"IF(H491=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G491,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H491=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G491,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H491=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G491,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A491,1)),\"\",INDEX(Database[BMP Size],$A491,1))","v":""},{"$f":"IF(B491=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G491,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A491,1)),\"\",INDEX(Database[Service Level],$A491,1))","v":""},{"$f":"IF(B491=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G491,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B491=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G491,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A491,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A491,1))","v":""},{"$f":"IF(B491=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G491,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A491,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A491,1))","v":""},"",{"$f":"IF(B491=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G491,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A491,1)),\"\",INDEX(Database[Comments (text)],$A491,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A491,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A491,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A491,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A491,1))","v":""},{"$f":"IF($X$7=$V491,$S$8*J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W491,$W491=\"\"),OR(Y$7=$V491,X491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W491,$W491=\"\"),OR(Z$7=$V491,Y491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W491,$W491=\"\"),OR(AA$7=$V491,Z491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W491,$W491=\"\"),OR(AB$7=$V491,AA491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W491,$W491=\"\"),OR(AC$7=$V491,AB491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W491,$W491=\"\"),OR(AD$7=$V491,AC491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W491,$W491=\"\"),OR(AE$7=$V491,AD491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W491,$W491=\"\"),OR(AF$7=$V491,AE491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W491,$W491=\"\"),OR(AG$7=$V491,AF491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W491,$W491=\"\"),OR(AH$7=$V491,AG491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W491,$W491=\"\"),OR(AI$7=$V491,AH491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W491,$W491=\"\"),OR(AJ$7=$V491,AI491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W491,$W491=\"\"),OR(AK$7=$V491,AJ491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W491,$W491=\"\"),OR(AL$7=$V491,AK491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W491,$W491=\"\"),OR(AM$7=$V491,AL491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W491,$W491=\"\"),OR(AN$7=$V491,AM491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W491,$W491=\"\"),OR(AO$7=$V491,AN491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W491,$W491=\"\"),OR(AP$7=$V491,AO491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W491,$W491=\"\"),OR(AQ$7=$V491,AP491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W491,$W491=\"\"),OR(AR$7=$V491,AQ491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W491,$W491=\"\"),OR(AS$7=$V491,AR491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W491,$W491=\"\"),OR(AT$7=$V491,AS491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W491,$W491=\"\"),OR(AU$7=$V491,AT491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W491,$W491=\"\"),OR(AV$7=$V491,AU491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W491,$W491=\"\"),OR(AW$7=$V491,AV491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W491,$W491=\"\"),OR(AX$7=$V491,AW491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W491,$W491=\"\"),OR(AY$7=$V491,AX491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W491,$W491=\"\"),OR(AZ$7=$V491,AY491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W491,$W491=\"\"),OR(BA$7=$V491,AZ491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W491,$W491=\"\"),OR(BB$7=$V491,BA491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W491,$W491=\"\"),OR(BC$7=$V491,BB491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W491,$W491=\"\"),OR(BD$7=$V491,BC491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W491,$W491=\"\"),OR(BE$7=$V491,BD491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W491,$W491=\"\"),OR(BF$7=$V491,BE491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W491,$W491=\"\"),OR(BG$7=$V491,BF491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W491,$W491=\"\"),OR(BH$7=$V491,BG491<>\" \")),$S491*$J491*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[485,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A492,1)),\"\",INDEX(Database[Project Name],A492,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A492,1)),\"\",INDEX(Database[Watershed],$A492,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A492,1)),\"\",INDEX(Database[BMP Type],$A492,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A492,1)),\"\",INDEX(Database[BMP Sub-type],$A492,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A492,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A492,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A492,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A492,1))","v":""},{"$f":"IF(H492=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G492,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H492=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G492,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H492=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G492,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A492,1)),\"\",INDEX(Database[BMP Size],$A492,1))","v":""},{"$f":"IF(B492=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G492,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A492,1)),\"\",INDEX(Database[Service Level],$A492,1))","v":""},{"$f":"IF(B492=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G492,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B492=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G492,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A492,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A492,1))","v":""},{"$f":"IF(B492=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G492,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A492,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A492,1))","v":""},"",{"$f":"IF(B492=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G492,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A492,1)),\"\",INDEX(Database[Comments (text)],$A492,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A492,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A492,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A492,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A492,1))","v":""},{"$f":"IF($X$7=$V492,$S$8*J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W492,$W492=\"\"),OR(Y$7=$V492,X492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W492,$W492=\"\"),OR(Z$7=$V492,Y492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W492,$W492=\"\"),OR(AA$7=$V492,Z492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W492,$W492=\"\"),OR(AB$7=$V492,AA492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W492,$W492=\"\"),OR(AC$7=$V492,AB492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W492,$W492=\"\"),OR(AD$7=$V492,AC492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W492,$W492=\"\"),OR(AE$7=$V492,AD492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W492,$W492=\"\"),OR(AF$7=$V492,AE492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W492,$W492=\"\"),OR(AG$7=$V492,AF492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W492,$W492=\"\"),OR(AH$7=$V492,AG492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W492,$W492=\"\"),OR(AI$7=$V492,AH492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W492,$W492=\"\"),OR(AJ$7=$V492,AI492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W492,$W492=\"\"),OR(AK$7=$V492,AJ492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W492,$W492=\"\"),OR(AL$7=$V492,AK492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W492,$W492=\"\"),OR(AM$7=$V492,AL492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W492,$W492=\"\"),OR(AN$7=$V492,AM492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W492,$W492=\"\"),OR(AO$7=$V492,AN492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W492,$W492=\"\"),OR(AP$7=$V492,AO492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W492,$W492=\"\"),OR(AQ$7=$V492,AP492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W492,$W492=\"\"),OR(AR$7=$V492,AQ492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W492,$W492=\"\"),OR(AS$7=$V492,AR492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W492,$W492=\"\"),OR(AT$7=$V492,AS492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W492,$W492=\"\"),OR(AU$7=$V492,AT492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W492,$W492=\"\"),OR(AV$7=$V492,AU492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W492,$W492=\"\"),OR(AW$7=$V492,AV492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W492,$W492=\"\"),OR(AX$7=$V492,AW492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W492,$W492=\"\"),OR(AY$7=$V492,AX492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W492,$W492=\"\"),OR(AZ$7=$V492,AY492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W492,$W492=\"\"),OR(BA$7=$V492,AZ492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W492,$W492=\"\"),OR(BB$7=$V492,BA492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W492,$W492=\"\"),OR(BC$7=$V492,BB492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W492,$W492=\"\"),OR(BD$7=$V492,BC492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W492,$W492=\"\"),OR(BE$7=$V492,BD492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W492,$W492=\"\"),OR(BF$7=$V492,BE492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W492,$W492=\"\"),OR(BG$7=$V492,BF492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W492,$W492=\"\"),OR(BH$7=$V492,BG492<>\" \")),$S492*$J492*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[486,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A493,1)),\"\",INDEX(Database[Project Name],A493,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A493,1)),\"\",INDEX(Database[Watershed],$A493,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A493,1)),\"\",INDEX(Database[BMP Type],$A493,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A493,1)),\"\",INDEX(Database[BMP Sub-type],$A493,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A493,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A493,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A493,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A493,1))","v":""},{"$f":"IF(H493=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G493,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H493=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G493,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H493=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G493,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A493,1)),\"\",INDEX(Database[BMP Size],$A493,1))","v":""},{"$f":"IF(B493=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G493,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A493,1)),\"\",INDEX(Database[Service Level],$A493,1))","v":""},{"$f":"IF(B493=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G493,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B493=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G493,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A493,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A493,1))","v":""},{"$f":"IF(B493=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G493,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A493,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A493,1))","v":""},"",{"$f":"IF(B493=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G493,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A493,1)),\"\",INDEX(Database[Comments (text)],$A493,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A493,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A493,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A493,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A493,1))","v":""},{"$f":"IF($X$7=$V493,$S$8*J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W493,$W493=\"\"),OR(Y$7=$V493,X493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W493,$W493=\"\"),OR(Z$7=$V493,Y493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W493,$W493=\"\"),OR(AA$7=$V493,Z493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W493,$W493=\"\"),OR(AB$7=$V493,AA493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W493,$W493=\"\"),OR(AC$7=$V493,AB493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W493,$W493=\"\"),OR(AD$7=$V493,AC493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W493,$W493=\"\"),OR(AE$7=$V493,AD493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W493,$W493=\"\"),OR(AF$7=$V493,AE493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W493,$W493=\"\"),OR(AG$7=$V493,AF493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W493,$W493=\"\"),OR(AH$7=$V493,AG493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W493,$W493=\"\"),OR(AI$7=$V493,AH493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W493,$W493=\"\"),OR(AJ$7=$V493,AI493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W493,$W493=\"\"),OR(AK$7=$V493,AJ493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W493,$W493=\"\"),OR(AL$7=$V493,AK493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W493,$W493=\"\"),OR(AM$7=$V493,AL493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W493,$W493=\"\"),OR(AN$7=$V493,AM493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W493,$W493=\"\"),OR(AO$7=$V493,AN493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W493,$W493=\"\"),OR(AP$7=$V493,AO493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W493,$W493=\"\"),OR(AQ$7=$V493,AP493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W493,$W493=\"\"),OR(AR$7=$V493,AQ493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W493,$W493=\"\"),OR(AS$7=$V493,AR493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W493,$W493=\"\"),OR(AT$7=$V493,AS493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W493,$W493=\"\"),OR(AU$7=$V493,AT493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W493,$W493=\"\"),OR(AV$7=$V493,AU493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W493,$W493=\"\"),OR(AW$7=$V493,AV493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W493,$W493=\"\"),OR(AX$7=$V493,AW493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W493,$W493=\"\"),OR(AY$7=$V493,AX493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W493,$W493=\"\"),OR(AZ$7=$V493,AY493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W493,$W493=\"\"),OR(BA$7=$V493,AZ493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W493,$W493=\"\"),OR(BB$7=$V493,BA493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W493,$W493=\"\"),OR(BC$7=$V493,BB493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W493,$W493=\"\"),OR(BD$7=$V493,BC493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W493,$W493=\"\"),OR(BE$7=$V493,BD493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W493,$W493=\"\"),OR(BF$7=$V493,BE493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W493,$W493=\"\"),OR(BG$7=$V493,BF493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W493,$W493=\"\"),OR(BH$7=$V493,BG493<>\" \")),$S493*$J493*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[487,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A494,1)),\"\",INDEX(Database[Project Name],A494,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A494,1)),\"\",INDEX(Database[Watershed],$A494,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A494,1)),\"\",INDEX(Database[BMP Type],$A494,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A494,1)),\"\",INDEX(Database[BMP Sub-type],$A494,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A494,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A494,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A494,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A494,1))","v":""},{"$f":"IF(H494=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G494,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H494=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G494,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H494=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G494,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A494,1)),\"\",INDEX(Database[BMP Size],$A494,1))","v":""},{"$f":"IF(B494=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G494,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A494,1)),\"\",INDEX(Database[Service Level],$A494,1))","v":""},{"$f":"IF(B494=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G494,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B494=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G494,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A494,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A494,1))","v":""},{"$f":"IF(B494=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G494,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A494,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A494,1))","v":""},"",{"$f":"IF(B494=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G494,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A494,1)),\"\",INDEX(Database[Comments (text)],$A494,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A494,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A494,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A494,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A494,1))","v":""},{"$f":"IF($X$7=$V494,$S$8*J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W494,$W494=\"\"),OR(Y$7=$V494,X494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W494,$W494=\"\"),OR(Z$7=$V494,Y494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W494,$W494=\"\"),OR(AA$7=$V494,Z494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W494,$W494=\"\"),OR(AB$7=$V494,AA494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W494,$W494=\"\"),OR(AC$7=$V494,AB494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W494,$W494=\"\"),OR(AD$7=$V494,AC494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W494,$W494=\"\"),OR(AE$7=$V494,AD494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W494,$W494=\"\"),OR(AF$7=$V494,AE494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W494,$W494=\"\"),OR(AG$7=$V494,AF494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W494,$W494=\"\"),OR(AH$7=$V494,AG494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W494,$W494=\"\"),OR(AI$7=$V494,AH494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W494,$W494=\"\"),OR(AJ$7=$V494,AI494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W494,$W494=\"\"),OR(AK$7=$V494,AJ494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W494,$W494=\"\"),OR(AL$7=$V494,AK494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W494,$W494=\"\"),OR(AM$7=$V494,AL494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W494,$W494=\"\"),OR(AN$7=$V494,AM494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W494,$W494=\"\"),OR(AO$7=$V494,AN494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W494,$W494=\"\"),OR(AP$7=$V494,AO494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W494,$W494=\"\"),OR(AQ$7=$V494,AP494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W494,$W494=\"\"),OR(AR$7=$V494,AQ494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W494,$W494=\"\"),OR(AS$7=$V494,AR494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W494,$W494=\"\"),OR(AT$7=$V494,AS494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W494,$W494=\"\"),OR(AU$7=$V494,AT494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W494,$W494=\"\"),OR(AV$7=$V494,AU494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W494,$W494=\"\"),OR(AW$7=$V494,AV494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W494,$W494=\"\"),OR(AX$7=$V494,AW494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W494,$W494=\"\"),OR(AY$7=$V494,AX494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W494,$W494=\"\"),OR(AZ$7=$V494,AY494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W494,$W494=\"\"),OR(BA$7=$V494,AZ494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W494,$W494=\"\"),OR(BB$7=$V494,BA494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W494,$W494=\"\"),OR(BC$7=$V494,BB494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W494,$W494=\"\"),OR(BD$7=$V494,BC494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W494,$W494=\"\"),OR(BE$7=$V494,BD494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W494,$W494=\"\"),OR(BF$7=$V494,BE494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W494,$W494=\"\"),OR(BG$7=$V494,BF494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W494,$W494=\"\"),OR(BH$7=$V494,BG494<>\" \")),$S494*$J494*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[488,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A495,1)),\"\",INDEX(Database[Project Name],A495,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A495,1)),\"\",INDEX(Database[Watershed],$A495,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A495,1)),\"\",INDEX(Database[BMP Type],$A495,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A495,1)),\"\",INDEX(Database[BMP Sub-type],$A495,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A495,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A495,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A495,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A495,1))","v":""},{"$f":"IF(H495=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G495,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H495=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G495,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H495=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G495,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A495,1)),\"\",INDEX(Database[BMP Size],$A495,1))","v":""},{"$f":"IF(B495=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G495,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A495,1)),\"\",INDEX(Database[Service Level],$A495,1))","v":""},{"$f":"IF(B495=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G495,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B495=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G495,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A495,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A495,1))","v":""},{"$f":"IF(B495=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G495,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A495,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A495,1))","v":""},"",{"$f":"IF(B495=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G495,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A495,1)),\"\",INDEX(Database[Comments (text)],$A495,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A495,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A495,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A495,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A495,1))","v":""},{"$f":"IF($X$7=$V495,$S$8*J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W495,$W495=\"\"),OR(Y$7=$V495,X495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W495,$W495=\"\"),OR(Z$7=$V495,Y495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W495,$W495=\"\"),OR(AA$7=$V495,Z495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W495,$W495=\"\"),OR(AB$7=$V495,AA495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W495,$W495=\"\"),OR(AC$7=$V495,AB495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W495,$W495=\"\"),OR(AD$7=$V495,AC495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W495,$W495=\"\"),OR(AE$7=$V495,AD495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W495,$W495=\"\"),OR(AF$7=$V495,AE495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W495,$W495=\"\"),OR(AG$7=$V495,AF495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W495,$W495=\"\"),OR(AH$7=$V495,AG495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W495,$W495=\"\"),OR(AI$7=$V495,AH495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W495,$W495=\"\"),OR(AJ$7=$V495,AI495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W495,$W495=\"\"),OR(AK$7=$V495,AJ495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W495,$W495=\"\"),OR(AL$7=$V495,AK495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W495,$W495=\"\"),OR(AM$7=$V495,AL495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W495,$W495=\"\"),OR(AN$7=$V495,AM495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W495,$W495=\"\"),OR(AO$7=$V495,AN495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W495,$W495=\"\"),OR(AP$7=$V495,AO495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W495,$W495=\"\"),OR(AQ$7=$V495,AP495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W495,$W495=\"\"),OR(AR$7=$V495,AQ495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W495,$W495=\"\"),OR(AS$7=$V495,AR495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W495,$W495=\"\"),OR(AT$7=$V495,AS495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W495,$W495=\"\"),OR(AU$7=$V495,AT495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W495,$W495=\"\"),OR(AV$7=$V495,AU495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W495,$W495=\"\"),OR(AW$7=$V495,AV495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W495,$W495=\"\"),OR(AX$7=$V495,AW495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W495,$W495=\"\"),OR(AY$7=$V495,AX495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W495,$W495=\"\"),OR(AZ$7=$V495,AY495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W495,$W495=\"\"),OR(BA$7=$V495,AZ495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W495,$W495=\"\"),OR(BB$7=$V495,BA495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W495,$W495=\"\"),OR(BC$7=$V495,BB495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W495,$W495=\"\"),OR(BD$7=$V495,BC495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W495,$W495=\"\"),OR(BE$7=$V495,BD495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W495,$W495=\"\"),OR(BF$7=$V495,BE495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W495,$W495=\"\"),OR(BG$7=$V495,BF495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W495,$W495=\"\"),OR(BH$7=$V495,BG495<>\" \")),$S495*$J495*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[489,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A496,1)),\"\",INDEX(Database[Project Name],A496,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A496,1)),\"\",INDEX(Database[Watershed],$A496,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A496,1)),\"\",INDEX(Database[BMP Type],$A496,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A496,1)),\"\",INDEX(Database[BMP Sub-type],$A496,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A496,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A496,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A496,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A496,1))","v":""},{"$f":"IF(H496=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G496,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H496=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G496,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H496=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G496,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A496,1)),\"\",INDEX(Database[BMP Size],$A496,1))","v":""},{"$f":"IF(B496=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G496,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A496,1)),\"\",INDEX(Database[Service Level],$A496,1))","v":""},{"$f":"IF(B496=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G496,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B496=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G496,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A496,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A496,1))","v":""},{"$f":"IF(B496=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G496,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A496,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A496,1))","v":""},"",{"$f":"IF(B496=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G496,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A496,1)),\"\",INDEX(Database[Comments (text)],$A496,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A496,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A496,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A496,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A496,1))","v":""},{"$f":"IF($X$7=$V496,$S$8*J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W496,$W496=\"\"),OR(Y$7=$V496,X496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W496,$W496=\"\"),OR(Z$7=$V496,Y496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W496,$W496=\"\"),OR(AA$7=$V496,Z496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W496,$W496=\"\"),OR(AB$7=$V496,AA496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W496,$W496=\"\"),OR(AC$7=$V496,AB496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W496,$W496=\"\"),OR(AD$7=$V496,AC496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W496,$W496=\"\"),OR(AE$7=$V496,AD496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W496,$W496=\"\"),OR(AF$7=$V496,AE496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W496,$W496=\"\"),OR(AG$7=$V496,AF496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W496,$W496=\"\"),OR(AH$7=$V496,AG496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W496,$W496=\"\"),OR(AI$7=$V496,AH496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W496,$W496=\"\"),OR(AJ$7=$V496,AI496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W496,$W496=\"\"),OR(AK$7=$V496,AJ496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W496,$W496=\"\"),OR(AL$7=$V496,AK496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W496,$W496=\"\"),OR(AM$7=$V496,AL496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W496,$W496=\"\"),OR(AN$7=$V496,AM496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W496,$W496=\"\"),OR(AO$7=$V496,AN496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W496,$W496=\"\"),OR(AP$7=$V496,AO496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W496,$W496=\"\"),OR(AQ$7=$V496,AP496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W496,$W496=\"\"),OR(AR$7=$V496,AQ496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W496,$W496=\"\"),OR(AS$7=$V496,AR496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W496,$W496=\"\"),OR(AT$7=$V496,AS496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W496,$W496=\"\"),OR(AU$7=$V496,AT496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W496,$W496=\"\"),OR(AV$7=$V496,AU496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W496,$W496=\"\"),OR(AW$7=$V496,AV496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W496,$W496=\"\"),OR(AX$7=$V496,AW496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W496,$W496=\"\"),OR(AY$7=$V496,AX496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W496,$W496=\"\"),OR(AZ$7=$V496,AY496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W496,$W496=\"\"),OR(BA$7=$V496,AZ496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W496,$W496=\"\"),OR(BB$7=$V496,BA496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W496,$W496=\"\"),OR(BC$7=$V496,BB496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W496,$W496=\"\"),OR(BD$7=$V496,BC496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W496,$W496=\"\"),OR(BE$7=$V496,BD496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W496,$W496=\"\"),OR(BF$7=$V496,BE496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W496,$W496=\"\"),OR(BG$7=$V496,BF496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W496,$W496=\"\"),OR(BH$7=$V496,BG496<>\" \")),$S496*$J496*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[490,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A497,1)),\"\",INDEX(Database[Project Name],A497,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A497,1)),\"\",INDEX(Database[Watershed],$A497,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A497,1)),\"\",INDEX(Database[BMP Type],$A497,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A497,1)),\"\",INDEX(Database[BMP Sub-type],$A497,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A497,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A497,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A497,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A497,1))","v":""},{"$f":"IF(H497=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G497,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H497=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G497,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H497=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G497,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A497,1)),\"\",INDEX(Database[BMP Size],$A497,1))","v":""},{"$f":"IF(B497=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G497,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A497,1)),\"\",INDEX(Database[Service Level],$A497,1))","v":""},{"$f":"IF(B497=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G497,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B497=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G497,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A497,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A497,1))","v":""},{"$f":"IF(B497=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G497,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A497,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A497,1))","v":""},"",{"$f":"IF(B497=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G497,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A497,1)),\"\",INDEX(Database[Comments (text)],$A497,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A497,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A497,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A497,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A497,1))","v":""},{"$f":"IF($X$7=$V497,$S$8*J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W497,$W497=\"\"),OR(Y$7=$V497,X497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W497,$W497=\"\"),OR(Z$7=$V497,Y497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W497,$W497=\"\"),OR(AA$7=$V497,Z497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W497,$W497=\"\"),OR(AB$7=$V497,AA497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W497,$W497=\"\"),OR(AC$7=$V497,AB497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W497,$W497=\"\"),OR(AD$7=$V497,AC497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W497,$W497=\"\"),OR(AE$7=$V497,AD497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W497,$W497=\"\"),OR(AF$7=$V497,AE497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W497,$W497=\"\"),OR(AG$7=$V497,AF497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W497,$W497=\"\"),OR(AH$7=$V497,AG497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W497,$W497=\"\"),OR(AI$7=$V497,AH497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W497,$W497=\"\"),OR(AJ$7=$V497,AI497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W497,$W497=\"\"),OR(AK$7=$V497,AJ497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W497,$W497=\"\"),OR(AL$7=$V497,AK497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W497,$W497=\"\"),OR(AM$7=$V497,AL497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W497,$W497=\"\"),OR(AN$7=$V497,AM497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W497,$W497=\"\"),OR(AO$7=$V497,AN497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W497,$W497=\"\"),OR(AP$7=$V497,AO497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W497,$W497=\"\"),OR(AQ$7=$V497,AP497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W497,$W497=\"\"),OR(AR$7=$V497,AQ497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W497,$W497=\"\"),OR(AS$7=$V497,AR497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W497,$W497=\"\"),OR(AT$7=$V497,AS497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W497,$W497=\"\"),OR(AU$7=$V497,AT497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W497,$W497=\"\"),OR(AV$7=$V497,AU497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W497,$W497=\"\"),OR(AW$7=$V497,AV497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W497,$W497=\"\"),OR(AX$7=$V497,AW497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W497,$W497=\"\"),OR(AY$7=$V497,AX497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W497,$W497=\"\"),OR(AZ$7=$V497,AY497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W497,$W497=\"\"),OR(BA$7=$V497,AZ497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W497,$W497=\"\"),OR(BB$7=$V497,BA497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W497,$W497=\"\"),OR(BC$7=$V497,BB497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W497,$W497=\"\"),OR(BD$7=$V497,BC497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W497,$W497=\"\"),OR(BE$7=$V497,BD497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W497,$W497=\"\"),OR(BF$7=$V497,BE497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W497,$W497=\"\"),OR(BG$7=$V497,BF497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W497,$W497=\"\"),OR(BH$7=$V497,BG497<>\" \")),$S497*$J497*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[491,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A498,1)),\"\",INDEX(Database[Project Name],A498,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A498,1)),\"\",INDEX(Database[Watershed],$A498,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A498,1)),\"\",INDEX(Database[BMP Type],$A498,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A498,1)),\"\",INDEX(Database[BMP Sub-type],$A498,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A498,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A498,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A498,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A498,1))","v":""},{"$f":"IF(H498=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G498,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H498=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G498,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H498=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G498,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A498,1)),\"\",INDEX(Database[BMP Size],$A498,1))","v":""},{"$f":"IF(B498=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G498,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A498,1)),\"\",INDEX(Database[Service Level],$A498,1))","v":""},{"$f":"IF(B498=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G498,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B498=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G498,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A498,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A498,1))","v":""},{"$f":"IF(B498=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G498,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A498,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A498,1))","v":""},"",{"$f":"IF(B498=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G498,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A498,1)),\"\",INDEX(Database[Comments (text)],$A498,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A498,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A498,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A498,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A498,1))","v":""},{"$f":"IF($X$7=$V498,$S$8*J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W498,$W498=\"\"),OR(Y$7=$V498,X498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W498,$W498=\"\"),OR(Z$7=$V498,Y498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W498,$W498=\"\"),OR(AA$7=$V498,Z498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W498,$W498=\"\"),OR(AB$7=$V498,AA498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W498,$W498=\"\"),OR(AC$7=$V498,AB498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W498,$W498=\"\"),OR(AD$7=$V498,AC498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W498,$W498=\"\"),OR(AE$7=$V498,AD498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W498,$W498=\"\"),OR(AF$7=$V498,AE498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W498,$W498=\"\"),OR(AG$7=$V498,AF498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W498,$W498=\"\"),OR(AH$7=$V498,AG498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W498,$W498=\"\"),OR(AI$7=$V498,AH498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W498,$W498=\"\"),OR(AJ$7=$V498,AI498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W498,$W498=\"\"),OR(AK$7=$V498,AJ498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W498,$W498=\"\"),OR(AL$7=$V498,AK498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W498,$W498=\"\"),OR(AM$7=$V498,AL498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W498,$W498=\"\"),OR(AN$7=$V498,AM498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W498,$W498=\"\"),OR(AO$7=$V498,AN498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W498,$W498=\"\"),OR(AP$7=$V498,AO498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W498,$W498=\"\"),OR(AQ$7=$V498,AP498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W498,$W498=\"\"),OR(AR$7=$V498,AQ498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W498,$W498=\"\"),OR(AS$7=$V498,AR498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W498,$W498=\"\"),OR(AT$7=$V498,AS498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W498,$W498=\"\"),OR(AU$7=$V498,AT498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W498,$W498=\"\"),OR(AV$7=$V498,AU498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W498,$W498=\"\"),OR(AW$7=$V498,AV498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W498,$W498=\"\"),OR(AX$7=$V498,AW498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W498,$W498=\"\"),OR(AY$7=$V498,AX498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W498,$W498=\"\"),OR(AZ$7=$V498,AY498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W498,$W498=\"\"),OR(BA$7=$V498,AZ498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W498,$W498=\"\"),OR(BB$7=$V498,BA498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W498,$W498=\"\"),OR(BC$7=$V498,BB498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W498,$W498=\"\"),OR(BD$7=$V498,BC498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W498,$W498=\"\"),OR(BE$7=$V498,BD498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W498,$W498=\"\"),OR(BF$7=$V498,BE498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W498,$W498=\"\"),OR(BG$7=$V498,BF498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W498,$W498=\"\"),OR(BH$7=$V498,BG498<>\" \")),$S498*$J498*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[492,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A499,1)),\"\",INDEX(Database[Project Name],A499,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A499,1)),\"\",INDEX(Database[Watershed],$A499,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A499,1)),\"\",INDEX(Database[BMP Type],$A499,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A499,1)),\"\",INDEX(Database[BMP Sub-type],$A499,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A499,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A499,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A499,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A499,1))","v":""},{"$f":"IF(H499=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G499,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H499=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G499,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H499=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G499,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A499,1)),\"\",INDEX(Database[BMP Size],$A499,1))","v":""},{"$f":"IF(B499=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G499,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A499,1)),\"\",INDEX(Database[Service Level],$A499,1))","v":""},{"$f":"IF(B499=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G499,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B499=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G499,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A499,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A499,1))","v":""},{"$f":"IF(B499=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G499,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A499,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A499,1))","v":""},"",{"$f":"IF(B499=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G499,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A499,1)),\"\",INDEX(Database[Comments (text)],$A499,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A499,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A499,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A499,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A499,1))","v":""},{"$f":"IF($X$7=$V499,$S$8*J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W499,$W499=\"\"),OR(Y$7=$V499,X499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W499,$W499=\"\"),OR(Z$7=$V499,Y499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W499,$W499=\"\"),OR(AA$7=$V499,Z499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W499,$W499=\"\"),OR(AB$7=$V499,AA499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W499,$W499=\"\"),OR(AC$7=$V499,AB499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W499,$W499=\"\"),OR(AD$7=$V499,AC499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W499,$W499=\"\"),OR(AE$7=$V499,AD499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W499,$W499=\"\"),OR(AF$7=$V499,AE499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W499,$W499=\"\"),OR(AG$7=$V499,AF499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W499,$W499=\"\"),OR(AH$7=$V499,AG499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W499,$W499=\"\"),OR(AI$7=$V499,AH499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W499,$W499=\"\"),OR(AJ$7=$V499,AI499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W499,$W499=\"\"),OR(AK$7=$V499,AJ499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W499,$W499=\"\"),OR(AL$7=$V499,AK499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W499,$W499=\"\"),OR(AM$7=$V499,AL499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W499,$W499=\"\"),OR(AN$7=$V499,AM499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W499,$W499=\"\"),OR(AO$7=$V499,AN499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W499,$W499=\"\"),OR(AP$7=$V499,AO499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W499,$W499=\"\"),OR(AQ$7=$V499,AP499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W499,$W499=\"\"),OR(AR$7=$V499,AQ499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W499,$W499=\"\"),OR(AS$7=$V499,AR499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W499,$W499=\"\"),OR(AT$7=$V499,AS499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W499,$W499=\"\"),OR(AU$7=$V499,AT499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W499,$W499=\"\"),OR(AV$7=$V499,AU499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W499,$W499=\"\"),OR(AW$7=$V499,AV499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W499,$W499=\"\"),OR(AX$7=$V499,AW499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W499,$W499=\"\"),OR(AY$7=$V499,AX499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W499,$W499=\"\"),OR(AZ$7=$V499,AY499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W499,$W499=\"\"),OR(BA$7=$V499,AZ499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W499,$W499=\"\"),OR(BB$7=$V499,BA499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W499,$W499=\"\"),OR(BC$7=$V499,BB499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W499,$W499=\"\"),OR(BD$7=$V499,BC499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W499,$W499=\"\"),OR(BE$7=$V499,BD499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W499,$W499=\"\"),OR(BF$7=$V499,BE499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W499,$W499=\"\"),OR(BG$7=$V499,BF499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W499,$W499=\"\"),OR(BH$7=$V499,BG499<>\" \")),$S499*$J499*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[493,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A500,1)),\"\",INDEX(Database[Project Name],A500,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A500,1)),\"\",INDEX(Database[Watershed],$A500,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A500,1)),\"\",INDEX(Database[BMP Type],$A500,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A500,1)),\"\",INDEX(Database[BMP Sub-type],$A500,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A500,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A500,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A500,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A500,1))","v":""},{"$f":"IF(H500=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G500,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H500=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G500,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H500=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G500,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A500,1)),\"\",INDEX(Database[BMP Size],$A500,1))","v":""},{"$f":"IF(B500=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G500,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A500,1)),\"\",INDEX(Database[Service Level],$A500,1))","v":""},{"$f":"IF(B500=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G500,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B500=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G500,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A500,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A500,1))","v":""},{"$f":"IF(B500=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G500,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A500,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A500,1))","v":""},"",{"$f":"IF(B500=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G500,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A500,1)),\"\",INDEX(Database[Comments (text)],$A500,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A500,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A500,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A500,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A500,1))","v":""},{"$f":"IF($X$7=$V500,$S$8*J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W500,$W500=\"\"),OR(Y$7=$V500,X500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W500,$W500=\"\"),OR(Z$7=$V500,Y500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W500,$W500=\"\"),OR(AA$7=$V500,Z500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W500,$W500=\"\"),OR(AB$7=$V500,AA500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W500,$W500=\"\"),OR(AC$7=$V500,AB500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W500,$W500=\"\"),OR(AD$7=$V500,AC500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W500,$W500=\"\"),OR(AE$7=$V500,AD500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W500,$W500=\"\"),OR(AF$7=$V500,AE500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W500,$W500=\"\"),OR(AG$7=$V500,AF500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W500,$W500=\"\"),OR(AH$7=$V500,AG500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W500,$W500=\"\"),OR(AI$7=$V500,AH500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W500,$W500=\"\"),OR(AJ$7=$V500,AI500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W500,$W500=\"\"),OR(AK$7=$V500,AJ500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W500,$W500=\"\"),OR(AL$7=$V500,AK500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W500,$W500=\"\"),OR(AM$7=$V500,AL500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W500,$W500=\"\"),OR(AN$7=$V500,AM500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W500,$W500=\"\"),OR(AO$7=$V500,AN500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W500,$W500=\"\"),OR(AP$7=$V500,AO500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W500,$W500=\"\"),OR(AQ$7=$V500,AP500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W500,$W500=\"\"),OR(AR$7=$V500,AQ500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W500,$W500=\"\"),OR(AS$7=$V500,AR500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W500,$W500=\"\"),OR(AT$7=$V500,AS500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W500,$W500=\"\"),OR(AU$7=$V500,AT500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W500,$W500=\"\"),OR(AV$7=$V500,AU500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W500,$W500=\"\"),OR(AW$7=$V500,AV500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W500,$W500=\"\"),OR(AX$7=$V500,AW500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W500,$W500=\"\"),OR(AY$7=$V500,AX500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W500,$W500=\"\"),OR(AZ$7=$V500,AY500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W500,$W500=\"\"),OR(BA$7=$V500,AZ500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W500,$W500=\"\"),OR(BB$7=$V500,BA500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W500,$W500=\"\"),OR(BC$7=$V500,BB500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W500,$W500=\"\"),OR(BD$7=$V500,BC500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W500,$W500=\"\"),OR(BE$7=$V500,BD500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W500,$W500=\"\"),OR(BF$7=$V500,BE500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W500,$W500=\"\"),OR(BG$7=$V500,BF500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W500,$W500=\"\"),OR(BH$7=$V500,BG500<>\" \")),$S500*$J500*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[494,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A501,1)),\"\",INDEX(Database[Project Name],A501,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A501,1)),\"\",INDEX(Database[Watershed],$A501,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A501,1)),\"\",INDEX(Database[BMP Type],$A501,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A501,1)),\"\",INDEX(Database[BMP Sub-type],$A501,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A501,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A501,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A501,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A501,1))","v":""},{"$f":"IF(H501=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G501,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H501=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G501,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H501=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G501,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A501,1)),\"\",INDEX(Database[BMP Size],$A501,1))","v":""},{"$f":"IF(B501=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G501,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A501,1)),\"\",INDEX(Database[Service Level],$A501,1))","v":""},{"$f":"IF(B501=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G501,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B501=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G501,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A501,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A501,1))","v":""},{"$f":"IF(B501=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G501,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A501,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A501,1))","v":""},"",{"$f":"IF(B501=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G501,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A501,1)),\"\",INDEX(Database[Comments (text)],$A501,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A501,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A501,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A501,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A501,1))","v":""},{"$f":"IF($X$7=$V501,$S$8*J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W501,$W501=\"\"),OR(Y$7=$V501,X501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W501,$W501=\"\"),OR(Z$7=$V501,Y501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W501,$W501=\"\"),OR(AA$7=$V501,Z501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W501,$W501=\"\"),OR(AB$7=$V501,AA501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W501,$W501=\"\"),OR(AC$7=$V501,AB501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W501,$W501=\"\"),OR(AD$7=$V501,AC501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W501,$W501=\"\"),OR(AE$7=$V501,AD501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W501,$W501=\"\"),OR(AF$7=$V501,AE501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W501,$W501=\"\"),OR(AG$7=$V501,AF501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W501,$W501=\"\"),OR(AH$7=$V501,AG501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W501,$W501=\"\"),OR(AI$7=$V501,AH501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W501,$W501=\"\"),OR(AJ$7=$V501,AI501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W501,$W501=\"\"),OR(AK$7=$V501,AJ501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W501,$W501=\"\"),OR(AL$7=$V501,AK501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W501,$W501=\"\"),OR(AM$7=$V501,AL501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W501,$W501=\"\"),OR(AN$7=$V501,AM501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W501,$W501=\"\"),OR(AO$7=$V501,AN501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W501,$W501=\"\"),OR(AP$7=$V501,AO501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W501,$W501=\"\"),OR(AQ$7=$V501,AP501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W501,$W501=\"\"),OR(AR$7=$V501,AQ501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W501,$W501=\"\"),OR(AS$7=$V501,AR501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W501,$W501=\"\"),OR(AT$7=$V501,AS501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W501,$W501=\"\"),OR(AU$7=$V501,AT501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W501,$W501=\"\"),OR(AV$7=$V501,AU501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W501,$W501=\"\"),OR(AW$7=$V501,AV501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W501,$W501=\"\"),OR(AX$7=$V501,AW501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W501,$W501=\"\"),OR(AY$7=$V501,AX501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W501,$W501=\"\"),OR(AZ$7=$V501,AY501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W501,$W501=\"\"),OR(BA$7=$V501,AZ501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W501,$W501=\"\"),OR(BB$7=$V501,BA501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W501,$W501=\"\"),OR(BC$7=$V501,BB501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W501,$W501=\"\"),OR(BD$7=$V501,BC501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W501,$W501=\"\"),OR(BE$7=$V501,BD501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W501,$W501=\"\"),OR(BF$7=$V501,BE501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W501,$W501=\"\"),OR(BG$7=$V501,BF501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W501,$W501=\"\"),OR(BH$7=$V501,BG501<>\" \")),$S501*$J501*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[495,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A502,1)),\"\",INDEX(Database[Project Name],A502,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A502,1)),\"\",INDEX(Database[Watershed],$A502,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A502,1)),\"\",INDEX(Database[BMP Type],$A502,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A502,1)),\"\",INDEX(Database[BMP Sub-type],$A502,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A502,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A502,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A502,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A502,1))","v":""},{"$f":"IF(H502=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G502,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H502=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G502,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H502=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G502,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A502,1)),\"\",INDEX(Database[BMP Size],$A502,1))","v":""},{"$f":"IF(B502=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G502,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A502,1)),\"\",INDEX(Database[Service Level],$A502,1))","v":""},{"$f":"IF(B502=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G502,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B502=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G502,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A502,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A502,1))","v":""},{"$f":"IF(B502=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G502,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A502,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A502,1))","v":""},"",{"$f":"IF(B502=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G502,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A502,1)),\"\",INDEX(Database[Comments (text)],$A502,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A502,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A502,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A502,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A502,1))","v":""},{"$f":"IF($X$7=$V502,$S$8*J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W502,$W502=\"\"),OR(Y$7=$V502,X502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W502,$W502=\"\"),OR(Z$7=$V502,Y502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W502,$W502=\"\"),OR(AA$7=$V502,Z502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W502,$W502=\"\"),OR(AB$7=$V502,AA502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W502,$W502=\"\"),OR(AC$7=$V502,AB502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W502,$W502=\"\"),OR(AD$7=$V502,AC502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W502,$W502=\"\"),OR(AE$7=$V502,AD502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W502,$W502=\"\"),OR(AF$7=$V502,AE502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W502,$W502=\"\"),OR(AG$7=$V502,AF502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W502,$W502=\"\"),OR(AH$7=$V502,AG502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W502,$W502=\"\"),OR(AI$7=$V502,AH502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W502,$W502=\"\"),OR(AJ$7=$V502,AI502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W502,$W502=\"\"),OR(AK$7=$V502,AJ502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W502,$W502=\"\"),OR(AL$7=$V502,AK502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W502,$W502=\"\"),OR(AM$7=$V502,AL502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W502,$W502=\"\"),OR(AN$7=$V502,AM502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W502,$W502=\"\"),OR(AO$7=$V502,AN502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W502,$W502=\"\"),OR(AP$7=$V502,AO502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W502,$W502=\"\"),OR(AQ$7=$V502,AP502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W502,$W502=\"\"),OR(AR$7=$V502,AQ502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W502,$W502=\"\"),OR(AS$7=$V502,AR502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W502,$W502=\"\"),OR(AT$7=$V502,AS502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W502,$W502=\"\"),OR(AU$7=$V502,AT502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W502,$W502=\"\"),OR(AV$7=$V502,AU502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W502,$W502=\"\"),OR(AW$7=$V502,AV502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W502,$W502=\"\"),OR(AX$7=$V502,AW502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W502,$W502=\"\"),OR(AY$7=$V502,AX502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W502,$W502=\"\"),OR(AZ$7=$V502,AY502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W502,$W502=\"\"),OR(BA$7=$V502,AZ502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W502,$W502=\"\"),OR(BB$7=$V502,BA502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W502,$W502=\"\"),OR(BC$7=$V502,BB502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W502,$W502=\"\"),OR(BD$7=$V502,BC502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W502,$W502=\"\"),OR(BE$7=$V502,BD502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W502,$W502=\"\"),OR(BF$7=$V502,BE502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W502,$W502=\"\"),OR(BG$7=$V502,BF502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W502,$W502=\"\"),OR(BH$7=$V502,BG502<>\" \")),$S502*$J502*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[496,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A503,1)),\"\",INDEX(Database[Project Name],A503,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A503,1)),\"\",INDEX(Database[Watershed],$A503,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A503,1)),\"\",INDEX(Database[BMP Type],$A503,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A503,1)),\"\",INDEX(Database[BMP Sub-type],$A503,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A503,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A503,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A503,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A503,1))","v":""},{"$f":"IF(H503=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G503,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H503=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G503,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H503=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G503,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A503,1)),\"\",INDEX(Database[BMP Size],$A503,1))","v":""},{"$f":"IF(B503=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G503,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A503,1)),\"\",INDEX(Database[Service Level],$A503,1))","v":""},{"$f":"IF(B503=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G503,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B503=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G503,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A503,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A503,1))","v":""},{"$f":"IF(B503=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G503,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A503,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A503,1))","v":""},"",{"$f":"IF(B503=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G503,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A503,1)),\"\",INDEX(Database[Comments (text)],$A503,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A503,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A503,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A503,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A503,1))","v":""},{"$f":"IF($X$7=$V503,$S$8*J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W503,$W503=\"\"),OR(Y$7=$V503,X503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W503,$W503=\"\"),OR(Z$7=$V503,Y503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W503,$W503=\"\"),OR(AA$7=$V503,Z503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W503,$W503=\"\"),OR(AB$7=$V503,AA503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W503,$W503=\"\"),OR(AC$7=$V503,AB503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W503,$W503=\"\"),OR(AD$7=$V503,AC503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W503,$W503=\"\"),OR(AE$7=$V503,AD503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W503,$W503=\"\"),OR(AF$7=$V503,AE503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W503,$W503=\"\"),OR(AG$7=$V503,AF503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W503,$W503=\"\"),OR(AH$7=$V503,AG503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W503,$W503=\"\"),OR(AI$7=$V503,AH503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W503,$W503=\"\"),OR(AJ$7=$V503,AI503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W503,$W503=\"\"),OR(AK$7=$V503,AJ503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W503,$W503=\"\"),OR(AL$7=$V503,AK503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W503,$W503=\"\"),OR(AM$7=$V503,AL503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W503,$W503=\"\"),OR(AN$7=$V503,AM503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W503,$W503=\"\"),OR(AO$7=$V503,AN503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W503,$W503=\"\"),OR(AP$7=$V503,AO503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W503,$W503=\"\"),OR(AQ$7=$V503,AP503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W503,$W503=\"\"),OR(AR$7=$V503,AQ503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W503,$W503=\"\"),OR(AS$7=$V503,AR503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W503,$W503=\"\"),OR(AT$7=$V503,AS503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W503,$W503=\"\"),OR(AU$7=$V503,AT503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W503,$W503=\"\"),OR(AV$7=$V503,AU503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W503,$W503=\"\"),OR(AW$7=$V503,AV503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W503,$W503=\"\"),OR(AX$7=$V503,AW503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W503,$W503=\"\"),OR(AY$7=$V503,AX503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W503,$W503=\"\"),OR(AZ$7=$V503,AY503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W503,$W503=\"\"),OR(BA$7=$V503,AZ503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W503,$W503=\"\"),OR(BB$7=$V503,BA503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W503,$W503=\"\"),OR(BC$7=$V503,BB503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W503,$W503=\"\"),OR(BD$7=$V503,BC503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W503,$W503=\"\"),OR(BE$7=$V503,BD503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W503,$W503=\"\"),OR(BF$7=$V503,BE503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W503,$W503=\"\"),OR(BG$7=$V503,BF503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W503,$W503=\"\"),OR(BH$7=$V503,BG503<>\" \")),$S503*$J503*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[497,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A504,1)),\"\",INDEX(Database[Project Name],A504,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A504,1)),\"\",INDEX(Database[Watershed],$A504,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A504,1)),\"\",INDEX(Database[BMP Type],$A504,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A504,1)),\"\",INDEX(Database[BMP Sub-type],$A504,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A504,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A504,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A504,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A504,1))","v":""},{"$f":"IF(H504=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G504,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H504=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G504,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H504=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G504,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A504,1)),\"\",INDEX(Database[BMP Size],$A504,1))","v":""},{"$f":"IF(B504=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G504,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A504,1)),\"\",INDEX(Database[Service Level],$A504,1))","v":""},{"$f":"IF(B504=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G504,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B504=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G504,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A504,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A504,1))","v":""},{"$f":"IF(B504=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G504,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A504,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A504,1))","v":""},"",{"$f":"IF(B504=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G504,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A504,1)),\"\",INDEX(Database[Comments (text)],$A504,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A504,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A504,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A504,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A504,1))","v":""},{"$f":"IF($X$7=$V504,$S$8*J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W504,$W504=\"\"),OR(Y$7=$V504,X504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W504,$W504=\"\"),OR(Z$7=$V504,Y504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W504,$W504=\"\"),OR(AA$7=$V504,Z504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W504,$W504=\"\"),OR(AB$7=$V504,AA504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W504,$W504=\"\"),OR(AC$7=$V504,AB504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W504,$W504=\"\"),OR(AD$7=$V504,AC504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W504,$W504=\"\"),OR(AE$7=$V504,AD504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W504,$W504=\"\"),OR(AF$7=$V504,AE504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W504,$W504=\"\"),OR(AG$7=$V504,AF504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W504,$W504=\"\"),OR(AH$7=$V504,AG504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W504,$W504=\"\"),OR(AI$7=$V504,AH504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W504,$W504=\"\"),OR(AJ$7=$V504,AI504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W504,$W504=\"\"),OR(AK$7=$V504,AJ504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W504,$W504=\"\"),OR(AL$7=$V504,AK504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W504,$W504=\"\"),OR(AM$7=$V504,AL504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W504,$W504=\"\"),OR(AN$7=$V504,AM504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W504,$W504=\"\"),OR(AO$7=$V504,AN504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W504,$W504=\"\"),OR(AP$7=$V504,AO504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W504,$W504=\"\"),OR(AQ$7=$V504,AP504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W504,$W504=\"\"),OR(AR$7=$V504,AQ504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W504,$W504=\"\"),OR(AS$7=$V504,AR504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W504,$W504=\"\"),OR(AT$7=$V504,AS504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W504,$W504=\"\"),OR(AU$7=$V504,AT504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W504,$W504=\"\"),OR(AV$7=$V504,AU504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W504,$W504=\"\"),OR(AW$7=$V504,AV504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W504,$W504=\"\"),OR(AX$7=$V504,AW504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W504,$W504=\"\"),OR(AY$7=$V504,AX504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W504,$W504=\"\"),OR(AZ$7=$V504,AY504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W504,$W504=\"\"),OR(BA$7=$V504,AZ504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W504,$W504=\"\"),OR(BB$7=$V504,BA504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W504,$W504=\"\"),OR(BC$7=$V504,BB504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W504,$W504=\"\"),OR(BD$7=$V504,BC504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W504,$W504=\"\"),OR(BE$7=$V504,BD504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W504,$W504=\"\"),OR(BF$7=$V504,BE504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W504,$W504=\"\"),OR(BG$7=$V504,BF504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W504,$W504=\"\"),OR(BH$7=$V504,BG504<>\" \")),$S504*$J504*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[498,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A505,1)),\"\",INDEX(Database[Project Name],A505,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A505,1)),\"\",INDEX(Database[Watershed],$A505,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A505,1)),\"\",INDEX(Database[BMP Type],$A505,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A505,1)),\"\",INDEX(Database[BMP Sub-type],$A505,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A505,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A505,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A505,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A505,1))","v":""},{"$f":"IF(H505=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G505,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H505=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G505,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H505=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G505,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A505,1)),\"\",INDEX(Database[BMP Size],$A505,1))","v":""},{"$f":"IF(B505=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G505,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A505,1)),\"\",INDEX(Database[Service Level],$A505,1))","v":""},{"$f":"IF(B505=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G505,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B505=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G505,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A505,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A505,1))","v":""},{"$f":"IF(B505=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G505,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A505,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A505,1))","v":""},"",{"$f":"IF(B505=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G505,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A505,1)),\"\",INDEX(Database[Comments (text)],$A505,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A505,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A505,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A505,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A505,1))","v":""},{"$f":"IF($X$7=$V505,$S$8*J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W505,$W505=\"\"),OR(Y$7=$V505,X505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W505,$W505=\"\"),OR(Z$7=$V505,Y505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W505,$W505=\"\"),OR(AA$7=$V505,Z505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W505,$W505=\"\"),OR(AB$7=$V505,AA505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W505,$W505=\"\"),OR(AC$7=$V505,AB505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W505,$W505=\"\"),OR(AD$7=$V505,AC505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W505,$W505=\"\"),OR(AE$7=$V505,AD505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W505,$W505=\"\"),OR(AF$7=$V505,AE505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W505,$W505=\"\"),OR(AG$7=$V505,AF505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W505,$W505=\"\"),OR(AH$7=$V505,AG505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W505,$W505=\"\"),OR(AI$7=$V505,AH505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W505,$W505=\"\"),OR(AJ$7=$V505,AI505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W505,$W505=\"\"),OR(AK$7=$V505,AJ505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W505,$W505=\"\"),OR(AL$7=$V505,AK505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W505,$W505=\"\"),OR(AM$7=$V505,AL505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W505,$W505=\"\"),OR(AN$7=$V505,AM505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W505,$W505=\"\"),OR(AO$7=$V505,AN505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W505,$W505=\"\"),OR(AP$7=$V505,AO505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W505,$W505=\"\"),OR(AQ$7=$V505,AP505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W505,$W505=\"\"),OR(AR$7=$V505,AQ505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W505,$W505=\"\"),OR(AS$7=$V505,AR505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W505,$W505=\"\"),OR(AT$7=$V505,AS505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W505,$W505=\"\"),OR(AU$7=$V505,AT505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W505,$W505=\"\"),OR(AV$7=$V505,AU505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W505,$W505=\"\"),OR(AW$7=$V505,AV505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W505,$W505=\"\"),OR(AX$7=$V505,AW505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W505,$W505=\"\"),OR(AY$7=$V505,AX505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W505,$W505=\"\"),OR(AZ$7=$V505,AY505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W505,$W505=\"\"),OR(BA$7=$V505,AZ505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W505,$W505=\"\"),OR(BB$7=$V505,BA505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W505,$W505=\"\"),OR(BC$7=$V505,BB505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W505,$W505=\"\"),OR(BD$7=$V505,BC505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W505,$W505=\"\"),OR(BE$7=$V505,BD505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W505,$W505=\"\"),OR(BF$7=$V505,BE505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W505,$W505=\"\"),OR(BG$7=$V505,BF505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W505,$W505=\"\"),OR(BH$7=$V505,BG505<>\" \")),$S505*$J505*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[499,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A506,1)),\"\",INDEX(Database[Project Name],A506,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A506,1)),\"\",INDEX(Database[Watershed],$A506,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A506,1)),\"\",INDEX(Database[BMP Type],$A506,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A506,1)),\"\",INDEX(Database[BMP Sub-type],$A506,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A506,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A506,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A506,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A506,1))","v":""},{"$f":"IF(H506=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G506,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H506=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G506,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H506=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G506,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A506,1)),\"\",INDEX(Database[BMP Size],$A506,1))","v":""},{"$f":"IF(B506=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G506,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A506,1)),\"\",INDEX(Database[Service Level],$A506,1))","v":""},{"$f":"IF(B506=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G506,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B506=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G506,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A506,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A506,1))","v":""},{"$f":"IF(B506=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G506,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A506,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A506,1))","v":""},"",{"$f":"IF(B506=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G506,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A506,1)),\"\",INDEX(Database[Comments (text)],$A506,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A506,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A506,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A506,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A506,1))","v":""},{"$f":"IF($X$7=$V506,$S$8*J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W506,$W506=\"\"),OR(Y$7=$V506,X506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W506,$W506=\"\"),OR(Z$7=$V506,Y506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W506,$W506=\"\"),OR(AA$7=$V506,Z506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W506,$W506=\"\"),OR(AB$7=$V506,AA506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W506,$W506=\"\"),OR(AC$7=$V506,AB506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W506,$W506=\"\"),OR(AD$7=$V506,AC506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W506,$W506=\"\"),OR(AE$7=$V506,AD506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W506,$W506=\"\"),OR(AF$7=$V506,AE506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W506,$W506=\"\"),OR(AG$7=$V506,AF506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W506,$W506=\"\"),OR(AH$7=$V506,AG506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W506,$W506=\"\"),OR(AI$7=$V506,AH506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W506,$W506=\"\"),OR(AJ$7=$V506,AI506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W506,$W506=\"\"),OR(AK$7=$V506,AJ506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W506,$W506=\"\"),OR(AL$7=$V506,AK506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W506,$W506=\"\"),OR(AM$7=$V506,AL506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W506,$W506=\"\"),OR(AN$7=$V506,AM506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W506,$W506=\"\"),OR(AO$7=$V506,AN506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W506,$W506=\"\"),OR(AP$7=$V506,AO506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W506,$W506=\"\"),OR(AQ$7=$V506,AP506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W506,$W506=\"\"),OR(AR$7=$V506,AQ506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W506,$W506=\"\"),OR(AS$7=$V506,AR506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W506,$W506=\"\"),OR(AT$7=$V506,AS506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W506,$W506=\"\"),OR(AU$7=$V506,AT506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W506,$W506=\"\"),OR(AV$7=$V506,AU506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W506,$W506=\"\"),OR(AW$7=$V506,AV506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W506,$W506=\"\"),OR(AX$7=$V506,AW506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W506,$W506=\"\"),OR(AY$7=$V506,AX506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W506,$W506=\"\"),OR(AZ$7=$V506,AY506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W506,$W506=\"\"),OR(BA$7=$V506,AZ506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W506,$W506=\"\"),OR(BB$7=$V506,BA506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W506,$W506=\"\"),OR(BC$7=$V506,BB506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W506,$W506=\"\"),OR(BD$7=$V506,BC506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W506,$W506=\"\"),OR(BE$7=$V506,BD506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W506,$W506=\"\"),OR(BF$7=$V506,BE506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W506,$W506=\"\"),OR(BG$7=$V506,BF506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W506,$W506=\"\"),OR(BH$7=$V506,BG506<>\" \")),$S506*$J506*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[500,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A507,1)),\"\",INDEX(Database[Project Name],A507,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A507,1)),\"\",INDEX(Database[Watershed],$A507,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A507,1)),\"\",INDEX(Database[BMP Type],$A507,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A507,1)),\"\",INDEX(Database[BMP Sub-type],$A507,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A507,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A507,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A507,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A507,1))","v":""},{"$f":"IF(H507=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G507,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H507=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G507,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H507=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G507,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A507,1)),\"\",INDEX(Database[BMP Size],$A507,1))","v":""},{"$f":"IF(B507=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G507,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A507,1)),\"\",INDEX(Database[Service Level],$A507,1))","v":""},{"$f":"IF(B507=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G507,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B507=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G507,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A507,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A507,1))","v":""},{"$f":"IF(B507=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G507,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A507,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A507,1))","v":""},"",{"$f":"IF(B507=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G507,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A507,1)),\"\",INDEX(Database[Comments (text)],$A507,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A507,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A507,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A507,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A507,1))","v":""},{"$f":"IF($X$7=$V507,$S$8*J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W507,$W507=\"\"),OR(Y$7=$V507,X507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W507,$W507=\"\"),OR(Z$7=$V507,Y507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W507,$W507=\"\"),OR(AA$7=$V507,Z507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W507,$W507=\"\"),OR(AB$7=$V507,AA507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W507,$W507=\"\"),OR(AC$7=$V507,AB507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W507,$W507=\"\"),OR(AD$7=$V507,AC507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W507,$W507=\"\"),OR(AE$7=$V507,AD507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W507,$W507=\"\"),OR(AF$7=$V507,AE507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W507,$W507=\"\"),OR(AG$7=$V507,AF507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W507,$W507=\"\"),OR(AH$7=$V507,AG507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W507,$W507=\"\"),OR(AI$7=$V507,AH507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W507,$W507=\"\"),OR(AJ$7=$V507,AI507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W507,$W507=\"\"),OR(AK$7=$V507,AJ507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W507,$W507=\"\"),OR(AL$7=$V507,AK507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W507,$W507=\"\"),OR(AM$7=$V507,AL507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W507,$W507=\"\"),OR(AN$7=$V507,AM507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W507,$W507=\"\"),OR(AO$7=$V507,AN507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W507,$W507=\"\"),OR(AP$7=$V507,AO507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W507,$W507=\"\"),OR(AQ$7=$V507,AP507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W507,$W507=\"\"),OR(AR$7=$V507,AQ507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W507,$W507=\"\"),OR(AS$7=$V507,AR507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W507,$W507=\"\"),OR(AT$7=$V507,AS507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W507,$W507=\"\"),OR(AU$7=$V507,AT507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W507,$W507=\"\"),OR(AV$7=$V507,AU507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W507,$W507=\"\"),OR(AW$7=$V507,AV507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W507,$W507=\"\"),OR(AX$7=$V507,AW507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W507,$W507=\"\"),OR(AY$7=$V507,AX507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W507,$W507=\"\"),OR(AZ$7=$V507,AY507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W507,$W507=\"\"),OR(BA$7=$V507,AZ507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W507,$W507=\"\"),OR(BB$7=$V507,BA507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W507,$W507=\"\"),OR(BC$7=$V507,BB507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W507,$W507=\"\"),OR(BD$7=$V507,BC507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W507,$W507=\"\"),OR(BE$7=$V507,BD507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W507,$W507=\"\"),OR(BF$7=$V507,BE507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W507,$W507=\"\"),OR(BG$7=$V507,BF507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W507,$W507=\"\"),OR(BH$7=$V507,BG507<>\" \")),$S507*$J507*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[501,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A508,1)),\"\",INDEX(Database[Project Name],A508,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A508,1)),\"\",INDEX(Database[Watershed],$A508,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A508,1)),\"\",INDEX(Database[BMP Type],$A508,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A508,1)),\"\",INDEX(Database[BMP Sub-type],$A508,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A508,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A508,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A508,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A508,1))","v":""},{"$f":"IF(H508=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G508,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H508=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G508,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H508=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G508,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A508,1)),\"\",INDEX(Database[BMP Size],$A508,1))","v":""},{"$f":"IF(B508=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G508,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A508,1)),\"\",INDEX(Database[Service Level],$A508,1))","v":""},{"$f":"IF(B508=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G508,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B508=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G508,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A508,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A508,1))","v":""},{"$f":"IF(B508=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G508,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A508,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A508,1))","v":""},"",{"$f":"IF(B508=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G508,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A508,1)),\"\",INDEX(Database[Comments (text)],$A508,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A508,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A508,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A508,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A508,1))","v":""},{"$f":"IF($X$7=$V508,$S$8*J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W508,$W508=\"\"),OR(Y$7=$V508,X508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W508,$W508=\"\"),OR(Z$7=$V508,Y508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W508,$W508=\"\"),OR(AA$7=$V508,Z508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W508,$W508=\"\"),OR(AB$7=$V508,AA508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W508,$W508=\"\"),OR(AC$7=$V508,AB508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W508,$W508=\"\"),OR(AD$7=$V508,AC508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W508,$W508=\"\"),OR(AE$7=$V508,AD508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W508,$W508=\"\"),OR(AF$7=$V508,AE508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W508,$W508=\"\"),OR(AG$7=$V508,AF508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W508,$W508=\"\"),OR(AH$7=$V508,AG508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W508,$W508=\"\"),OR(AI$7=$V508,AH508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W508,$W508=\"\"),OR(AJ$7=$V508,AI508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W508,$W508=\"\"),OR(AK$7=$V508,AJ508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W508,$W508=\"\"),OR(AL$7=$V508,AK508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W508,$W508=\"\"),OR(AM$7=$V508,AL508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W508,$W508=\"\"),OR(AN$7=$V508,AM508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W508,$W508=\"\"),OR(AO$7=$V508,AN508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W508,$W508=\"\"),OR(AP$7=$V508,AO508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W508,$W508=\"\"),OR(AQ$7=$V508,AP508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W508,$W508=\"\"),OR(AR$7=$V508,AQ508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W508,$W508=\"\"),OR(AS$7=$V508,AR508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W508,$W508=\"\"),OR(AT$7=$V508,AS508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W508,$W508=\"\"),OR(AU$7=$V508,AT508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W508,$W508=\"\"),OR(AV$7=$V508,AU508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W508,$W508=\"\"),OR(AW$7=$V508,AV508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W508,$W508=\"\"),OR(AX$7=$V508,AW508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W508,$W508=\"\"),OR(AY$7=$V508,AX508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W508,$W508=\"\"),OR(AZ$7=$V508,AY508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W508,$W508=\"\"),OR(BA$7=$V508,AZ508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W508,$W508=\"\"),OR(BB$7=$V508,BA508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W508,$W508=\"\"),OR(BC$7=$V508,BB508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W508,$W508=\"\"),OR(BD$7=$V508,BC508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W508,$W508=\"\"),OR(BE$7=$V508,BD508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W508,$W508=\"\"),OR(BF$7=$V508,BE508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W508,$W508=\"\"),OR(BG$7=$V508,BF508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W508,$W508=\"\"),OR(BH$7=$V508,BG508<>\" \")),$S508*$J508*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[502,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A509,1)),\"\",INDEX(Database[Project Name],A509,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A509,1)),\"\",INDEX(Database[Watershed],$A509,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A509,1)),\"\",INDEX(Database[BMP Type],$A509,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A509,1)),\"\",INDEX(Database[BMP Sub-type],$A509,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A509,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A509,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A509,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A509,1))","v":""},{"$f":"IF(H509=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G509,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H509=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G509,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H509=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G509,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A509,1)),\"\",INDEX(Database[BMP Size],$A509,1))","v":""},{"$f":"IF(B509=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G509,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A509,1)),\"\",INDEX(Database[Service Level],$A509,1))","v":""},{"$f":"IF(B509=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G509,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B509=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G509,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A509,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A509,1))","v":""},{"$f":"IF(B509=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G509,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A509,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A509,1))","v":""},"",{"$f":"IF(B509=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G509,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A509,1)),\"\",INDEX(Database[Comments (text)],$A509,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A509,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A509,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A509,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A509,1))","v":""},{"$f":"IF($X$7=$V509,$S$8*J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W509,$W509=\"\"),OR(Y$7=$V509,X509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W509,$W509=\"\"),OR(Z$7=$V509,Y509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W509,$W509=\"\"),OR(AA$7=$V509,Z509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W509,$W509=\"\"),OR(AB$7=$V509,AA509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W509,$W509=\"\"),OR(AC$7=$V509,AB509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W509,$W509=\"\"),OR(AD$7=$V509,AC509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W509,$W509=\"\"),OR(AE$7=$V509,AD509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W509,$W509=\"\"),OR(AF$7=$V509,AE509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W509,$W509=\"\"),OR(AG$7=$V509,AF509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W509,$W509=\"\"),OR(AH$7=$V509,AG509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W509,$W509=\"\"),OR(AI$7=$V509,AH509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W509,$W509=\"\"),OR(AJ$7=$V509,AI509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W509,$W509=\"\"),OR(AK$7=$V509,AJ509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W509,$W509=\"\"),OR(AL$7=$V509,AK509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W509,$W509=\"\"),OR(AM$7=$V509,AL509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W509,$W509=\"\"),OR(AN$7=$V509,AM509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W509,$W509=\"\"),OR(AO$7=$V509,AN509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W509,$W509=\"\"),OR(AP$7=$V509,AO509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W509,$W509=\"\"),OR(AQ$7=$V509,AP509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W509,$W509=\"\"),OR(AR$7=$V509,AQ509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W509,$W509=\"\"),OR(AS$7=$V509,AR509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W509,$W509=\"\"),OR(AT$7=$V509,AS509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W509,$W509=\"\"),OR(AU$7=$V509,AT509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W509,$W509=\"\"),OR(AV$7=$V509,AU509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W509,$W509=\"\"),OR(AW$7=$V509,AV509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W509,$W509=\"\"),OR(AX$7=$V509,AW509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W509,$W509=\"\"),OR(AY$7=$V509,AX509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W509,$W509=\"\"),OR(AZ$7=$V509,AY509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W509,$W509=\"\"),OR(BA$7=$V509,AZ509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W509,$W509=\"\"),OR(BB$7=$V509,BA509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W509,$W509=\"\"),OR(BC$7=$V509,BB509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W509,$W509=\"\"),OR(BD$7=$V509,BC509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W509,$W509=\"\"),OR(BE$7=$V509,BD509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W509,$W509=\"\"),OR(BF$7=$V509,BE509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W509,$W509=\"\"),OR(BG$7=$V509,BF509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W509,$W509=\"\"),OR(BH$7=$V509,BG509<>\" \")),$S509*$J509*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[503,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A510,1)),\"\",INDEX(Database[Project Name],A510,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A510,1)),\"\",INDEX(Database[Watershed],$A510,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A510,1)),\"\",INDEX(Database[BMP Type],$A510,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A510,1)),\"\",INDEX(Database[BMP Sub-type],$A510,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A510,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A510,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A510,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A510,1))","v":""},{"$f":"IF(H510=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G510,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H510=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G510,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H510=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G510,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A510,1)),\"\",INDEX(Database[BMP Size],$A510,1))","v":""},{"$f":"IF(B510=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G510,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A510,1)),\"\",INDEX(Database[Service Level],$A510,1))","v":""},{"$f":"IF(B510=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G510,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B510=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G510,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A510,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A510,1))","v":""},{"$f":"IF(B510=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G510,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A510,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A510,1))","v":""},"",{"$f":"IF(B510=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G510,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A510,1)),\"\",INDEX(Database[Comments (text)],$A510,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A510,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A510,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A510,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A510,1))","v":""},{"$f":"IF($X$7=$V510,$S$8*J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W510,$W510=\"\"),OR(Y$7=$V510,X510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W510,$W510=\"\"),OR(Z$7=$V510,Y510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W510,$W510=\"\"),OR(AA$7=$V510,Z510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W510,$W510=\"\"),OR(AB$7=$V510,AA510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W510,$W510=\"\"),OR(AC$7=$V510,AB510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W510,$W510=\"\"),OR(AD$7=$V510,AC510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W510,$W510=\"\"),OR(AE$7=$V510,AD510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W510,$W510=\"\"),OR(AF$7=$V510,AE510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W510,$W510=\"\"),OR(AG$7=$V510,AF510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W510,$W510=\"\"),OR(AH$7=$V510,AG510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W510,$W510=\"\"),OR(AI$7=$V510,AH510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W510,$W510=\"\"),OR(AJ$7=$V510,AI510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W510,$W510=\"\"),OR(AK$7=$V510,AJ510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W510,$W510=\"\"),OR(AL$7=$V510,AK510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W510,$W510=\"\"),OR(AM$7=$V510,AL510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W510,$W510=\"\"),OR(AN$7=$V510,AM510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W510,$W510=\"\"),OR(AO$7=$V510,AN510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W510,$W510=\"\"),OR(AP$7=$V510,AO510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W510,$W510=\"\"),OR(AQ$7=$V510,AP510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W510,$W510=\"\"),OR(AR$7=$V510,AQ510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W510,$W510=\"\"),OR(AS$7=$V510,AR510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W510,$W510=\"\"),OR(AT$7=$V510,AS510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W510,$W510=\"\"),OR(AU$7=$V510,AT510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W510,$W510=\"\"),OR(AV$7=$V510,AU510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W510,$W510=\"\"),OR(AW$7=$V510,AV510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W510,$W510=\"\"),OR(AX$7=$V510,AW510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W510,$W510=\"\"),OR(AY$7=$V510,AX510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W510,$W510=\"\"),OR(AZ$7=$V510,AY510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W510,$W510=\"\"),OR(BA$7=$V510,AZ510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W510,$W510=\"\"),OR(BB$7=$V510,BA510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W510,$W510=\"\"),OR(BC$7=$V510,BB510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W510,$W510=\"\"),OR(BD$7=$V510,BC510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W510,$W510=\"\"),OR(BE$7=$V510,BD510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W510,$W510=\"\"),OR(BF$7=$V510,BE510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W510,$W510=\"\"),OR(BG$7=$V510,BF510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W510,$W510=\"\"),OR(BH$7=$V510,BG510<>\" \")),$S510*$J510*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[504,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A511,1)),\"\",INDEX(Database[Project Name],A511,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A511,1)),\"\",INDEX(Database[Watershed],$A511,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A511,1)),\"\",INDEX(Database[BMP Type],$A511,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A511,1)),\"\",INDEX(Database[BMP Sub-type],$A511,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A511,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A511,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A511,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A511,1))","v":""},{"$f":"IF(H511=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G511,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H511=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G511,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H511=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G511,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A511,1)),\"\",INDEX(Database[BMP Size],$A511,1))","v":""},{"$f":"IF(B511=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G511,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A511,1)),\"\",INDEX(Database[Service Level],$A511,1))","v":""},{"$f":"IF(B511=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G511,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B511=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G511,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A511,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A511,1))","v":""},{"$f":"IF(B511=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G511,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A511,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A511,1))","v":""},"",{"$f":"IF(B511=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G511,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A511,1)),\"\",INDEX(Database[Comments (text)],$A511,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A511,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A511,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A511,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A511,1))","v":""},{"$f":"IF($X$7=$V511,$S$8*J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W511,$W511=\"\"),OR(Y$7=$V511,X511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W511,$W511=\"\"),OR(Z$7=$V511,Y511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W511,$W511=\"\"),OR(AA$7=$V511,Z511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W511,$W511=\"\"),OR(AB$7=$V511,AA511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W511,$W511=\"\"),OR(AC$7=$V511,AB511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W511,$W511=\"\"),OR(AD$7=$V511,AC511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W511,$W511=\"\"),OR(AE$7=$V511,AD511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W511,$W511=\"\"),OR(AF$7=$V511,AE511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W511,$W511=\"\"),OR(AG$7=$V511,AF511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W511,$W511=\"\"),OR(AH$7=$V511,AG511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W511,$W511=\"\"),OR(AI$7=$V511,AH511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W511,$W511=\"\"),OR(AJ$7=$V511,AI511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W511,$W511=\"\"),OR(AK$7=$V511,AJ511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W511,$W511=\"\"),OR(AL$7=$V511,AK511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W511,$W511=\"\"),OR(AM$7=$V511,AL511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W511,$W511=\"\"),OR(AN$7=$V511,AM511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W511,$W511=\"\"),OR(AO$7=$V511,AN511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W511,$W511=\"\"),OR(AP$7=$V511,AO511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W511,$W511=\"\"),OR(AQ$7=$V511,AP511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W511,$W511=\"\"),OR(AR$7=$V511,AQ511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W511,$W511=\"\"),OR(AS$7=$V511,AR511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W511,$W511=\"\"),OR(AT$7=$V511,AS511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W511,$W511=\"\"),OR(AU$7=$V511,AT511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W511,$W511=\"\"),OR(AV$7=$V511,AU511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W511,$W511=\"\"),OR(AW$7=$V511,AV511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W511,$W511=\"\"),OR(AX$7=$V511,AW511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W511,$W511=\"\"),OR(AY$7=$V511,AX511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W511,$W511=\"\"),OR(AZ$7=$V511,AY511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W511,$W511=\"\"),OR(BA$7=$V511,AZ511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W511,$W511=\"\"),OR(BB$7=$V511,BA511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W511,$W511=\"\"),OR(BC$7=$V511,BB511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W511,$W511=\"\"),OR(BD$7=$V511,BC511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W511,$W511=\"\"),OR(BE$7=$V511,BD511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W511,$W511=\"\"),OR(BF$7=$V511,BE511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W511,$W511=\"\"),OR(BG$7=$V511,BF511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W511,$W511=\"\"),OR(BH$7=$V511,BG511<>\" \")),$S511*$J511*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[505,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A512,1)),\"\",INDEX(Database[Project Name],A512,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A512,1)),\"\",INDEX(Database[Watershed],$A512,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A512,1)),\"\",INDEX(Database[BMP Type],$A512,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A512,1)),\"\",INDEX(Database[BMP Sub-type],$A512,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A512,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A512,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A512,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A512,1))","v":""},{"$f":"IF(H512=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G512,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H512=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G512,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H512=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G512,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A512,1)),\"\",INDEX(Database[BMP Size],$A512,1))","v":""},{"$f":"IF(B512=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G512,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A512,1)),\"\",INDEX(Database[Service Level],$A512,1))","v":""},{"$f":"IF(B512=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G512,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B512=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G512,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A512,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A512,1))","v":""},{"$f":"IF(B512=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G512,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A512,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A512,1))","v":""},"",{"$f":"IF(B512=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G512,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A512,1)),\"\",INDEX(Database[Comments (text)],$A512,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A512,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A512,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A512,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A512,1))","v":""},{"$f":"IF($X$7=$V512,$S$8*J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W512,$W512=\"\"),OR(Y$7=$V512,X512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W512,$W512=\"\"),OR(Z$7=$V512,Y512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W512,$W512=\"\"),OR(AA$7=$V512,Z512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W512,$W512=\"\"),OR(AB$7=$V512,AA512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W512,$W512=\"\"),OR(AC$7=$V512,AB512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W512,$W512=\"\"),OR(AD$7=$V512,AC512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W512,$W512=\"\"),OR(AE$7=$V512,AD512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W512,$W512=\"\"),OR(AF$7=$V512,AE512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W512,$W512=\"\"),OR(AG$7=$V512,AF512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W512,$W512=\"\"),OR(AH$7=$V512,AG512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W512,$W512=\"\"),OR(AI$7=$V512,AH512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W512,$W512=\"\"),OR(AJ$7=$V512,AI512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W512,$W512=\"\"),OR(AK$7=$V512,AJ512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W512,$W512=\"\"),OR(AL$7=$V512,AK512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W512,$W512=\"\"),OR(AM$7=$V512,AL512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W512,$W512=\"\"),OR(AN$7=$V512,AM512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W512,$W512=\"\"),OR(AO$7=$V512,AN512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W512,$W512=\"\"),OR(AP$7=$V512,AO512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W512,$W512=\"\"),OR(AQ$7=$V512,AP512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W512,$W512=\"\"),OR(AR$7=$V512,AQ512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W512,$W512=\"\"),OR(AS$7=$V512,AR512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W512,$W512=\"\"),OR(AT$7=$V512,AS512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W512,$W512=\"\"),OR(AU$7=$V512,AT512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W512,$W512=\"\"),OR(AV$7=$V512,AU512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W512,$W512=\"\"),OR(AW$7=$V512,AV512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W512,$W512=\"\"),OR(AX$7=$V512,AW512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W512,$W512=\"\"),OR(AY$7=$V512,AX512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W512,$W512=\"\"),OR(AZ$7=$V512,AY512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W512,$W512=\"\"),OR(BA$7=$V512,AZ512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W512,$W512=\"\"),OR(BB$7=$V512,BA512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W512,$W512=\"\"),OR(BC$7=$V512,BB512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W512,$W512=\"\"),OR(BD$7=$V512,BC512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W512,$W512=\"\"),OR(BE$7=$V512,BD512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W512,$W512=\"\"),OR(BF$7=$V512,BE512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W512,$W512=\"\"),OR(BG$7=$V512,BF512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W512,$W512=\"\"),OR(BH$7=$V512,BG512<>\" \")),$S512*$J512*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[506,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A513,1)),\"\",INDEX(Database[Project Name],A513,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A513,1)),\"\",INDEX(Database[Watershed],$A513,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A513,1)),\"\",INDEX(Database[BMP Type],$A513,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A513,1)),\"\",INDEX(Database[BMP Sub-type],$A513,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A513,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A513,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A513,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A513,1))","v":""},{"$f":"IF(H513=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G513,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H513=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G513,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H513=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G513,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A513,1)),\"\",INDEX(Database[BMP Size],$A513,1))","v":""},{"$f":"IF(B513=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G513,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A513,1)),\"\",INDEX(Database[Service Level],$A513,1))","v":""},{"$f":"IF(B513=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G513,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B513=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G513,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A513,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A513,1))","v":""},{"$f":"IF(B513=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G513,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A513,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A513,1))","v":""},"",{"$f":"IF(B513=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G513,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A513,1)),\"\",INDEX(Database[Comments (text)],$A513,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A513,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A513,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A513,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A513,1))","v":""},{"$f":"IF($X$7=$V513,$S$8*J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W513,$W513=\"\"),OR(Y$7=$V513,X513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W513,$W513=\"\"),OR(Z$7=$V513,Y513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W513,$W513=\"\"),OR(AA$7=$V513,Z513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W513,$W513=\"\"),OR(AB$7=$V513,AA513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W513,$W513=\"\"),OR(AC$7=$V513,AB513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W513,$W513=\"\"),OR(AD$7=$V513,AC513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W513,$W513=\"\"),OR(AE$7=$V513,AD513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W513,$W513=\"\"),OR(AF$7=$V513,AE513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W513,$W513=\"\"),OR(AG$7=$V513,AF513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W513,$W513=\"\"),OR(AH$7=$V513,AG513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W513,$W513=\"\"),OR(AI$7=$V513,AH513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W513,$W513=\"\"),OR(AJ$7=$V513,AI513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W513,$W513=\"\"),OR(AK$7=$V513,AJ513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W513,$W513=\"\"),OR(AL$7=$V513,AK513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W513,$W513=\"\"),OR(AM$7=$V513,AL513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W513,$W513=\"\"),OR(AN$7=$V513,AM513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W513,$W513=\"\"),OR(AO$7=$V513,AN513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W513,$W513=\"\"),OR(AP$7=$V513,AO513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W513,$W513=\"\"),OR(AQ$7=$V513,AP513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W513,$W513=\"\"),OR(AR$7=$V513,AQ513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W513,$W513=\"\"),OR(AS$7=$V513,AR513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W513,$W513=\"\"),OR(AT$7=$V513,AS513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W513,$W513=\"\"),OR(AU$7=$V513,AT513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W513,$W513=\"\"),OR(AV$7=$V513,AU513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W513,$W513=\"\"),OR(AW$7=$V513,AV513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W513,$W513=\"\"),OR(AX$7=$V513,AW513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W513,$W513=\"\"),OR(AY$7=$V513,AX513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W513,$W513=\"\"),OR(AZ$7=$V513,AY513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W513,$W513=\"\"),OR(BA$7=$V513,AZ513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W513,$W513=\"\"),OR(BB$7=$V513,BA513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W513,$W513=\"\"),OR(BC$7=$V513,BB513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W513,$W513=\"\"),OR(BD$7=$V513,BC513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W513,$W513=\"\"),OR(BE$7=$V513,BD513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W513,$W513=\"\"),OR(BF$7=$V513,BE513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W513,$W513=\"\"),OR(BG$7=$V513,BF513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W513,$W513=\"\"),OR(BH$7=$V513,BG513<>\" \")),$S513*$J513*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[507,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A514,1)),\"\",INDEX(Database[Project Name],A514,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A514,1)),\"\",INDEX(Database[Watershed],$A514,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A514,1)),\"\",INDEX(Database[BMP Type],$A514,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A514,1)),\"\",INDEX(Database[BMP Sub-type],$A514,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A514,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A514,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A514,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A514,1))","v":""},{"$f":"IF(H514=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G514,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H514=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G514,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H514=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G514,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A514,1)),\"\",INDEX(Database[BMP Size],$A514,1))","v":""},{"$f":"IF(B514=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G514,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A514,1)),\"\",INDEX(Database[Service Level],$A514,1))","v":""},{"$f":"IF(B514=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G514,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B514=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G514,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A514,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A514,1))","v":""},{"$f":"IF(B514=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G514,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A514,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A514,1))","v":""},"",{"$f":"IF(B514=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G514,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A514,1)),\"\",INDEX(Database[Comments (text)],$A514,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A514,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A514,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A514,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A514,1))","v":""},{"$f":"IF($X$7=$V514,$S$8*J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W514,$W514=\"\"),OR(Y$7=$V514,X514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W514,$W514=\"\"),OR(Z$7=$V514,Y514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W514,$W514=\"\"),OR(AA$7=$V514,Z514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W514,$W514=\"\"),OR(AB$7=$V514,AA514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W514,$W514=\"\"),OR(AC$7=$V514,AB514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W514,$W514=\"\"),OR(AD$7=$V514,AC514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W514,$W514=\"\"),OR(AE$7=$V514,AD514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W514,$W514=\"\"),OR(AF$7=$V514,AE514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W514,$W514=\"\"),OR(AG$7=$V514,AF514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W514,$W514=\"\"),OR(AH$7=$V514,AG514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W514,$W514=\"\"),OR(AI$7=$V514,AH514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W514,$W514=\"\"),OR(AJ$7=$V514,AI514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W514,$W514=\"\"),OR(AK$7=$V514,AJ514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W514,$W514=\"\"),OR(AL$7=$V514,AK514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W514,$W514=\"\"),OR(AM$7=$V514,AL514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W514,$W514=\"\"),OR(AN$7=$V514,AM514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W514,$W514=\"\"),OR(AO$7=$V514,AN514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W514,$W514=\"\"),OR(AP$7=$V514,AO514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W514,$W514=\"\"),OR(AQ$7=$V514,AP514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W514,$W514=\"\"),OR(AR$7=$V514,AQ514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W514,$W514=\"\"),OR(AS$7=$V514,AR514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W514,$W514=\"\"),OR(AT$7=$V514,AS514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W514,$W514=\"\"),OR(AU$7=$V514,AT514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W514,$W514=\"\"),OR(AV$7=$V514,AU514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W514,$W514=\"\"),OR(AW$7=$V514,AV514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W514,$W514=\"\"),OR(AX$7=$V514,AW514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W514,$W514=\"\"),OR(AY$7=$V514,AX514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W514,$W514=\"\"),OR(AZ$7=$V514,AY514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W514,$W514=\"\"),OR(BA$7=$V514,AZ514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W514,$W514=\"\"),OR(BB$7=$V514,BA514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W514,$W514=\"\"),OR(BC$7=$V514,BB514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W514,$W514=\"\"),OR(BD$7=$V514,BC514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W514,$W514=\"\"),OR(BE$7=$V514,BD514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W514,$W514=\"\"),OR(BF$7=$V514,BE514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W514,$W514=\"\"),OR(BG$7=$V514,BF514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W514,$W514=\"\"),OR(BH$7=$V514,BG514<>\" \")),$S514*$J514*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[508,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A515,1)),\"\",INDEX(Database[Project Name],A515,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A515,1)),\"\",INDEX(Database[Watershed],$A515,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A515,1)),\"\",INDEX(Database[BMP Type],$A515,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A515,1)),\"\",INDEX(Database[BMP Sub-type],$A515,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A515,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A515,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A515,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A515,1))","v":""},{"$f":"IF(H515=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G515,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H515=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G515,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H515=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G515,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A515,1)),\"\",INDEX(Database[BMP Size],$A515,1))","v":""},{"$f":"IF(B515=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G515,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A515,1)),\"\",INDEX(Database[Service Level],$A515,1))","v":""},{"$f":"IF(B515=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G515,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B515=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G515,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A515,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A515,1))","v":""},{"$f":"IF(B515=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G515,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A515,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A515,1))","v":""},"",{"$f":"IF(B515=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G515,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A515,1)),\"\",INDEX(Database[Comments (text)],$A515,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A515,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A515,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A515,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A515,1))","v":""},{"$f":"IF($X$7=$V515,$S$8*J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W515,$W515=\"\"),OR(Y$7=$V515,X515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W515,$W515=\"\"),OR(Z$7=$V515,Y515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W515,$W515=\"\"),OR(AA$7=$V515,Z515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W515,$W515=\"\"),OR(AB$7=$V515,AA515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W515,$W515=\"\"),OR(AC$7=$V515,AB515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W515,$W515=\"\"),OR(AD$7=$V515,AC515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W515,$W515=\"\"),OR(AE$7=$V515,AD515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W515,$W515=\"\"),OR(AF$7=$V515,AE515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W515,$W515=\"\"),OR(AG$7=$V515,AF515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W515,$W515=\"\"),OR(AH$7=$V515,AG515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W515,$W515=\"\"),OR(AI$7=$V515,AH515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W515,$W515=\"\"),OR(AJ$7=$V515,AI515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W515,$W515=\"\"),OR(AK$7=$V515,AJ515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W515,$W515=\"\"),OR(AL$7=$V515,AK515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W515,$W515=\"\"),OR(AM$7=$V515,AL515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W515,$W515=\"\"),OR(AN$7=$V515,AM515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W515,$W515=\"\"),OR(AO$7=$V515,AN515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W515,$W515=\"\"),OR(AP$7=$V515,AO515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W515,$W515=\"\"),OR(AQ$7=$V515,AP515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W515,$W515=\"\"),OR(AR$7=$V515,AQ515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W515,$W515=\"\"),OR(AS$7=$V515,AR515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W515,$W515=\"\"),OR(AT$7=$V515,AS515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W515,$W515=\"\"),OR(AU$7=$V515,AT515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W515,$W515=\"\"),OR(AV$7=$V515,AU515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W515,$W515=\"\"),OR(AW$7=$V515,AV515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W515,$W515=\"\"),OR(AX$7=$V515,AW515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W515,$W515=\"\"),OR(AY$7=$V515,AX515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W515,$W515=\"\"),OR(AZ$7=$V515,AY515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W515,$W515=\"\"),OR(BA$7=$V515,AZ515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W515,$W515=\"\"),OR(BB$7=$V515,BA515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W515,$W515=\"\"),OR(BC$7=$V515,BB515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W515,$W515=\"\"),OR(BD$7=$V515,BC515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W515,$W515=\"\"),OR(BE$7=$V515,BD515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W515,$W515=\"\"),OR(BF$7=$V515,BE515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W515,$W515=\"\"),OR(BG$7=$V515,BF515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W515,$W515=\"\"),OR(BH$7=$V515,BG515<>\" \")),$S515*$J515*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[509,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A516,1)),\"\",INDEX(Database[Project Name],A516,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A516,1)),\"\",INDEX(Database[Watershed],$A516,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A516,1)),\"\",INDEX(Database[BMP Type],$A516,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A516,1)),\"\",INDEX(Database[BMP Sub-type],$A516,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A516,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A516,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A516,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A516,1))","v":""},{"$f":"IF(H516=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G516,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H516=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G516,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H516=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G516,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A516,1)),\"\",INDEX(Database[BMP Size],$A516,1))","v":""},{"$f":"IF(B516=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G516,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A516,1)),\"\",INDEX(Database[Service Level],$A516,1))","v":""},{"$f":"IF(B516=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G516,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B516=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G516,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A516,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A516,1))","v":""},{"$f":"IF(B516=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G516,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A516,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A516,1))","v":""},"",{"$f":"IF(B516=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G516,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A516,1)),\"\",INDEX(Database[Comments (text)],$A516,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A516,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A516,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A516,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A516,1))","v":""},{"$f":"IF($X$7=$V516,$S$8*J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W516,$W516=\"\"),OR(Y$7=$V516,X516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W516,$W516=\"\"),OR(Z$7=$V516,Y516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W516,$W516=\"\"),OR(AA$7=$V516,Z516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W516,$W516=\"\"),OR(AB$7=$V516,AA516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W516,$W516=\"\"),OR(AC$7=$V516,AB516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W516,$W516=\"\"),OR(AD$7=$V516,AC516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W516,$W516=\"\"),OR(AE$7=$V516,AD516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W516,$W516=\"\"),OR(AF$7=$V516,AE516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W516,$W516=\"\"),OR(AG$7=$V516,AF516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W516,$W516=\"\"),OR(AH$7=$V516,AG516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W516,$W516=\"\"),OR(AI$7=$V516,AH516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W516,$W516=\"\"),OR(AJ$7=$V516,AI516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W516,$W516=\"\"),OR(AK$7=$V516,AJ516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W516,$W516=\"\"),OR(AL$7=$V516,AK516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W516,$W516=\"\"),OR(AM$7=$V516,AL516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W516,$W516=\"\"),OR(AN$7=$V516,AM516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W516,$W516=\"\"),OR(AO$7=$V516,AN516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W516,$W516=\"\"),OR(AP$7=$V516,AO516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W516,$W516=\"\"),OR(AQ$7=$V516,AP516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W516,$W516=\"\"),OR(AR$7=$V516,AQ516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W516,$W516=\"\"),OR(AS$7=$V516,AR516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W516,$W516=\"\"),OR(AT$7=$V516,AS516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W516,$W516=\"\"),OR(AU$7=$V516,AT516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W516,$W516=\"\"),OR(AV$7=$V516,AU516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W516,$W516=\"\"),OR(AW$7=$V516,AV516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W516,$W516=\"\"),OR(AX$7=$V516,AW516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W516,$W516=\"\"),OR(AY$7=$V516,AX516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W516,$W516=\"\"),OR(AZ$7=$V516,AY516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W516,$W516=\"\"),OR(BA$7=$V516,AZ516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W516,$W516=\"\"),OR(BB$7=$V516,BA516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W516,$W516=\"\"),OR(BC$7=$V516,BB516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W516,$W516=\"\"),OR(BD$7=$V516,BC516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W516,$W516=\"\"),OR(BE$7=$V516,BD516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W516,$W516=\"\"),OR(BF$7=$V516,BE516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W516,$W516=\"\"),OR(BG$7=$V516,BF516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W516,$W516=\"\"),OR(BH$7=$V516,BG516<>\" \")),$S516*$J516*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[510,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A517,1)),\"\",INDEX(Database[Project Name],A517,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A517,1)),\"\",INDEX(Database[Watershed],$A517,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A517,1)),\"\",INDEX(Database[BMP Type],$A517,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A517,1)),\"\",INDEX(Database[BMP Sub-type],$A517,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A517,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A517,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A517,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A517,1))","v":""},{"$f":"IF(H517=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G517,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H517=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G517,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H517=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G517,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A517,1)),\"\",INDEX(Database[BMP Size],$A517,1))","v":""},{"$f":"IF(B517=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G517,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A517,1)),\"\",INDEX(Database[Service Level],$A517,1))","v":""},{"$f":"IF(B517=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G517,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B517=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G517,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A517,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A517,1))","v":""},{"$f":"IF(B517=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G517,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A517,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A517,1))","v":""},"",{"$f":"IF(B517=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G517,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A517,1)),\"\",INDEX(Database[Comments (text)],$A517,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A517,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A517,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A517,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A517,1))","v":""},{"$f":"IF($X$7=$V517,$S$8*J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W517,$W517=\"\"),OR(Y$7=$V517,X517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W517,$W517=\"\"),OR(Z$7=$V517,Y517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W517,$W517=\"\"),OR(AA$7=$V517,Z517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W517,$W517=\"\"),OR(AB$7=$V517,AA517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W517,$W517=\"\"),OR(AC$7=$V517,AB517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W517,$W517=\"\"),OR(AD$7=$V517,AC517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W517,$W517=\"\"),OR(AE$7=$V517,AD517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W517,$W517=\"\"),OR(AF$7=$V517,AE517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W517,$W517=\"\"),OR(AG$7=$V517,AF517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W517,$W517=\"\"),OR(AH$7=$V517,AG517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W517,$W517=\"\"),OR(AI$7=$V517,AH517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W517,$W517=\"\"),OR(AJ$7=$V517,AI517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W517,$W517=\"\"),OR(AK$7=$V517,AJ517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W517,$W517=\"\"),OR(AL$7=$V517,AK517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W517,$W517=\"\"),OR(AM$7=$V517,AL517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W517,$W517=\"\"),OR(AN$7=$V517,AM517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W517,$W517=\"\"),OR(AO$7=$V517,AN517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W517,$W517=\"\"),OR(AP$7=$V517,AO517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W517,$W517=\"\"),OR(AQ$7=$V517,AP517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W517,$W517=\"\"),OR(AR$7=$V517,AQ517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W517,$W517=\"\"),OR(AS$7=$V517,AR517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W517,$W517=\"\"),OR(AT$7=$V517,AS517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W517,$W517=\"\"),OR(AU$7=$V517,AT517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W517,$W517=\"\"),OR(AV$7=$V517,AU517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W517,$W517=\"\"),OR(AW$7=$V517,AV517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W517,$W517=\"\"),OR(AX$7=$V517,AW517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W517,$W517=\"\"),OR(AY$7=$V517,AX517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W517,$W517=\"\"),OR(AZ$7=$V517,AY517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W517,$W517=\"\"),OR(BA$7=$V517,AZ517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W517,$W517=\"\"),OR(BB$7=$V517,BA517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W517,$W517=\"\"),OR(BC$7=$V517,BB517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W517,$W517=\"\"),OR(BD$7=$V517,BC517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W517,$W517=\"\"),OR(BE$7=$V517,BD517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W517,$W517=\"\"),OR(BF$7=$V517,BE517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W517,$W517=\"\"),OR(BG$7=$V517,BF517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W517,$W517=\"\"),OR(BH$7=$V517,BG517<>\" \")),$S517*$J517*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[511,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A518,1)),\"\",INDEX(Database[Project Name],A518,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A518,1)),\"\",INDEX(Database[Watershed],$A518,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A518,1)),\"\",INDEX(Database[BMP Type],$A518,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A518,1)),\"\",INDEX(Database[BMP Sub-type],$A518,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A518,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A518,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A518,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A518,1))","v":""},{"$f":"IF(H518=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G518,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H518=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G518,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H518=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G518,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A518,1)),\"\",INDEX(Database[BMP Size],$A518,1))","v":""},{"$f":"IF(B518=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G518,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A518,1)),\"\",INDEX(Database[Service Level],$A518,1))","v":""},{"$f":"IF(B518=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G518,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B518=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G518,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A518,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A518,1))","v":""},{"$f":"IF(B518=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G518,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A518,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A518,1))","v":""},"",{"$f":"IF(B518=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G518,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A518,1)),\"\",INDEX(Database[Comments (text)],$A518,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A518,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A518,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A518,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A518,1))","v":""},{"$f":"IF($X$7=$V518,$S$8*J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W518,$W518=\"\"),OR(Y$7=$V518,X518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W518,$W518=\"\"),OR(Z$7=$V518,Y518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W518,$W518=\"\"),OR(AA$7=$V518,Z518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W518,$W518=\"\"),OR(AB$7=$V518,AA518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W518,$W518=\"\"),OR(AC$7=$V518,AB518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W518,$W518=\"\"),OR(AD$7=$V518,AC518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W518,$W518=\"\"),OR(AE$7=$V518,AD518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W518,$W518=\"\"),OR(AF$7=$V518,AE518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W518,$W518=\"\"),OR(AG$7=$V518,AF518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W518,$W518=\"\"),OR(AH$7=$V518,AG518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W518,$W518=\"\"),OR(AI$7=$V518,AH518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W518,$W518=\"\"),OR(AJ$7=$V518,AI518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W518,$W518=\"\"),OR(AK$7=$V518,AJ518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W518,$W518=\"\"),OR(AL$7=$V518,AK518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W518,$W518=\"\"),OR(AM$7=$V518,AL518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W518,$W518=\"\"),OR(AN$7=$V518,AM518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W518,$W518=\"\"),OR(AO$7=$V518,AN518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W518,$W518=\"\"),OR(AP$7=$V518,AO518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W518,$W518=\"\"),OR(AQ$7=$V518,AP518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W518,$W518=\"\"),OR(AR$7=$V518,AQ518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W518,$W518=\"\"),OR(AS$7=$V518,AR518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W518,$W518=\"\"),OR(AT$7=$V518,AS518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W518,$W518=\"\"),OR(AU$7=$V518,AT518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W518,$W518=\"\"),OR(AV$7=$V518,AU518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W518,$W518=\"\"),OR(AW$7=$V518,AV518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W518,$W518=\"\"),OR(AX$7=$V518,AW518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W518,$W518=\"\"),OR(AY$7=$V518,AX518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W518,$W518=\"\"),OR(AZ$7=$V518,AY518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W518,$W518=\"\"),OR(BA$7=$V518,AZ518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W518,$W518=\"\"),OR(BB$7=$V518,BA518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W518,$W518=\"\"),OR(BC$7=$V518,BB518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W518,$W518=\"\"),OR(BD$7=$V518,BC518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W518,$W518=\"\"),OR(BE$7=$V518,BD518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W518,$W518=\"\"),OR(BF$7=$V518,BE518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W518,$W518=\"\"),OR(BG$7=$V518,BF518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W518,$W518=\"\"),OR(BH$7=$V518,BG518<>\" \")),$S518*$J518*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[512,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A519,1)),\"\",INDEX(Database[Project Name],A519,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A519,1)),\"\",INDEX(Database[Watershed],$A519,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A519,1)),\"\",INDEX(Database[BMP Type],$A519,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A519,1)),\"\",INDEX(Database[BMP Sub-type],$A519,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A519,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A519,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A519,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A519,1))","v":""},{"$f":"IF(H519=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G519,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H519=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G519,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H519=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G519,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A519,1)),\"\",INDEX(Database[BMP Size],$A519,1))","v":""},{"$f":"IF(B519=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G519,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A519,1)),\"\",INDEX(Database[Service Level],$A519,1))","v":""},{"$f":"IF(B519=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G519,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B519=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G519,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A519,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A519,1))","v":""},{"$f":"IF(B519=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G519,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A519,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A519,1))","v":""},"",{"$f":"IF(B519=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G519,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A519,1)),\"\",INDEX(Database[Comments (text)],$A519,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A519,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A519,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A519,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A519,1))","v":""},{"$f":"IF($X$7=$V519,$S$8*J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W519,$W519=\"\"),OR(Y$7=$V519,X519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W519,$W519=\"\"),OR(Z$7=$V519,Y519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W519,$W519=\"\"),OR(AA$7=$V519,Z519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W519,$W519=\"\"),OR(AB$7=$V519,AA519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W519,$W519=\"\"),OR(AC$7=$V519,AB519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W519,$W519=\"\"),OR(AD$7=$V519,AC519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W519,$W519=\"\"),OR(AE$7=$V519,AD519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W519,$W519=\"\"),OR(AF$7=$V519,AE519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W519,$W519=\"\"),OR(AG$7=$V519,AF519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W519,$W519=\"\"),OR(AH$7=$V519,AG519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W519,$W519=\"\"),OR(AI$7=$V519,AH519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W519,$W519=\"\"),OR(AJ$7=$V519,AI519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W519,$W519=\"\"),OR(AK$7=$V519,AJ519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W519,$W519=\"\"),OR(AL$7=$V519,AK519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W519,$W519=\"\"),OR(AM$7=$V519,AL519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W519,$W519=\"\"),OR(AN$7=$V519,AM519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W519,$W519=\"\"),OR(AO$7=$V519,AN519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W519,$W519=\"\"),OR(AP$7=$V519,AO519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W519,$W519=\"\"),OR(AQ$7=$V519,AP519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W519,$W519=\"\"),OR(AR$7=$V519,AQ519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W519,$W519=\"\"),OR(AS$7=$V519,AR519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W519,$W519=\"\"),OR(AT$7=$V519,AS519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W519,$W519=\"\"),OR(AU$7=$V519,AT519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W519,$W519=\"\"),OR(AV$7=$V519,AU519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W519,$W519=\"\"),OR(AW$7=$V519,AV519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W519,$W519=\"\"),OR(AX$7=$V519,AW519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W519,$W519=\"\"),OR(AY$7=$V519,AX519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W519,$W519=\"\"),OR(AZ$7=$V519,AY519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W519,$W519=\"\"),OR(BA$7=$V519,AZ519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W519,$W519=\"\"),OR(BB$7=$V519,BA519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W519,$W519=\"\"),OR(BC$7=$V519,BB519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W519,$W519=\"\"),OR(BD$7=$V519,BC519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W519,$W519=\"\"),OR(BE$7=$V519,BD519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W519,$W519=\"\"),OR(BF$7=$V519,BE519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W519,$W519=\"\"),OR(BG$7=$V519,BF519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W519,$W519=\"\"),OR(BH$7=$V519,BG519<>\" \")),$S519*$J519*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[513,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A520,1)),\"\",INDEX(Database[Project Name],A520,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A520,1)),\"\",INDEX(Database[Watershed],$A520,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A520,1)),\"\",INDEX(Database[BMP Type],$A520,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A520,1)),\"\",INDEX(Database[BMP Sub-type],$A520,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A520,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A520,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A520,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A520,1))","v":""},{"$f":"IF(H520=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G520,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H520=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G520,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H520=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G520,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A520,1)),\"\",INDEX(Database[BMP Size],$A520,1))","v":""},{"$f":"IF(B520=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G520,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A520,1)),\"\",INDEX(Database[Service Level],$A520,1))","v":""},{"$f":"IF(B520=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G520,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B520=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G520,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A520,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A520,1))","v":""},{"$f":"IF(B520=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G520,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"K520","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A520,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A520,1))","v":""},{"$f":"IF(ISNUMBER(P520*R520*O520*I520),P520*R520*O520*I520,\"\")","v":""},{"$f":"IF(B520=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G520,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A520,1)),\"\",INDEX(Database[Comments (text)],$A520,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A520,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A520,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A520,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A520,1))","v":""},{"$f":"IF($X$7=$V520,$S$8*J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W520,$W520=\"\"),OR(Y$7=$V520,X520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W520,$W520=\"\"),OR(Z$7=$V520,Y520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W520,$W520=\"\"),OR(AA$7=$V520,Z520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W520,$W520=\"\"),OR(AB$7=$V520,AA520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W520,$W520=\"\"),OR(AC$7=$V520,AB520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W520,$W520=\"\"),OR(AD$7=$V520,AC520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W520,$W520=\"\"),OR(AE$7=$V520,AD520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W520,$W520=\"\"),OR(AF$7=$V520,AE520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W520,$W520=\"\"),OR(AG$7=$V520,AF520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W520,$W520=\"\"),OR(AH$7=$V520,AG520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W520,$W520=\"\"),OR(AI$7=$V520,AH520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W520,$W520=\"\"),OR(AJ$7=$V520,AI520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W520,$W520=\"\"),OR(AK$7=$V520,AJ520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W520,$W520=\"\"),OR(AL$7=$V520,AK520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W520,$W520=\"\"),OR(AM$7=$V520,AL520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W520,$W520=\"\"),OR(AN$7=$V520,AM520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W520,$W520=\"\"),OR(AO$7=$V520,AN520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W520,$W520=\"\"),OR(AP$7=$V520,AO520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W520,$W520=\"\"),OR(AQ$7=$V520,AP520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W520,$W520=\"\"),OR(AR$7=$V520,AQ520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W520,$W520=\"\"),OR(AS$7=$V520,AR520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W520,$W520=\"\"),OR(AT$7=$V520,AS520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W520,$W520=\"\"),OR(AU$7=$V520,AT520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W520,$W520=\"\"),OR(AV$7=$V520,AU520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W520,$W520=\"\"),OR(AW$7=$V520,AV520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W520,$W520=\"\"),OR(AX$7=$V520,AW520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W520,$W520=\"\"),OR(AY$7=$V520,AX520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W520,$W520=\"\"),OR(AZ$7=$V520,AY520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W520,$W520=\"\"),OR(BA$7=$V520,AZ520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W520,$W520=\"\"),OR(BB$7=$V520,BA520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W520,$W520=\"\"),OR(BC$7=$V520,BB520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W520,$W520=\"\"),OR(BD$7=$V520,BC520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W520,$W520=\"\"),OR(BE$7=$V520,BD520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W520,$W520=\"\"),OR(BF$7=$V520,BE520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W520,$W520=\"\"),OR(BG$7=$V520,BF520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W520,$W520=\"\"),OR(BH$7=$V520,BG520<>\" \")),$S520*$J520*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "},{"$f":"IF($X$7=$V520,$J520*$T$8,\" \")","v":" "},{"$f":"IF(OR(Y$7=$V520,X520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(Z$7=$V520,Y520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AA$7=$V520,Z520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AB$7=$V520,AA520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AC$7=$V520,AB520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AD$7=$V520,AC520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AE$7=$V520,AD520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AF$7=$V520,AE520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AG$7=$V520,AF520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AH$7=$V520,AG520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AI$7=$V520,AH520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AJ$7=$V520,AI520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AK$7=$V520,AJ520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AL$7=$V520,AK520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AM$7=$V520,AL520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AN$7=$V520,AM520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AO$7=$V520,AN520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AP$7=$V520,AO520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AQ$7=$V520,AP520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AR$7=$V520,AQ520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AS$7=$V520,AR520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AT$7=$V520,AS520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AU$7=$V520,AT520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AV$7=$V520,AU520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AW$7=$V520,AV520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AX$7=$V520,AW520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AY$7=$V520,AX520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(AZ$7=$V520,AY520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(BA$7=$V520,AZ520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(BB$7=$V520,BA520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(BC$7=$V520,BB520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(BD$7=$V520,BC520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(BE$7=$V520,BD520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(BF$7=$V520,BE520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(BG$7=$V520,BF520<>\" \"),$J520*$T520,\" \")","v":" "},{"$f":"IF(OR(BH$7=$V520,BG520<>\" \"),$J520*$T520,\" \")","v":" "}]
[514,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A521,1)),\"\",INDEX(Database[Project Name],A521,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A521,1)),\"\",INDEX(Database[Watershed],$A521,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A521,1)),\"\",INDEX(Database[BMP Type],$A521,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A521,1)),\"\",INDEX(Database[BMP Sub-type],$A521,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A521,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A521,1))","v":""},{"$f":"IF(LEN(D521)>0,D521&\" - \"&E521&\" - \"&F521&\" - \"&L521,\"\")","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A521,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A521,1))","v":""},{"$f":"IF(H521=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G521,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H521=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G521,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H521=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G521,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A521,1)),\"\",INDEX(Database[BMP Size],$A521,1))","v":""},{"$f":"IF(B521=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G521,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A521,1)),\"\",INDEX(Database[Service Level],$A521,1))","v":""},{"$f":"IF(B521=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G521,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B521=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G521,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A521,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A521,1))","v":""},{"$f":"IF(B521=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G521,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A521,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A521,1))","v":""},"",{"$f":"IF(B521=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G521,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A521,1)),\"\",INDEX(Database[Comments (text)],$A521,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A521,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A521,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A521,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A521,1))","v":""},{"$f":"IF($X$7=$V521,$S$8*J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W521,$W521=\"\"),OR(Y$7=$V521,X521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W521,$W521=\"\"),OR(Z$7=$V521,Y521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W521,$W521=\"\"),OR(AA$7=$V521,Z521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W521,$W521=\"\"),OR(AB$7=$V521,AA521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W521,$W521=\"\"),OR(AC$7=$V521,AB521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W521,$W521=\"\"),OR(AD$7=$V521,AC521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W521,$W521=\"\"),OR(AE$7=$V521,AD521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W521,$W521=\"\"),OR(AF$7=$V521,AE521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W521,$W521=\"\"),OR(AG$7=$V521,AF521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W521,$W521=\"\"),OR(AH$7=$V521,AG521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W521,$W521=\"\"),OR(AI$7=$V521,AH521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W521,$W521=\"\"),OR(AJ$7=$V521,AI521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W521,$W521=\"\"),OR(AK$7=$V521,AJ521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W521,$W521=\"\"),OR(AL$7=$V521,AK521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W521,$W521=\"\"),OR(AM$7=$V521,AL521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W521,$W521=\"\"),OR(AN$7=$V521,AM521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W521,$W521=\"\"),OR(AO$7=$V521,AN521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W521,$W521=\"\"),OR(AP$7=$V521,AO521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W521,$W521=\"\"),OR(AQ$7=$V521,AP521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W521,$W521=\"\"),OR(AR$7=$V521,AQ521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W521,$W521=\"\"),OR(AS$7=$V521,AR521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W521,$W521=\"\"),OR(AT$7=$V521,AS521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W521,$W521=\"\"),OR(AU$7=$V521,AT521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W521,$W521=\"\"),OR(AV$7=$V521,AU521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W521,$W521=\"\"),OR(AW$7=$V521,AV521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W521,$W521=\"\"),OR(AX$7=$V521,AW521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W521,$W521=\"\"),OR(AY$7=$V521,AX521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W521,$W521=\"\"),OR(AZ$7=$V521,AY521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W521,$W521=\"\"),OR(BA$7=$V521,AZ521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W521,$W521=\"\"),OR(BB$7=$V521,BA521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W521,$W521=\"\"),OR(BC$7=$V521,BB521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W521,$W521=\"\"),OR(BD$7=$V521,BC521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W521,$W521=\"\"),OR(BE$7=$V521,BD521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W521,$W521=\"\"),OR(BF$7=$V521,BE521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W521,$W521=\"\"),OR(BG$7=$V521,BF521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W521,$W521=\"\"),OR(BH$7=$V521,BG521<>\" \")),$S521*$J521*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[515,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A522,1)),\"\",INDEX(Database[Project Name],A522,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A522,1)),\"\",INDEX(Database[Watershed],$A522,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A522,1)),\"\",INDEX(Database[BMP Type],$A522,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A522,1)),\"\",INDEX(Database[BMP Sub-type],$A522,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A522,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A522,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A522,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A522,1))","v":""},{"$f":"IF(H522=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G522,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H522=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G522,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H522=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G522,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A522,1)),\"\",INDEX(Database[BMP Size],$A522,1))","v":""},{"$f":"IF(B522=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G522,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A522,1)),\"\",INDEX(Database[Service Level],$A522,1))","v":""},{"$f":"IF(B522=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G522,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B522=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G522,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A522,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A522,1))","v":""},{"$f":"IF(B522=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G522,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A522,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A522,1))","v":""},"",{"$f":"IF(B522=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G522,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A522,1)),\"\",INDEX(Database[Comments (text)],$A522,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A522,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A522,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A522,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A522,1))","v":""},{"$f":"IF($X$7=$V522,$S$8*J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W522,$W522=\"\"),OR(Y$7=$V522,X522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W522,$W522=\"\"),OR(Z$7=$V522,Y522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W522,$W522=\"\"),OR(AA$7=$V522,Z522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W522,$W522=\"\"),OR(AB$7=$V522,AA522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W522,$W522=\"\"),OR(AC$7=$V522,AB522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W522,$W522=\"\"),OR(AD$7=$V522,AC522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W522,$W522=\"\"),OR(AE$7=$V522,AD522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W522,$W522=\"\"),OR(AF$7=$V522,AE522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W522,$W522=\"\"),OR(AG$7=$V522,AF522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W522,$W522=\"\"),OR(AH$7=$V522,AG522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W522,$W522=\"\"),OR(AI$7=$V522,AH522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W522,$W522=\"\"),OR(AJ$7=$V522,AI522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W522,$W522=\"\"),OR(AK$7=$V522,AJ522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W522,$W522=\"\"),OR(AL$7=$V522,AK522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W522,$W522=\"\"),OR(AM$7=$V522,AL522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W522,$W522=\"\"),OR(AN$7=$V522,AM522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W522,$W522=\"\"),OR(AO$7=$V522,AN522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W522,$W522=\"\"),OR(AP$7=$V522,AO522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W522,$W522=\"\"),OR(AQ$7=$V522,AP522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W522,$W522=\"\"),OR(AR$7=$V522,AQ522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W522,$W522=\"\"),OR(AS$7=$V522,AR522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W522,$W522=\"\"),OR(AT$7=$V522,AS522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W522,$W522=\"\"),OR(AU$7=$V522,AT522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W522,$W522=\"\"),OR(AV$7=$V522,AU522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W522,$W522=\"\"),OR(AW$7=$V522,AV522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W522,$W522=\"\"),OR(AX$7=$V522,AW522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W522,$W522=\"\"),OR(AY$7=$V522,AX522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W522,$W522=\"\"),OR(AZ$7=$V522,AY522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W522,$W522=\"\"),OR(BA$7=$V522,AZ522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W522,$W522=\"\"),OR(BB$7=$V522,BA522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W522,$W522=\"\"),OR(BC$7=$V522,BB522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W522,$W522=\"\"),OR(BD$7=$V522,BC522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W522,$W522=\"\"),OR(BE$7=$V522,BD522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W522,$W522=\"\"),OR(BF$7=$V522,BE522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W522,$W522=\"\"),OR(BG$7=$V522,BF522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W522,$W522=\"\"),OR(BH$7=$V522,BG522<>\" \")),$S522*$J522*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[516,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A523,1)),\"\",INDEX(Database[Project Name],A523,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A523,1)),\"\",INDEX(Database[Watershed],$A523,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A523,1)),\"\",INDEX(Database[BMP Type],$A523,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A523,1)),\"\",INDEX(Database[BMP Sub-type],$A523,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A523,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A523,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A523,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A523,1))","v":""},{"$f":"IF(H523=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G523,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H523=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G523,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H523=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G523,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A523,1)),\"\",INDEX(Database[BMP Size],$A523,1))","v":""},{"$f":"IF(B523=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G523,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A523,1)),\"\",INDEX(Database[Service Level],$A523,1))","v":""},{"$f":"IF(B523=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G523,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B523=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G523,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A523,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A523,1))","v":""},{"$f":"IF(B523=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G523,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A523,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A523,1))","v":""},"",{"$f":"IF(B523=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G523,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A523,1)),\"\",INDEX(Database[Comments (text)],$A523,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A523,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A523,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A523,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A523,1))","v":""},{"$f":"IF($X$7=$V523,$S$8*J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W523,$W523=\"\"),OR(Y$7=$V523,X523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W523,$W523=\"\"),OR(Z$7=$V523,Y523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W523,$W523=\"\"),OR(AA$7=$V523,Z523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W523,$W523=\"\"),OR(AB$7=$V523,AA523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W523,$W523=\"\"),OR(AC$7=$V523,AB523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W523,$W523=\"\"),OR(AD$7=$V523,AC523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W523,$W523=\"\"),OR(AE$7=$V523,AD523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W523,$W523=\"\"),OR(AF$7=$V523,AE523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W523,$W523=\"\"),OR(AG$7=$V523,AF523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W523,$W523=\"\"),OR(AH$7=$V523,AG523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W523,$W523=\"\"),OR(AI$7=$V523,AH523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W523,$W523=\"\"),OR(AJ$7=$V523,AI523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W523,$W523=\"\"),OR(AK$7=$V523,AJ523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W523,$W523=\"\"),OR(AL$7=$V523,AK523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W523,$W523=\"\"),OR(AM$7=$V523,AL523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W523,$W523=\"\"),OR(AN$7=$V523,AM523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W523,$W523=\"\"),OR(AO$7=$V523,AN523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W523,$W523=\"\"),OR(AP$7=$V523,AO523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W523,$W523=\"\"),OR(AQ$7=$V523,AP523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W523,$W523=\"\"),OR(AR$7=$V523,AQ523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W523,$W523=\"\"),OR(AS$7=$V523,AR523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W523,$W523=\"\"),OR(AT$7=$V523,AS523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W523,$W523=\"\"),OR(AU$7=$V523,AT523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W523,$W523=\"\"),OR(AV$7=$V523,AU523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W523,$W523=\"\"),OR(AW$7=$V523,AV523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W523,$W523=\"\"),OR(AX$7=$V523,AW523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W523,$W523=\"\"),OR(AY$7=$V523,AX523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W523,$W523=\"\"),OR(AZ$7=$V523,AY523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W523,$W523=\"\"),OR(BA$7=$V523,AZ523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W523,$W523=\"\"),OR(BB$7=$V523,BA523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W523,$W523=\"\"),OR(BC$7=$V523,BB523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W523,$W523=\"\"),OR(BD$7=$V523,BC523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W523,$W523=\"\"),OR(BE$7=$V523,BD523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W523,$W523=\"\"),OR(BF$7=$V523,BE523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W523,$W523=\"\"),OR(BG$7=$V523,BF523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W523,$W523=\"\"),OR(BH$7=$V523,BG523<>\" \")),$S523*$J523*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[517,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A524,1)),\"\",INDEX(Database[Project Name],A524,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A524,1)),\"\",INDEX(Database[Watershed],$A524,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A524,1)),\"\",INDEX(Database[BMP Type],$A524,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A524,1)),\"\",INDEX(Database[BMP Sub-type],$A524,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A524,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A524,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A524,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A524,1))","v":""},{"$f":"IF(H524=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G524,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H524=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G524,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H524=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G524,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A524,1)),\"\",INDEX(Database[BMP Size],$A524,1))","v":""},{"$f":"IF(B524=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G524,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A524,1)),\"\",INDEX(Database[Service Level],$A524,1))","v":""},{"$f":"IF(B524=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G524,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B524=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G524,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A524,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A524,1))","v":""},{"$f":"IF(B524=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G524,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A524,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A524,1))","v":""},"",{"$f":"IF(B524=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G524,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A524,1)),\"\",INDEX(Database[Comments (text)],$A524,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A524,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A524,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A524,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A524,1))","v":""},{"$f":"IF($X$7=$V524,$S$8*J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W524,$W524=\"\"),OR(Y$7=$V524,X524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W524,$W524=\"\"),OR(Z$7=$V524,Y524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W524,$W524=\"\"),OR(AA$7=$V524,Z524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W524,$W524=\"\"),OR(AB$7=$V524,AA524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W524,$W524=\"\"),OR(AC$7=$V524,AB524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W524,$W524=\"\"),OR(AD$7=$V524,AC524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W524,$W524=\"\"),OR(AE$7=$V524,AD524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W524,$W524=\"\"),OR(AF$7=$V524,AE524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W524,$W524=\"\"),OR(AG$7=$V524,AF524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W524,$W524=\"\"),OR(AH$7=$V524,AG524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W524,$W524=\"\"),OR(AI$7=$V524,AH524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W524,$W524=\"\"),OR(AJ$7=$V524,AI524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W524,$W524=\"\"),OR(AK$7=$V524,AJ524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W524,$W524=\"\"),OR(AL$7=$V524,AK524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W524,$W524=\"\"),OR(AM$7=$V524,AL524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W524,$W524=\"\"),OR(AN$7=$V524,AM524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W524,$W524=\"\"),OR(AO$7=$V524,AN524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W524,$W524=\"\"),OR(AP$7=$V524,AO524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W524,$W524=\"\"),OR(AQ$7=$V524,AP524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W524,$W524=\"\"),OR(AR$7=$V524,AQ524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W524,$W524=\"\"),OR(AS$7=$V524,AR524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W524,$W524=\"\"),OR(AT$7=$V524,AS524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W524,$W524=\"\"),OR(AU$7=$V524,AT524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W524,$W524=\"\"),OR(AV$7=$V524,AU524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W524,$W524=\"\"),OR(AW$7=$V524,AV524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W524,$W524=\"\"),OR(AX$7=$V524,AW524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W524,$W524=\"\"),OR(AY$7=$V524,AX524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W524,$W524=\"\"),OR(AZ$7=$V524,AY524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W524,$W524=\"\"),OR(BA$7=$V524,AZ524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W524,$W524=\"\"),OR(BB$7=$V524,BA524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W524,$W524=\"\"),OR(BC$7=$V524,BB524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W524,$W524=\"\"),OR(BD$7=$V524,BC524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W524,$W524=\"\"),OR(BE$7=$V524,BD524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W524,$W524=\"\"),OR(BF$7=$V524,BE524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W524,$W524=\"\"),OR(BG$7=$V524,BF524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W524,$W524=\"\"),OR(BH$7=$V524,BG524<>\" \")),$S524*$J524*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[518,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A525,1)),\"\",INDEX(Database[Project Name],A525,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A525,1)),\"\",INDEX(Database[Watershed],$A525,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A525,1)),\"\",INDEX(Database[BMP Type],$A525,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A525,1)),\"\",INDEX(Database[BMP Sub-type],$A525,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A525,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A525,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A525,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A525,1))","v":""},{"$f":"IF(H525=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G525,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H525=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G525,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H525=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G525,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A525,1)),\"\",INDEX(Database[BMP Size],$A525,1))","v":""},{"$f":"IF(B525=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G525,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A525,1)),\"\",INDEX(Database[Service Level],$A525,1))","v":""},{"$f":"IF(B525=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G525,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B525=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G525,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A525,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A525,1))","v":""},{"$f":"IF(B525=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G525,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A525,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A525,1))","v":""},"",{"$f":"IF(B525=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G525,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A525,1)),\"\",INDEX(Database[Comments (text)],$A525,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A525,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A525,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A525,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A525,1))","v":""},{"$f":"IF($X$7=$V525,$S$8*J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W525,$W525=\"\"),OR(Y$7=$V525,X525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W525,$W525=\"\"),OR(Z$7=$V525,Y525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W525,$W525=\"\"),OR(AA$7=$V525,Z525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W525,$W525=\"\"),OR(AB$7=$V525,AA525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W525,$W525=\"\"),OR(AC$7=$V525,AB525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W525,$W525=\"\"),OR(AD$7=$V525,AC525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W525,$W525=\"\"),OR(AE$7=$V525,AD525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W525,$W525=\"\"),OR(AF$7=$V525,AE525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W525,$W525=\"\"),OR(AG$7=$V525,AF525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W525,$W525=\"\"),OR(AH$7=$V525,AG525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W525,$W525=\"\"),OR(AI$7=$V525,AH525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W525,$W525=\"\"),OR(AJ$7=$V525,AI525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W525,$W525=\"\"),OR(AK$7=$V525,AJ525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W525,$W525=\"\"),OR(AL$7=$V525,AK525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W525,$W525=\"\"),OR(AM$7=$V525,AL525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W525,$W525=\"\"),OR(AN$7=$V525,AM525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W525,$W525=\"\"),OR(AO$7=$V525,AN525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W525,$W525=\"\"),OR(AP$7=$V525,AO525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W525,$W525=\"\"),OR(AQ$7=$V525,AP525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W525,$W525=\"\"),OR(AR$7=$V525,AQ525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W525,$W525=\"\"),OR(AS$7=$V525,AR525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W525,$W525=\"\"),OR(AT$7=$V525,AS525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W525,$W525=\"\"),OR(AU$7=$V525,AT525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W525,$W525=\"\"),OR(AV$7=$V525,AU525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W525,$W525=\"\"),OR(AW$7=$V525,AV525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W525,$W525=\"\"),OR(AX$7=$V525,AW525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W525,$W525=\"\"),OR(AY$7=$V525,AX525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W525,$W525=\"\"),OR(AZ$7=$V525,AY525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W525,$W525=\"\"),OR(BA$7=$V525,AZ525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W525,$W525=\"\"),OR(BB$7=$V525,BA525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W525,$W525=\"\"),OR(BC$7=$V525,BB525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W525,$W525=\"\"),OR(BD$7=$V525,BC525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W525,$W525=\"\"),OR(BE$7=$V525,BD525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W525,$W525=\"\"),OR(BF$7=$V525,BE525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W525,$W525=\"\"),OR(BG$7=$V525,BF525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W525,$W525=\"\"),OR(BH$7=$V525,BG525<>\" \")),$S525*$J525*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[519,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A526,1)),\"\",INDEX(Database[Project Name],A526,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A526,1)),\"\",INDEX(Database[Watershed],$A526,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A526,1)),\"\",INDEX(Database[BMP Type],$A526,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A526,1)),\"\",INDEX(Database[BMP Sub-type],$A526,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A526,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A526,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A526,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A526,1))","v":""},{"$f":"IF(H526=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G526,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H526=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G526,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H526=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G526,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A526,1)),\"\",INDEX(Database[BMP Size],$A526,1))","v":""},{"$f":"IF(B526=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G526,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A526,1)),\"\",INDEX(Database[Service Level],$A526,1))","v":""},{"$f":"IF(B526=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G526,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B526=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G526,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A526,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A526,1))","v":""},{"$f":"IF(B526=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G526,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A526,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A526,1))","v":""},"",{"$f":"IF(B526=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G526,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A526,1)),\"\",INDEX(Database[Comments (text)],$A526,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A526,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A526,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A526,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A526,1))","v":""},{"$f":"IF($X$7=$V526,$S$8*J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W526,$W526=\"\"),OR(Y$7=$V526,X526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W526,$W526=\"\"),OR(Z$7=$V526,Y526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W526,$W526=\"\"),OR(AA$7=$V526,Z526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W526,$W526=\"\"),OR(AB$7=$V526,AA526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W526,$W526=\"\"),OR(AC$7=$V526,AB526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W526,$W526=\"\"),OR(AD$7=$V526,AC526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W526,$W526=\"\"),OR(AE$7=$V526,AD526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W526,$W526=\"\"),OR(AF$7=$V526,AE526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W526,$W526=\"\"),OR(AG$7=$V526,AF526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W526,$W526=\"\"),OR(AH$7=$V526,AG526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W526,$W526=\"\"),OR(AI$7=$V526,AH526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W526,$W526=\"\"),OR(AJ$7=$V526,AI526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W526,$W526=\"\"),OR(AK$7=$V526,AJ526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W526,$W526=\"\"),OR(AL$7=$V526,AK526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W526,$W526=\"\"),OR(AM$7=$V526,AL526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W526,$W526=\"\"),OR(AN$7=$V526,AM526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W526,$W526=\"\"),OR(AO$7=$V526,AN526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W526,$W526=\"\"),OR(AP$7=$V526,AO526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W526,$W526=\"\"),OR(AQ$7=$V526,AP526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W526,$W526=\"\"),OR(AR$7=$V526,AQ526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W526,$W526=\"\"),OR(AS$7=$V526,AR526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W526,$W526=\"\"),OR(AT$7=$V526,AS526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W526,$W526=\"\"),OR(AU$7=$V526,AT526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W526,$W526=\"\"),OR(AV$7=$V526,AU526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W526,$W526=\"\"),OR(AW$7=$V526,AV526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W526,$W526=\"\"),OR(AX$7=$V526,AW526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W526,$W526=\"\"),OR(AY$7=$V526,AX526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W526,$W526=\"\"),OR(AZ$7=$V526,AY526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W526,$W526=\"\"),OR(BA$7=$V526,AZ526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W526,$W526=\"\"),OR(BB$7=$V526,BA526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W526,$W526=\"\"),OR(BC$7=$V526,BB526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W526,$W526=\"\"),OR(BD$7=$V526,BC526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W526,$W526=\"\"),OR(BE$7=$V526,BD526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W526,$W526=\"\"),OR(BF$7=$V526,BE526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W526,$W526=\"\"),OR(BG$7=$V526,BF526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W526,$W526=\"\"),OR(BH$7=$V526,BG526<>\" \")),$S526*$J526*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[520,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A527,1)),\"\",INDEX(Database[Project Name],A527,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A527,1)),\"\",INDEX(Database[Watershed],$A527,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A527,1)),\"\",INDEX(Database[BMP Type],$A527,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A527,1)),\"\",INDEX(Database[BMP Sub-type],$A527,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A527,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A527,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A527,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A527,1))","v":""},{"$f":"IF(H527=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G527,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H527=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G527,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H527=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G527,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A527,1)),\"\",INDEX(Database[BMP Size],$A527,1))","v":""},{"$f":"IF(B527=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G527,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A527,1)),\"\",INDEX(Database[Service Level],$A527,1))","v":""},{"$f":"IF(B527=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G527,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B527=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G527,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A527,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A527,1))","v":""},{"$f":"IF(B527=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G527,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A527,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A527,1))","v":""},"",{"$f":"IF(B527=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G527,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A527,1)),\"\",INDEX(Database[Comments (text)],$A527,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A527,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A527,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A527,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A527,1))","v":""},{"$f":"IF($X$7=$V527,$S$8*J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W527,$W527=\"\"),OR(Y$7=$V527,X527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W527,$W527=\"\"),OR(Z$7=$V527,Y527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W527,$W527=\"\"),OR(AA$7=$V527,Z527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W527,$W527=\"\"),OR(AB$7=$V527,AA527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W527,$W527=\"\"),OR(AC$7=$V527,AB527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W527,$W527=\"\"),OR(AD$7=$V527,AC527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W527,$W527=\"\"),OR(AE$7=$V527,AD527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W527,$W527=\"\"),OR(AF$7=$V527,AE527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W527,$W527=\"\"),OR(AG$7=$V527,AF527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W527,$W527=\"\"),OR(AH$7=$V527,AG527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W527,$W527=\"\"),OR(AI$7=$V527,AH527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W527,$W527=\"\"),OR(AJ$7=$V527,AI527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W527,$W527=\"\"),OR(AK$7=$V527,AJ527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W527,$W527=\"\"),OR(AL$7=$V527,AK527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W527,$W527=\"\"),OR(AM$7=$V527,AL527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W527,$W527=\"\"),OR(AN$7=$V527,AM527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W527,$W527=\"\"),OR(AO$7=$V527,AN527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W527,$W527=\"\"),OR(AP$7=$V527,AO527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W527,$W527=\"\"),OR(AQ$7=$V527,AP527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W527,$W527=\"\"),OR(AR$7=$V527,AQ527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W527,$W527=\"\"),OR(AS$7=$V527,AR527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W527,$W527=\"\"),OR(AT$7=$V527,AS527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W527,$W527=\"\"),OR(AU$7=$V527,AT527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W527,$W527=\"\"),OR(AV$7=$V527,AU527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W527,$W527=\"\"),OR(AW$7=$V527,AV527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W527,$W527=\"\"),OR(AX$7=$V527,AW527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W527,$W527=\"\"),OR(AY$7=$V527,AX527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W527,$W527=\"\"),OR(AZ$7=$V527,AY527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W527,$W527=\"\"),OR(BA$7=$V527,AZ527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W527,$W527=\"\"),OR(BB$7=$V527,BA527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W527,$W527=\"\"),OR(BC$7=$V527,BB527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W527,$W527=\"\"),OR(BD$7=$V527,BC527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W527,$W527=\"\"),OR(BE$7=$V527,BD527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W527,$W527=\"\"),OR(BF$7=$V527,BE527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W527,$W527=\"\"),OR(BG$7=$V527,BF527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W527,$W527=\"\"),OR(BH$7=$V527,BG527<>\" \")),$S527*$J527*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[521,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A528,1)),\"\",INDEX(Database[Project Name],A528,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A528,1)),\"\",INDEX(Database[Watershed],$A528,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A528,1)),\"\",INDEX(Database[BMP Type],$A528,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A528,1)),\"\",INDEX(Database[BMP Sub-type],$A528,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A528,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A528,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A528,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A528,1))","v":""},{"$f":"IF(H528=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G528,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H528=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G528,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H528=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G528,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A528,1)),\"\",INDEX(Database[BMP Size],$A528,1))","v":""},{"$f":"IF(B528=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G528,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A528,1)),\"\",INDEX(Database[Service Level],$A528,1))","v":""},{"$f":"IF(B528=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G528,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B528=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G528,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A528,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A528,1))","v":""},{"$f":"IF(B528=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G528,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A528,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A528,1))","v":""},"",{"$f":"IF(B528=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G528,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A528,1)),\"\",INDEX(Database[Comments (text)],$A528,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A528,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A528,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A528,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A528,1))","v":""},{"$f":"IF($X$7=$V528,$S$8*J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W528,$W528=\"\"),OR(Y$7=$V528,X528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W528,$W528=\"\"),OR(Z$7=$V528,Y528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W528,$W528=\"\"),OR(AA$7=$V528,Z528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W528,$W528=\"\"),OR(AB$7=$V528,AA528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W528,$W528=\"\"),OR(AC$7=$V528,AB528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W528,$W528=\"\"),OR(AD$7=$V528,AC528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W528,$W528=\"\"),OR(AE$7=$V528,AD528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W528,$W528=\"\"),OR(AF$7=$V528,AE528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W528,$W528=\"\"),OR(AG$7=$V528,AF528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W528,$W528=\"\"),OR(AH$7=$V528,AG528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W528,$W528=\"\"),OR(AI$7=$V528,AH528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W528,$W528=\"\"),OR(AJ$7=$V528,AI528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W528,$W528=\"\"),OR(AK$7=$V528,AJ528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W528,$W528=\"\"),OR(AL$7=$V528,AK528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W528,$W528=\"\"),OR(AM$7=$V528,AL528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W528,$W528=\"\"),OR(AN$7=$V528,AM528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W528,$W528=\"\"),OR(AO$7=$V528,AN528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W528,$W528=\"\"),OR(AP$7=$V528,AO528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W528,$W528=\"\"),OR(AQ$7=$V528,AP528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W528,$W528=\"\"),OR(AR$7=$V528,AQ528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W528,$W528=\"\"),OR(AS$7=$V528,AR528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W528,$W528=\"\"),OR(AT$7=$V528,AS528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W528,$W528=\"\"),OR(AU$7=$V528,AT528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W528,$W528=\"\"),OR(AV$7=$V528,AU528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W528,$W528=\"\"),OR(AW$7=$V528,AV528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W528,$W528=\"\"),OR(AX$7=$V528,AW528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W528,$W528=\"\"),OR(AY$7=$V528,AX528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W528,$W528=\"\"),OR(AZ$7=$V528,AY528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W528,$W528=\"\"),OR(BA$7=$V528,AZ528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W528,$W528=\"\"),OR(BB$7=$V528,BA528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W528,$W528=\"\"),OR(BC$7=$V528,BB528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W528,$W528=\"\"),OR(BD$7=$V528,BC528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W528,$W528=\"\"),OR(BE$7=$V528,BD528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W528,$W528=\"\"),OR(BF$7=$V528,BE528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W528,$W528=\"\"),OR(BG$7=$V528,BF528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W528,$W528=\"\"),OR(BH$7=$V528,BG528<>\" \")),$S528*$J528*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[522,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A529,1)),\"\",INDEX(Database[Project Name],A529,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A529,1)),\"\",INDEX(Database[Watershed],$A529,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A529,1)),\"\",INDEX(Database[BMP Type],$A529,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A529,1)),\"\",INDEX(Database[BMP Sub-type],$A529,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A529,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A529,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A529,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A529,1))","v":""},{"$f":"IF(H529=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G529,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H529=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G529,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H529=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G529,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A529,1)),\"\",INDEX(Database[BMP Size],$A529,1))","v":""},{"$f":"IF(B529=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G529,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A529,1)),\"\",INDEX(Database[Service Level],$A529,1))","v":""},{"$f":"IF(B529=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G529,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B529=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G529,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A529,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A529,1))","v":""},{"$f":"IF(B529=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G529,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A529,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A529,1))","v":""},"",{"$f":"IF(B529=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G529,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A529,1)),\"\",INDEX(Database[Comments (text)],$A529,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A529,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A529,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A529,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A529,1))","v":""},{"$f":"IF($X$7=$V529,$S$8*J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W529,$W529=\"\"),OR(Y$7=$V529,X529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W529,$W529=\"\"),OR(Z$7=$V529,Y529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W529,$W529=\"\"),OR(AA$7=$V529,Z529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W529,$W529=\"\"),OR(AB$7=$V529,AA529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W529,$W529=\"\"),OR(AC$7=$V529,AB529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W529,$W529=\"\"),OR(AD$7=$V529,AC529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W529,$W529=\"\"),OR(AE$7=$V529,AD529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W529,$W529=\"\"),OR(AF$7=$V529,AE529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W529,$W529=\"\"),OR(AG$7=$V529,AF529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W529,$W529=\"\"),OR(AH$7=$V529,AG529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W529,$W529=\"\"),OR(AI$7=$V529,AH529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W529,$W529=\"\"),OR(AJ$7=$V529,AI529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W529,$W529=\"\"),OR(AK$7=$V529,AJ529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W529,$W529=\"\"),OR(AL$7=$V529,AK529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W529,$W529=\"\"),OR(AM$7=$V529,AL529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W529,$W529=\"\"),OR(AN$7=$V529,AM529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W529,$W529=\"\"),OR(AO$7=$V529,AN529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W529,$W529=\"\"),OR(AP$7=$V529,AO529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W529,$W529=\"\"),OR(AQ$7=$V529,AP529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W529,$W529=\"\"),OR(AR$7=$V529,AQ529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W529,$W529=\"\"),OR(AS$7=$V529,AR529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W529,$W529=\"\"),OR(AT$7=$V529,AS529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W529,$W529=\"\"),OR(AU$7=$V529,AT529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W529,$W529=\"\"),OR(AV$7=$V529,AU529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W529,$W529=\"\"),OR(AW$7=$V529,AV529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W529,$W529=\"\"),OR(AX$7=$V529,AW529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W529,$W529=\"\"),OR(AY$7=$V529,AX529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W529,$W529=\"\"),OR(AZ$7=$V529,AY529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W529,$W529=\"\"),OR(BA$7=$V529,AZ529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W529,$W529=\"\"),OR(BB$7=$V529,BA529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W529,$W529=\"\"),OR(BC$7=$V529,BB529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W529,$W529=\"\"),OR(BD$7=$V529,BC529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W529,$W529=\"\"),OR(BE$7=$V529,BD529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W529,$W529=\"\"),OR(BF$7=$V529,BE529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W529,$W529=\"\"),OR(BG$7=$V529,BF529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W529,$W529=\"\"),OR(BH$7=$V529,BG529<>\" \")),$S529*$J529*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[523,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A530,1)),\"\",INDEX(Database[Project Name],A530,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A530,1)),\"\",INDEX(Database[Watershed],$A530,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A530,1)),\"\",INDEX(Database[BMP Type],$A530,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A530,1)),\"\",INDEX(Database[BMP Sub-type],$A530,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A530,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A530,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A530,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A530,1))","v":""},{"$f":"IF(H530=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G530,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H530=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G530,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H530=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G530,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A530,1)),\"\",INDEX(Database[BMP Size],$A530,1))","v":""},{"$f":"IF(B530=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G530,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A530,1)),\"\",INDEX(Database[Service Level],$A530,1))","v":""},{"$f":"IF(B530=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G530,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B530=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G530,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A530,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A530,1))","v":""},{"$f":"IF(B530=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G530,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A530,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A530,1))","v":""},"",{"$f":"IF(B530=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G530,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A530,1)),\"\",INDEX(Database[Comments (text)],$A530,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A530,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A530,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A530,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A530,1))","v":""},{"$f":"IF($X$7=$V530,$S$8*J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W530,$W530=\"\"),OR(Y$7=$V530,X530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W530,$W530=\"\"),OR(Z$7=$V530,Y530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W530,$W530=\"\"),OR(AA$7=$V530,Z530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W530,$W530=\"\"),OR(AB$7=$V530,AA530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W530,$W530=\"\"),OR(AC$7=$V530,AB530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W530,$W530=\"\"),OR(AD$7=$V530,AC530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W530,$W530=\"\"),OR(AE$7=$V530,AD530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W530,$W530=\"\"),OR(AF$7=$V530,AE530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W530,$W530=\"\"),OR(AG$7=$V530,AF530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W530,$W530=\"\"),OR(AH$7=$V530,AG530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W530,$W530=\"\"),OR(AI$7=$V530,AH530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W530,$W530=\"\"),OR(AJ$7=$V530,AI530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W530,$W530=\"\"),OR(AK$7=$V530,AJ530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W530,$W530=\"\"),OR(AL$7=$V530,AK530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W530,$W530=\"\"),OR(AM$7=$V530,AL530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W530,$W530=\"\"),OR(AN$7=$V530,AM530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W530,$W530=\"\"),OR(AO$7=$V530,AN530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W530,$W530=\"\"),OR(AP$7=$V530,AO530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W530,$W530=\"\"),OR(AQ$7=$V530,AP530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W530,$W530=\"\"),OR(AR$7=$V530,AQ530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W530,$W530=\"\"),OR(AS$7=$V530,AR530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W530,$W530=\"\"),OR(AT$7=$V530,AS530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W530,$W530=\"\"),OR(AU$7=$V530,AT530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W530,$W530=\"\"),OR(AV$7=$V530,AU530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W530,$W530=\"\"),OR(AW$7=$V530,AV530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W530,$W530=\"\"),OR(AX$7=$V530,AW530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W530,$W530=\"\"),OR(AY$7=$V530,AX530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W530,$W530=\"\"),OR(AZ$7=$V530,AY530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W530,$W530=\"\"),OR(BA$7=$V530,AZ530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W530,$W530=\"\"),OR(BB$7=$V530,BA530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W530,$W530=\"\"),OR(BC$7=$V530,BB530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W530,$W530=\"\"),OR(BD$7=$V530,BC530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W530,$W530=\"\"),OR(BE$7=$V530,BD530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W530,$W530=\"\"),OR(BF$7=$V530,BE530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W530,$W530=\"\"),OR(BG$7=$V530,BF530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W530,$W530=\"\"),OR(BH$7=$V530,BG530<>\" \")),$S530*$J530*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[524,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A531,1)),\"\",INDEX(Database[Project Name],A531,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A531,1)),\"\",INDEX(Database[Watershed],$A531,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A531,1)),\"\",INDEX(Database[BMP Type],$A531,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A531,1)),\"\",INDEX(Database[BMP Sub-type],$A531,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A531,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A531,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A531,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A531,1))","v":""},{"$f":"IF(H531=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G531,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H531=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G531,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H531=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G531,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A531,1)),\"\",INDEX(Database[BMP Size],$A531,1))","v":""},{"$f":"IF(B531=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G531,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A531,1)),\"\",INDEX(Database[Service Level],$A531,1))","v":""},{"$f":"IF(B531=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G531,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B531=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G531,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A531,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A531,1))","v":""},{"$f":"IF(B531=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G531,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A531,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A531,1))","v":""},"",{"$f":"IF(B531=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G531,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A531,1)),\"\",INDEX(Database[Comments (text)],$A531,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A531,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A531,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A531,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A531,1))","v":""},{"$f":"IF($X$7=$V531,$S$8*J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W531,$W531=\"\"),OR(Y$7=$V531,X531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W531,$W531=\"\"),OR(Z$7=$V531,Y531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W531,$W531=\"\"),OR(AA$7=$V531,Z531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W531,$W531=\"\"),OR(AB$7=$V531,AA531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W531,$W531=\"\"),OR(AC$7=$V531,AB531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W531,$W531=\"\"),OR(AD$7=$V531,AC531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W531,$W531=\"\"),OR(AE$7=$V531,AD531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W531,$W531=\"\"),OR(AF$7=$V531,AE531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W531,$W531=\"\"),OR(AG$7=$V531,AF531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W531,$W531=\"\"),OR(AH$7=$V531,AG531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W531,$W531=\"\"),OR(AI$7=$V531,AH531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W531,$W531=\"\"),OR(AJ$7=$V531,AI531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W531,$W531=\"\"),OR(AK$7=$V531,AJ531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W531,$W531=\"\"),OR(AL$7=$V531,AK531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W531,$W531=\"\"),OR(AM$7=$V531,AL531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W531,$W531=\"\"),OR(AN$7=$V531,AM531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W531,$W531=\"\"),OR(AO$7=$V531,AN531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W531,$W531=\"\"),OR(AP$7=$V531,AO531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W531,$W531=\"\"),OR(AQ$7=$V531,AP531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W531,$W531=\"\"),OR(AR$7=$V531,AQ531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W531,$W531=\"\"),OR(AS$7=$V531,AR531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W531,$W531=\"\"),OR(AT$7=$V531,AS531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W531,$W531=\"\"),OR(AU$7=$V531,AT531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W531,$W531=\"\"),OR(AV$7=$V531,AU531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W531,$W531=\"\"),OR(AW$7=$V531,AV531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W531,$W531=\"\"),OR(AX$7=$V531,AW531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W531,$W531=\"\"),OR(AY$7=$V531,AX531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W531,$W531=\"\"),OR(AZ$7=$V531,AY531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W531,$W531=\"\"),OR(BA$7=$V531,AZ531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W531,$W531=\"\"),OR(BB$7=$V531,BA531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W531,$W531=\"\"),OR(BC$7=$V531,BB531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W531,$W531=\"\"),OR(BD$7=$V531,BC531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W531,$W531=\"\"),OR(BE$7=$V531,BD531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W531,$W531=\"\"),OR(BF$7=$V531,BE531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W531,$W531=\"\"),OR(BG$7=$V531,BF531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W531,$W531=\"\"),OR(BH$7=$V531,BG531<>\" \")),$S531*$J531*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[525,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A532,1)),\"\",INDEX(Database[Project Name],A532,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A532,1)),\"\",INDEX(Database[Watershed],$A532,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A532,1)),\"\",INDEX(Database[BMP Type],$A532,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A532,1)),\"\",INDEX(Database[BMP Sub-type],$A532,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A532,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A532,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A532,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A532,1))","v":""},{"$f":"IF(H532=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G532,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H532=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G532,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H532=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G532,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A532,1)),\"\",INDEX(Database[BMP Size],$A532,1))","v":""},{"$f":"IF(B532=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G532,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A532,1)),\"\",INDEX(Database[Service Level],$A532,1))","v":""},{"$f":"IF(B532=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G532,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B532=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G532,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A532,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A532,1))","v":""},{"$f":"IF(B532=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G532,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A532,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A532,1))","v":""},"",{"$f":"IF(B532=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G532,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A532,1)),\"\",INDEX(Database[Comments (text)],$A532,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A532,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A532,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A532,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A532,1))","v":""},{"$f":"IF($X$7=$V532,$S$8*J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W532,$W532=\"\"),OR(Y$7=$V532,X532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W532,$W532=\"\"),OR(Z$7=$V532,Y532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W532,$W532=\"\"),OR(AA$7=$V532,Z532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W532,$W532=\"\"),OR(AB$7=$V532,AA532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W532,$W532=\"\"),OR(AC$7=$V532,AB532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W532,$W532=\"\"),OR(AD$7=$V532,AC532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W532,$W532=\"\"),OR(AE$7=$V532,AD532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W532,$W532=\"\"),OR(AF$7=$V532,AE532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W532,$W532=\"\"),OR(AG$7=$V532,AF532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W532,$W532=\"\"),OR(AH$7=$V532,AG532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W532,$W532=\"\"),OR(AI$7=$V532,AH532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W532,$W532=\"\"),OR(AJ$7=$V532,AI532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W532,$W532=\"\"),OR(AK$7=$V532,AJ532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W532,$W532=\"\"),OR(AL$7=$V532,AK532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W532,$W532=\"\"),OR(AM$7=$V532,AL532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W532,$W532=\"\"),OR(AN$7=$V532,AM532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W532,$W532=\"\"),OR(AO$7=$V532,AN532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W532,$W532=\"\"),OR(AP$7=$V532,AO532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W532,$W532=\"\"),OR(AQ$7=$V532,AP532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W532,$W532=\"\"),OR(AR$7=$V532,AQ532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W532,$W532=\"\"),OR(AS$7=$V532,AR532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W532,$W532=\"\"),OR(AT$7=$V532,AS532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W532,$W532=\"\"),OR(AU$7=$V532,AT532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W532,$W532=\"\"),OR(AV$7=$V532,AU532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W532,$W532=\"\"),OR(AW$7=$V532,AV532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W532,$W532=\"\"),OR(AX$7=$V532,AW532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W532,$W532=\"\"),OR(AY$7=$V532,AX532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W532,$W532=\"\"),OR(AZ$7=$V532,AY532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W532,$W532=\"\"),OR(BA$7=$V532,AZ532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W532,$W532=\"\"),OR(BB$7=$V532,BA532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W532,$W532=\"\"),OR(BC$7=$V532,BB532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W532,$W532=\"\"),OR(BD$7=$V532,BC532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W532,$W532=\"\"),OR(BE$7=$V532,BD532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W532,$W532=\"\"),OR(BF$7=$V532,BE532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W532,$W532=\"\"),OR(BG$7=$V532,BF532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W532,$W532=\"\"),OR(BH$7=$V532,BG532<>\" \")),$S532*$J532*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[526,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A533,1)),\"\",INDEX(Database[Project Name],A533,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A533,1)),\"\",INDEX(Database[Watershed],$A533,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A533,1)),\"\",INDEX(Database[BMP Type],$A533,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A533,1)),\"\",INDEX(Database[BMP Sub-type],$A533,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A533,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A533,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A533,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A533,1))","v":""},{"$f":"IF(H533=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G533,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H533=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G533,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H533=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G533,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A533,1)),\"\",INDEX(Database[BMP Size],$A533,1))","v":""},{"$f":"IF(B533=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G533,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A533,1)),\"\",INDEX(Database[Service Level],$A533,1))","v":""},{"$f":"IF(B533=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G533,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B533=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G533,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A533,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A533,1))","v":""},{"$f":"IF(B533=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G533,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A533,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A533,1))","v":""},"",{"$f":"IF(B533=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G533,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A533,1)),\"\",INDEX(Database[Comments (text)],$A533,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A533,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A533,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A533,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A533,1))","v":""},{"$f":"IF($X$7=$V533,$S$8*J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W533,$W533=\"\"),OR(Y$7=$V533,X533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W533,$W533=\"\"),OR(Z$7=$V533,Y533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W533,$W533=\"\"),OR(AA$7=$V533,Z533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W533,$W533=\"\"),OR(AB$7=$V533,AA533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W533,$W533=\"\"),OR(AC$7=$V533,AB533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W533,$W533=\"\"),OR(AD$7=$V533,AC533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W533,$W533=\"\"),OR(AE$7=$V533,AD533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W533,$W533=\"\"),OR(AF$7=$V533,AE533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W533,$W533=\"\"),OR(AG$7=$V533,AF533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W533,$W533=\"\"),OR(AH$7=$V533,AG533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W533,$W533=\"\"),OR(AI$7=$V533,AH533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W533,$W533=\"\"),OR(AJ$7=$V533,AI533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W533,$W533=\"\"),OR(AK$7=$V533,AJ533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W533,$W533=\"\"),OR(AL$7=$V533,AK533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W533,$W533=\"\"),OR(AM$7=$V533,AL533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W533,$W533=\"\"),OR(AN$7=$V533,AM533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W533,$W533=\"\"),OR(AO$7=$V533,AN533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W533,$W533=\"\"),OR(AP$7=$V533,AO533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W533,$W533=\"\"),OR(AQ$7=$V533,AP533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W533,$W533=\"\"),OR(AR$7=$V533,AQ533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W533,$W533=\"\"),OR(AS$7=$V533,AR533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W533,$W533=\"\"),OR(AT$7=$V533,AS533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W533,$W533=\"\"),OR(AU$7=$V533,AT533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W533,$W533=\"\"),OR(AV$7=$V533,AU533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W533,$W533=\"\"),OR(AW$7=$V533,AV533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W533,$W533=\"\"),OR(AX$7=$V533,AW533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W533,$W533=\"\"),OR(AY$7=$V533,AX533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W533,$W533=\"\"),OR(AZ$7=$V533,AY533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W533,$W533=\"\"),OR(BA$7=$V533,AZ533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W533,$W533=\"\"),OR(BB$7=$V533,BA533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W533,$W533=\"\"),OR(BC$7=$V533,BB533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W533,$W533=\"\"),OR(BD$7=$V533,BC533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W533,$W533=\"\"),OR(BE$7=$V533,BD533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W533,$W533=\"\"),OR(BF$7=$V533,BE533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W533,$W533=\"\"),OR(BG$7=$V533,BF533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W533,$W533=\"\"),OR(BH$7=$V533,BG533<>\" \")),$S533*$J533*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[527,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A534,1)),\"\",INDEX(Database[Project Name],A534,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A534,1)),\"\",INDEX(Database[Watershed],$A534,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A534,1)),\"\",INDEX(Database[BMP Type],$A534,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A534,1)),\"\",INDEX(Database[BMP Sub-type],$A534,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A534,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A534,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A534,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A534,1))","v":""},{"$f":"IF(H534=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G534,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H534=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G534,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H534=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G534,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A534,1)),\"\",INDEX(Database[BMP Size],$A534,1))","v":""},{"$f":"IF(B534=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G534,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A534,1)),\"\",INDEX(Database[Service Level],$A534,1))","v":""},{"$f":"IF(B534=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G534,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B534=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G534,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A534,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A534,1))","v":""},{"$f":"IF(B534=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G534,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A534,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A534,1))","v":""},"",{"$f":"IF(B534=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G534,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A534,1)),\"\",INDEX(Database[Comments (text)],$A534,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A534,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A534,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A534,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A534,1))","v":""},{"$f":"IF($X$7=$V534,$S$8*J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W534,$W534=\"\"),OR(Y$7=$V534,X534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W534,$W534=\"\"),OR(Z$7=$V534,Y534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W534,$W534=\"\"),OR(AA$7=$V534,Z534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W534,$W534=\"\"),OR(AB$7=$V534,AA534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W534,$W534=\"\"),OR(AC$7=$V534,AB534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W534,$W534=\"\"),OR(AD$7=$V534,AC534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W534,$W534=\"\"),OR(AE$7=$V534,AD534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W534,$W534=\"\"),OR(AF$7=$V534,AE534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W534,$W534=\"\"),OR(AG$7=$V534,AF534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W534,$W534=\"\"),OR(AH$7=$V534,AG534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W534,$W534=\"\"),OR(AI$7=$V534,AH534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W534,$W534=\"\"),OR(AJ$7=$V534,AI534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W534,$W534=\"\"),OR(AK$7=$V534,AJ534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W534,$W534=\"\"),OR(AL$7=$V534,AK534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W534,$W534=\"\"),OR(AM$7=$V534,AL534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W534,$W534=\"\"),OR(AN$7=$V534,AM534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W534,$W534=\"\"),OR(AO$7=$V534,AN534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W534,$W534=\"\"),OR(AP$7=$V534,AO534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W534,$W534=\"\"),OR(AQ$7=$V534,AP534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W534,$W534=\"\"),OR(AR$7=$V534,AQ534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W534,$W534=\"\"),OR(AS$7=$V534,AR534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W534,$W534=\"\"),OR(AT$7=$V534,AS534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W534,$W534=\"\"),OR(AU$7=$V534,AT534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W534,$W534=\"\"),OR(AV$7=$V534,AU534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W534,$W534=\"\"),OR(AW$7=$V534,AV534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W534,$W534=\"\"),OR(AX$7=$V534,AW534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W534,$W534=\"\"),OR(AY$7=$V534,AX534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W534,$W534=\"\"),OR(AZ$7=$V534,AY534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W534,$W534=\"\"),OR(BA$7=$V534,AZ534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W534,$W534=\"\"),OR(BB$7=$V534,BA534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W534,$W534=\"\"),OR(BC$7=$V534,BB534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W534,$W534=\"\"),OR(BD$7=$V534,BC534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W534,$W534=\"\"),OR(BE$7=$V534,BD534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W534,$W534=\"\"),OR(BF$7=$V534,BE534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W534,$W534=\"\"),OR(BG$7=$V534,BF534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W534,$W534=\"\"),OR(BH$7=$V534,BG534<>\" \")),$S534*$J534*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[528,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A535,1)),\"\",INDEX(Database[Project Name],A535,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A535,1)),\"\",INDEX(Database[Watershed],$A535,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A535,1)),\"\",INDEX(Database[BMP Type],$A535,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A535,1)),\"\",INDEX(Database[BMP Sub-type],$A535,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A535,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A535,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A535,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A535,1))","v":""},{"$f":"IF(H535=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G535,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H535=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G535,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H535=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G535,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A535,1)),\"\",INDEX(Database[BMP Size],$A535,1))","v":""},{"$f":"IF(B535=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G535,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A535,1)),\"\",INDEX(Database[Service Level],$A535,1))","v":""},{"$f":"IF(B535=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G535,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B535=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G535,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A535,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A535,1))","v":""},{"$f":"IF(B535=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G535,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A535,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A535,1))","v":""},"",{"$f":"IF(B535=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G535,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A535,1)),\"\",INDEX(Database[Comments (text)],$A535,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A535,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A535,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A535,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A535,1))","v":""},{"$f":"IF($X$7=$V535,$S$8*J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W535,$W535=\"\"),OR(Y$7=$V535,X535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W535,$W535=\"\"),OR(Z$7=$V535,Y535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W535,$W535=\"\"),OR(AA$7=$V535,Z535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W535,$W535=\"\"),OR(AB$7=$V535,AA535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W535,$W535=\"\"),OR(AC$7=$V535,AB535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W535,$W535=\"\"),OR(AD$7=$V535,AC535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W535,$W535=\"\"),OR(AE$7=$V535,AD535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W535,$W535=\"\"),OR(AF$7=$V535,AE535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W535,$W535=\"\"),OR(AG$7=$V535,AF535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W535,$W535=\"\"),OR(AH$7=$V535,AG535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W535,$W535=\"\"),OR(AI$7=$V535,AH535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W535,$W535=\"\"),OR(AJ$7=$V535,AI535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W535,$W535=\"\"),OR(AK$7=$V535,AJ535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W535,$W535=\"\"),OR(AL$7=$V535,AK535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W535,$W535=\"\"),OR(AM$7=$V535,AL535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W535,$W535=\"\"),OR(AN$7=$V535,AM535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W535,$W535=\"\"),OR(AO$7=$V535,AN535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W535,$W535=\"\"),OR(AP$7=$V535,AO535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W535,$W535=\"\"),OR(AQ$7=$V535,AP535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W535,$W535=\"\"),OR(AR$7=$V535,AQ535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W535,$W535=\"\"),OR(AS$7=$V535,AR535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W535,$W535=\"\"),OR(AT$7=$V535,AS535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W535,$W535=\"\"),OR(AU$7=$V535,AT535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W535,$W535=\"\"),OR(AV$7=$V535,AU535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W535,$W535=\"\"),OR(AW$7=$V535,AV535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W535,$W535=\"\"),OR(AX$7=$V535,AW535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W535,$W535=\"\"),OR(AY$7=$V535,AX535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W535,$W535=\"\"),OR(AZ$7=$V535,AY535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W535,$W535=\"\"),OR(BA$7=$V535,AZ535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W535,$W535=\"\"),OR(BB$7=$V535,BA535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W535,$W535=\"\"),OR(BC$7=$V535,BB535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W535,$W535=\"\"),OR(BD$7=$V535,BC535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W535,$W535=\"\"),OR(BE$7=$V535,BD535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W535,$W535=\"\"),OR(BF$7=$V535,BE535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W535,$W535=\"\"),OR(BG$7=$V535,BF535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W535,$W535=\"\"),OR(BH$7=$V535,BG535<>\" \")),$S535*$J535*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[529,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A536,1)),\"\",INDEX(Database[Project Name],A536,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A536,1)),\"\",INDEX(Database[Watershed],$A536,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A536,1)),\"\",INDEX(Database[BMP Type],$A536,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A536,1)),\"\",INDEX(Database[BMP Sub-type],$A536,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A536,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A536,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A536,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A536,1))","v":""},{"$f":"IF(H536=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G536,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H536=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G536,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H536=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G536,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A536,1)),\"\",INDEX(Database[BMP Size],$A536,1))","v":""},{"$f":"IF(B536=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G536,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A536,1)),\"\",INDEX(Database[Service Level],$A536,1))","v":""},{"$f":"IF(B536=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G536,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B536=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G536,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A536,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A536,1))","v":""},{"$f":"IF(B536=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G536,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A536,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A536,1))","v":""},"",{"$f":"IF(B536=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G536,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A536,1)),\"\",INDEX(Database[Comments (text)],$A536,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A536,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A536,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A536,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A536,1))","v":""},{"$f":"IF($X$7=$V536,$S$8*J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W536,$W536=\"\"),OR(Y$7=$V536,X536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W536,$W536=\"\"),OR(Z$7=$V536,Y536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W536,$W536=\"\"),OR(AA$7=$V536,Z536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W536,$W536=\"\"),OR(AB$7=$V536,AA536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W536,$W536=\"\"),OR(AC$7=$V536,AB536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W536,$W536=\"\"),OR(AD$7=$V536,AC536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W536,$W536=\"\"),OR(AE$7=$V536,AD536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W536,$W536=\"\"),OR(AF$7=$V536,AE536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W536,$W536=\"\"),OR(AG$7=$V536,AF536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W536,$W536=\"\"),OR(AH$7=$V536,AG536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W536,$W536=\"\"),OR(AI$7=$V536,AH536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W536,$W536=\"\"),OR(AJ$7=$V536,AI536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W536,$W536=\"\"),OR(AK$7=$V536,AJ536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W536,$W536=\"\"),OR(AL$7=$V536,AK536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W536,$W536=\"\"),OR(AM$7=$V536,AL536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W536,$W536=\"\"),OR(AN$7=$V536,AM536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W536,$W536=\"\"),OR(AO$7=$V536,AN536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W536,$W536=\"\"),OR(AP$7=$V536,AO536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W536,$W536=\"\"),OR(AQ$7=$V536,AP536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W536,$W536=\"\"),OR(AR$7=$V536,AQ536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W536,$W536=\"\"),OR(AS$7=$V536,AR536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W536,$W536=\"\"),OR(AT$7=$V536,AS536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W536,$W536=\"\"),OR(AU$7=$V536,AT536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W536,$W536=\"\"),OR(AV$7=$V536,AU536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W536,$W536=\"\"),OR(AW$7=$V536,AV536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W536,$W536=\"\"),OR(AX$7=$V536,AW536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W536,$W536=\"\"),OR(AY$7=$V536,AX536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W536,$W536=\"\"),OR(AZ$7=$V536,AY536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W536,$W536=\"\"),OR(BA$7=$V536,AZ536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W536,$W536=\"\"),OR(BB$7=$V536,BA536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W536,$W536=\"\"),OR(BC$7=$V536,BB536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W536,$W536=\"\"),OR(BD$7=$V536,BC536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W536,$W536=\"\"),OR(BE$7=$V536,BD536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W536,$W536=\"\"),OR(BF$7=$V536,BE536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W536,$W536=\"\"),OR(BG$7=$V536,BF536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W536,$W536=\"\"),OR(BH$7=$V536,BG536<>\" \")),$S536*$J536*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[530,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A537,1)),\"\",INDEX(Database[Project Name],A537,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A537,1)),\"\",INDEX(Database[Watershed],$A537,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A537,1)),\"\",INDEX(Database[BMP Type],$A537,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A537,1)),\"\",INDEX(Database[BMP Sub-type],$A537,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A537,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A537,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A537,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A537,1))","v":""},{"$f":"IF(H537=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G537,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H537=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G537,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H537=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G537,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A537,1)),\"\",INDEX(Database[BMP Size],$A537,1))","v":""},{"$f":"IF(B537=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G537,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A537,1)),\"\",INDEX(Database[Service Level],$A537,1))","v":""},{"$f":"IF(B537=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G537,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B537=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G537,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A537,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A537,1))","v":""},{"$f":"IF(B537=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G537,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A537,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A537,1))","v":""},"",{"$f":"IF(B537=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G537,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A537,1)),\"\",INDEX(Database[Comments (text)],$A537,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A537,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A537,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A537,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A537,1))","v":""},{"$f":"IF($X$7=$V537,$S$8*J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W537,$W537=\"\"),OR(Y$7=$V537,X537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W537,$W537=\"\"),OR(Z$7=$V537,Y537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W537,$W537=\"\"),OR(AA$7=$V537,Z537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W537,$W537=\"\"),OR(AB$7=$V537,AA537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W537,$W537=\"\"),OR(AC$7=$V537,AB537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W537,$W537=\"\"),OR(AD$7=$V537,AC537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W537,$W537=\"\"),OR(AE$7=$V537,AD537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W537,$W537=\"\"),OR(AF$7=$V537,AE537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W537,$W537=\"\"),OR(AG$7=$V537,AF537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W537,$W537=\"\"),OR(AH$7=$V537,AG537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W537,$W537=\"\"),OR(AI$7=$V537,AH537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W537,$W537=\"\"),OR(AJ$7=$V537,AI537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W537,$W537=\"\"),OR(AK$7=$V537,AJ537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W537,$W537=\"\"),OR(AL$7=$V537,AK537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W537,$W537=\"\"),OR(AM$7=$V537,AL537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W537,$W537=\"\"),OR(AN$7=$V537,AM537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W537,$W537=\"\"),OR(AO$7=$V537,AN537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W537,$W537=\"\"),OR(AP$7=$V537,AO537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W537,$W537=\"\"),OR(AQ$7=$V537,AP537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W537,$W537=\"\"),OR(AR$7=$V537,AQ537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W537,$W537=\"\"),OR(AS$7=$V537,AR537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W537,$W537=\"\"),OR(AT$7=$V537,AS537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W537,$W537=\"\"),OR(AU$7=$V537,AT537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W537,$W537=\"\"),OR(AV$7=$V537,AU537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W537,$W537=\"\"),OR(AW$7=$V537,AV537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W537,$W537=\"\"),OR(AX$7=$V537,AW537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W537,$W537=\"\"),OR(AY$7=$V537,AX537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W537,$W537=\"\"),OR(AZ$7=$V537,AY537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W537,$W537=\"\"),OR(BA$7=$V537,AZ537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W537,$W537=\"\"),OR(BB$7=$V537,BA537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W537,$W537=\"\"),OR(BC$7=$V537,BB537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W537,$W537=\"\"),OR(BD$7=$V537,BC537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W537,$W537=\"\"),OR(BE$7=$V537,BD537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W537,$W537=\"\"),OR(BF$7=$V537,BE537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W537,$W537=\"\"),OR(BG$7=$V537,BF537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W537,$W537=\"\"),OR(BH$7=$V537,BG537<>\" \")),$S537*$J537*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[531,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A538,1)),\"\",INDEX(Database[Project Name],A538,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A538,1)),\"\",INDEX(Database[Watershed],$A538,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A538,1)),\"\",INDEX(Database[BMP Type],$A538,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A538,1)),\"\",INDEX(Database[BMP Sub-type],$A538,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A538,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A538,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A538,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A538,1))","v":""},{"$f":"IF(H538=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G538,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H538=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G538,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H538=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G538,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A538,1)),\"\",INDEX(Database[BMP Size],$A538,1))","v":""},{"$f":"IF(B538=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G538,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A538,1)),\"\",INDEX(Database[Service Level],$A538,1))","v":""},{"$f":"IF(B538=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G538,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B538=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G538,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A538,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A538,1))","v":""},{"$f":"IF(B538=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G538,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A538,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A538,1))","v":""},"",{"$f":"IF(B538=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G538,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A538,1)),\"\",INDEX(Database[Comments (text)],$A538,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A538,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A538,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A538,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A538,1))","v":""},{"$f":"IF($X$7=$V538,$S$8*J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W538,$W538=\"\"),OR(Y$7=$V538,X538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W538,$W538=\"\"),OR(Z$7=$V538,Y538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W538,$W538=\"\"),OR(AA$7=$V538,Z538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W538,$W538=\"\"),OR(AB$7=$V538,AA538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W538,$W538=\"\"),OR(AC$7=$V538,AB538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W538,$W538=\"\"),OR(AD$7=$V538,AC538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W538,$W538=\"\"),OR(AE$7=$V538,AD538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W538,$W538=\"\"),OR(AF$7=$V538,AE538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W538,$W538=\"\"),OR(AG$7=$V538,AF538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W538,$W538=\"\"),OR(AH$7=$V538,AG538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W538,$W538=\"\"),OR(AI$7=$V538,AH538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W538,$W538=\"\"),OR(AJ$7=$V538,AI538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W538,$W538=\"\"),OR(AK$7=$V538,AJ538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W538,$W538=\"\"),OR(AL$7=$V538,AK538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W538,$W538=\"\"),OR(AM$7=$V538,AL538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W538,$W538=\"\"),OR(AN$7=$V538,AM538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W538,$W538=\"\"),OR(AO$7=$V538,AN538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W538,$W538=\"\"),OR(AP$7=$V538,AO538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W538,$W538=\"\"),OR(AQ$7=$V538,AP538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W538,$W538=\"\"),OR(AR$7=$V538,AQ538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W538,$W538=\"\"),OR(AS$7=$V538,AR538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W538,$W538=\"\"),OR(AT$7=$V538,AS538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W538,$W538=\"\"),OR(AU$7=$V538,AT538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W538,$W538=\"\"),OR(AV$7=$V538,AU538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W538,$W538=\"\"),OR(AW$7=$V538,AV538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W538,$W538=\"\"),OR(AX$7=$V538,AW538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W538,$W538=\"\"),OR(AY$7=$V538,AX538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W538,$W538=\"\"),OR(AZ$7=$V538,AY538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W538,$W538=\"\"),OR(BA$7=$V538,AZ538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W538,$W538=\"\"),OR(BB$7=$V538,BA538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W538,$W538=\"\"),OR(BC$7=$V538,BB538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W538,$W538=\"\"),OR(BD$7=$V538,BC538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W538,$W538=\"\"),OR(BE$7=$V538,BD538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W538,$W538=\"\"),OR(BF$7=$V538,BE538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W538,$W538=\"\"),OR(BG$7=$V538,BF538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W538,$W538=\"\"),OR(BH$7=$V538,BG538<>\" \")),$S538*$J538*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[532,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A539,1)),\"\",INDEX(Database[Project Name],A539,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A539,1)),\"\",INDEX(Database[Watershed],$A539,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A539,1)),\"\",INDEX(Database[BMP Type],$A539,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A539,1)),\"\",INDEX(Database[BMP Sub-type],$A539,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A539,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A539,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A539,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A539,1))","v":""},{"$f":"IF(H539=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G539,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H539=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G539,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H539=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G539,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A539,1)),\"\",INDEX(Database[BMP Size],$A539,1))","v":""},{"$f":"IF(B539=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G539,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A539,1)),\"\",INDEX(Database[Service Level],$A539,1))","v":""},{"$f":"IF(B539=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G539,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B539=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G539,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A539,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A539,1))","v":""},{"$f":"IF(B539=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G539,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A539,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A539,1))","v":""},"",{"$f":"IF(B539=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G539,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A539,1)),\"\",INDEX(Database[Comments (text)],$A539,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A539,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A539,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A539,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A539,1))","v":""},{"$f":"IF($X$7=$V539,$S$8*J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W539,$W539=\"\"),OR(Y$7=$V539,X539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W539,$W539=\"\"),OR(Z$7=$V539,Y539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W539,$W539=\"\"),OR(AA$7=$V539,Z539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W539,$W539=\"\"),OR(AB$7=$V539,AA539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W539,$W539=\"\"),OR(AC$7=$V539,AB539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W539,$W539=\"\"),OR(AD$7=$V539,AC539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W539,$W539=\"\"),OR(AE$7=$V539,AD539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W539,$W539=\"\"),OR(AF$7=$V539,AE539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W539,$W539=\"\"),OR(AG$7=$V539,AF539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W539,$W539=\"\"),OR(AH$7=$V539,AG539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W539,$W539=\"\"),OR(AI$7=$V539,AH539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W539,$W539=\"\"),OR(AJ$7=$V539,AI539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W539,$W539=\"\"),OR(AK$7=$V539,AJ539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W539,$W539=\"\"),OR(AL$7=$V539,AK539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W539,$W539=\"\"),OR(AM$7=$V539,AL539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W539,$W539=\"\"),OR(AN$7=$V539,AM539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W539,$W539=\"\"),OR(AO$7=$V539,AN539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W539,$W539=\"\"),OR(AP$7=$V539,AO539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W539,$W539=\"\"),OR(AQ$7=$V539,AP539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W539,$W539=\"\"),OR(AR$7=$V539,AQ539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W539,$W539=\"\"),OR(AS$7=$V539,AR539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W539,$W539=\"\"),OR(AT$7=$V539,AS539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W539,$W539=\"\"),OR(AU$7=$V539,AT539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W539,$W539=\"\"),OR(AV$7=$V539,AU539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W539,$W539=\"\"),OR(AW$7=$V539,AV539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W539,$W539=\"\"),OR(AX$7=$V539,AW539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W539,$W539=\"\"),OR(AY$7=$V539,AX539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W539,$W539=\"\"),OR(AZ$7=$V539,AY539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W539,$W539=\"\"),OR(BA$7=$V539,AZ539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W539,$W539=\"\"),OR(BB$7=$V539,BA539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W539,$W539=\"\"),OR(BC$7=$V539,BB539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W539,$W539=\"\"),OR(BD$7=$V539,BC539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W539,$W539=\"\"),OR(BE$7=$V539,BD539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W539,$W539=\"\"),OR(BF$7=$V539,BE539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W539,$W539=\"\"),OR(BG$7=$V539,BF539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W539,$W539=\"\"),OR(BH$7=$V539,BG539<>\" \")),$S539*$J539*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[533,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A540,1)),\"\",INDEX(Database[Project Name],A540,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A540,1)),\"\",INDEX(Database[Watershed],$A540,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A540,1)),\"\",INDEX(Database[BMP Type],$A540,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A540,1)),\"\",INDEX(Database[BMP Sub-type],$A540,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A540,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A540,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A540,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A540,1))","v":""},{"$f":"IF(H540=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G540,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H540=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G540,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H540=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G540,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A540,1)),\"\",INDEX(Database[BMP Size],$A540,1))","v":""},{"$f":"IF(B540=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G540,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A540,1)),\"\",INDEX(Database[Service Level],$A540,1))","v":""},{"$f":"IF(B540=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G540,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B540=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G540,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A540,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A540,1))","v":""},{"$f":"IF(B540=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G540,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A540,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A540,1))","v":""},"",{"$f":"IF(B540=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G540,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A540,1)),\"\",INDEX(Database[Comments (text)],$A540,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A540,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A540,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A540,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A540,1))","v":""},{"$f":"IF($X$7=$V540,$S$8*J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W540,$W540=\"\"),OR(Y$7=$V540,X540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W540,$W540=\"\"),OR(Z$7=$V540,Y540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W540,$W540=\"\"),OR(AA$7=$V540,Z540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W540,$W540=\"\"),OR(AB$7=$V540,AA540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W540,$W540=\"\"),OR(AC$7=$V540,AB540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W540,$W540=\"\"),OR(AD$7=$V540,AC540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W540,$W540=\"\"),OR(AE$7=$V540,AD540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W540,$W540=\"\"),OR(AF$7=$V540,AE540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W540,$W540=\"\"),OR(AG$7=$V540,AF540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W540,$W540=\"\"),OR(AH$7=$V540,AG540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W540,$W540=\"\"),OR(AI$7=$V540,AH540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W540,$W540=\"\"),OR(AJ$7=$V540,AI540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W540,$W540=\"\"),OR(AK$7=$V540,AJ540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W540,$W540=\"\"),OR(AL$7=$V540,AK540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W540,$W540=\"\"),OR(AM$7=$V540,AL540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W540,$W540=\"\"),OR(AN$7=$V540,AM540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W540,$W540=\"\"),OR(AO$7=$V540,AN540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W540,$W540=\"\"),OR(AP$7=$V540,AO540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W540,$W540=\"\"),OR(AQ$7=$V540,AP540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W540,$W540=\"\"),OR(AR$7=$V540,AQ540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W540,$W540=\"\"),OR(AS$7=$V540,AR540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W540,$W540=\"\"),OR(AT$7=$V540,AS540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W540,$W540=\"\"),OR(AU$7=$V540,AT540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W540,$W540=\"\"),OR(AV$7=$V540,AU540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W540,$W540=\"\"),OR(AW$7=$V540,AV540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W540,$W540=\"\"),OR(AX$7=$V540,AW540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W540,$W540=\"\"),OR(AY$7=$V540,AX540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W540,$W540=\"\"),OR(AZ$7=$V540,AY540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W540,$W540=\"\"),OR(BA$7=$V540,AZ540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W540,$W540=\"\"),OR(BB$7=$V540,BA540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W540,$W540=\"\"),OR(BC$7=$V540,BB540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W540,$W540=\"\"),OR(BD$7=$V540,BC540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W540,$W540=\"\"),OR(BE$7=$V540,BD540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W540,$W540=\"\"),OR(BF$7=$V540,BE540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W540,$W540=\"\"),OR(BG$7=$V540,BF540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W540,$W540=\"\"),OR(BH$7=$V540,BG540<>\" \")),$S540*$J540*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[534,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A541,1)),\"\",INDEX(Database[Project Name],A541,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A541,1)),\"\",INDEX(Database[Watershed],$A541,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A541,1)),\"\",INDEX(Database[BMP Type],$A541,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A541,1)),\"\",INDEX(Database[BMP Sub-type],$A541,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A541,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A541,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A541,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A541,1))","v":""},{"$f":"IF(H541=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G541,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H541=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G541,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H541=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G541,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A541,1)),\"\",INDEX(Database[BMP Size],$A541,1))","v":""},{"$f":"IF(B541=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G541,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A541,1)),\"\",INDEX(Database[Service Level],$A541,1))","v":""},{"$f":"IF(B541=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G541,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B541=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G541,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A541,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A541,1))","v":""},{"$f":"IF(B541=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G541,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A541,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A541,1))","v":""},"",{"$f":"IF(B541=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G541,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A541,1)),\"\",INDEX(Database[Comments (text)],$A541,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A541,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A541,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A541,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A541,1))","v":""},{"$f":"IF($X$7=$V541,$S$8*J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W541,$W541=\"\"),OR(Y$7=$V541,X541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W541,$W541=\"\"),OR(Z$7=$V541,Y541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W541,$W541=\"\"),OR(AA$7=$V541,Z541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W541,$W541=\"\"),OR(AB$7=$V541,AA541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W541,$W541=\"\"),OR(AC$7=$V541,AB541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W541,$W541=\"\"),OR(AD$7=$V541,AC541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W541,$W541=\"\"),OR(AE$7=$V541,AD541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W541,$W541=\"\"),OR(AF$7=$V541,AE541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W541,$W541=\"\"),OR(AG$7=$V541,AF541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W541,$W541=\"\"),OR(AH$7=$V541,AG541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W541,$W541=\"\"),OR(AI$7=$V541,AH541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W541,$W541=\"\"),OR(AJ$7=$V541,AI541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W541,$W541=\"\"),OR(AK$7=$V541,AJ541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W541,$W541=\"\"),OR(AL$7=$V541,AK541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W541,$W541=\"\"),OR(AM$7=$V541,AL541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W541,$W541=\"\"),OR(AN$7=$V541,AM541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W541,$W541=\"\"),OR(AO$7=$V541,AN541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W541,$W541=\"\"),OR(AP$7=$V541,AO541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W541,$W541=\"\"),OR(AQ$7=$V541,AP541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W541,$W541=\"\"),OR(AR$7=$V541,AQ541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W541,$W541=\"\"),OR(AS$7=$V541,AR541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W541,$W541=\"\"),OR(AT$7=$V541,AS541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W541,$W541=\"\"),OR(AU$7=$V541,AT541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W541,$W541=\"\"),OR(AV$7=$V541,AU541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W541,$W541=\"\"),OR(AW$7=$V541,AV541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W541,$W541=\"\"),OR(AX$7=$V541,AW541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W541,$W541=\"\"),OR(AY$7=$V541,AX541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W541,$W541=\"\"),OR(AZ$7=$V541,AY541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W541,$W541=\"\"),OR(BA$7=$V541,AZ541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W541,$W541=\"\"),OR(BB$7=$V541,BA541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W541,$W541=\"\"),OR(BC$7=$V541,BB541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W541,$W541=\"\"),OR(BD$7=$V541,BC541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W541,$W541=\"\"),OR(BE$7=$V541,BD541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W541,$W541=\"\"),OR(BF$7=$V541,BE541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W541,$W541=\"\"),OR(BG$7=$V541,BF541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W541,$W541=\"\"),OR(BH$7=$V541,BG541<>\" \")),$S541*$J541*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[535,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A542,1)),\"\",INDEX(Database[Project Name],A542,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A542,1)),\"\",INDEX(Database[Watershed],$A542,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A542,1)),\"\",INDEX(Database[BMP Type],$A542,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A542,1)),\"\",INDEX(Database[BMP Sub-type],$A542,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A542,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A542,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A542,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A542,1))","v":""},{"$f":"IF(H542=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G542,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H542=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G542,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H542=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G542,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A542,1)),\"\",INDEX(Database[BMP Size],$A542,1))","v":""},{"$f":"IF(B542=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G542,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A542,1)),\"\",INDEX(Database[Service Level],$A542,1))","v":""},{"$f":"IF(B542=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G542,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B542=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G542,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A542,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A542,1))","v":""},{"$f":"IF(B542=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G542,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A542,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A542,1))","v":""},"",{"$f":"IF(B542=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G542,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A542,1)),\"\",INDEX(Database[Comments (text)],$A542,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A542,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A542,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A542,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A542,1))","v":""},{"$f":"IF($X$7=$V542,$S$8*J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W542,$W542=\"\"),OR(Y$7=$V542,X542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W542,$W542=\"\"),OR(Z$7=$V542,Y542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W542,$W542=\"\"),OR(AA$7=$V542,Z542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W542,$W542=\"\"),OR(AB$7=$V542,AA542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W542,$W542=\"\"),OR(AC$7=$V542,AB542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W542,$W542=\"\"),OR(AD$7=$V542,AC542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W542,$W542=\"\"),OR(AE$7=$V542,AD542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W542,$W542=\"\"),OR(AF$7=$V542,AE542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W542,$W542=\"\"),OR(AG$7=$V542,AF542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W542,$W542=\"\"),OR(AH$7=$V542,AG542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W542,$W542=\"\"),OR(AI$7=$V542,AH542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W542,$W542=\"\"),OR(AJ$7=$V542,AI542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W542,$W542=\"\"),OR(AK$7=$V542,AJ542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W542,$W542=\"\"),OR(AL$7=$V542,AK542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W542,$W542=\"\"),OR(AM$7=$V542,AL542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W542,$W542=\"\"),OR(AN$7=$V542,AM542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W542,$W542=\"\"),OR(AO$7=$V542,AN542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W542,$W542=\"\"),OR(AP$7=$V542,AO542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W542,$W542=\"\"),OR(AQ$7=$V542,AP542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W542,$W542=\"\"),OR(AR$7=$V542,AQ542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W542,$W542=\"\"),OR(AS$7=$V542,AR542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W542,$W542=\"\"),OR(AT$7=$V542,AS542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W542,$W542=\"\"),OR(AU$7=$V542,AT542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W542,$W542=\"\"),OR(AV$7=$V542,AU542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W542,$W542=\"\"),OR(AW$7=$V542,AV542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W542,$W542=\"\"),OR(AX$7=$V542,AW542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W542,$W542=\"\"),OR(AY$7=$V542,AX542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W542,$W542=\"\"),OR(AZ$7=$V542,AY542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W542,$W542=\"\"),OR(BA$7=$V542,AZ542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W542,$W542=\"\"),OR(BB$7=$V542,BA542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W542,$W542=\"\"),OR(BC$7=$V542,BB542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W542,$W542=\"\"),OR(BD$7=$V542,BC542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W542,$W542=\"\"),OR(BE$7=$V542,BD542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W542,$W542=\"\"),OR(BF$7=$V542,BE542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W542,$W542=\"\"),OR(BG$7=$V542,BF542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W542,$W542=\"\"),OR(BH$7=$V542,BG542<>\" \")),$S542*$J542*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[536,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A543,1)),\"\",INDEX(Database[Project Name],A543,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A543,1)),\"\",INDEX(Database[Watershed],$A543,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A543,1)),\"\",INDEX(Database[BMP Type],$A543,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A543,1)),\"\",INDEX(Database[BMP Sub-type],$A543,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A543,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A543,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A543,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A543,1))","v":""},{"$f":"IF(H543=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G543,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H543=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G543,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H543=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G543,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A543,1)),\"\",INDEX(Database[BMP Size],$A543,1))","v":""},{"$f":"IF(B543=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G543,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A543,1)),\"\",INDEX(Database[Service Level],$A543,1))","v":""},{"$f":"IF(B543=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G543,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B543=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G543,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A543,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A543,1))","v":""},{"$f":"IF(B543=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G543,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A543,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A543,1))","v":""},"",{"$f":"IF(B543=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G543,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A543,1)),\"\",INDEX(Database[Comments (text)],$A543,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A543,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A543,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A543,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A543,1))","v":""},{"$f":"IF($X$7=$V543,$S$8*J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W543,$W543=\"\"),OR(Y$7=$V543,X543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W543,$W543=\"\"),OR(Z$7=$V543,Y543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W543,$W543=\"\"),OR(AA$7=$V543,Z543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W543,$W543=\"\"),OR(AB$7=$V543,AA543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W543,$W543=\"\"),OR(AC$7=$V543,AB543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W543,$W543=\"\"),OR(AD$7=$V543,AC543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W543,$W543=\"\"),OR(AE$7=$V543,AD543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W543,$W543=\"\"),OR(AF$7=$V543,AE543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W543,$W543=\"\"),OR(AG$7=$V543,AF543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W543,$W543=\"\"),OR(AH$7=$V543,AG543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W543,$W543=\"\"),OR(AI$7=$V543,AH543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W543,$W543=\"\"),OR(AJ$7=$V543,AI543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W543,$W543=\"\"),OR(AK$7=$V543,AJ543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W543,$W543=\"\"),OR(AL$7=$V543,AK543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W543,$W543=\"\"),OR(AM$7=$V543,AL543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W543,$W543=\"\"),OR(AN$7=$V543,AM543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W543,$W543=\"\"),OR(AO$7=$V543,AN543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W543,$W543=\"\"),OR(AP$7=$V543,AO543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W543,$W543=\"\"),OR(AQ$7=$V543,AP543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W543,$W543=\"\"),OR(AR$7=$V543,AQ543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W543,$W543=\"\"),OR(AS$7=$V543,AR543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W543,$W543=\"\"),OR(AT$7=$V543,AS543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W543,$W543=\"\"),OR(AU$7=$V543,AT543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W543,$W543=\"\"),OR(AV$7=$V543,AU543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W543,$W543=\"\"),OR(AW$7=$V543,AV543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W543,$W543=\"\"),OR(AX$7=$V543,AW543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W543,$W543=\"\"),OR(AY$7=$V543,AX543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W543,$W543=\"\"),OR(AZ$7=$V543,AY543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W543,$W543=\"\"),OR(BA$7=$V543,AZ543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W543,$W543=\"\"),OR(BB$7=$V543,BA543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W543,$W543=\"\"),OR(BC$7=$V543,BB543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W543,$W543=\"\"),OR(BD$7=$V543,BC543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W543,$W543=\"\"),OR(BE$7=$V543,BD543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W543,$W543=\"\"),OR(BF$7=$V543,BE543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W543,$W543=\"\"),OR(BG$7=$V543,BF543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W543,$W543=\"\"),OR(BH$7=$V543,BG543<>\" \")),$S543*$J543*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[537,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A544,1)),\"\",INDEX(Database[Project Name],A544,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A544,1)),\"\",INDEX(Database[Watershed],$A544,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A544,1)),\"\",INDEX(Database[BMP Type],$A544,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A544,1)),\"\",INDEX(Database[BMP Sub-type],$A544,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A544,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A544,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A544,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A544,1))","v":""},{"$f":"IF(H544=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G544,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H544=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G544,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H544=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G544,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A544,1)),\"\",INDEX(Database[BMP Size],$A544,1))","v":""},{"$f":"IF(B544=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G544,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A544,1)),\"\",INDEX(Database[Service Level],$A544,1))","v":""},{"$f":"IF(B544=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G544,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B544=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G544,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A544,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A544,1))","v":""},{"$f":"IF(B544=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G544,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A544,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A544,1))","v":""},"",{"$f":"IF(B544=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G544,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A544,1)),\"\",INDEX(Database[Comments (text)],$A544,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A544,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A544,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A544,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A544,1))","v":""},{"$f":"IF($X$7=$V544,$S$8*J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W544,$W544=\"\"),OR(Y$7=$V544,X544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W544,$W544=\"\"),OR(Z$7=$V544,Y544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W544,$W544=\"\"),OR(AA$7=$V544,Z544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W544,$W544=\"\"),OR(AB$7=$V544,AA544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W544,$W544=\"\"),OR(AC$7=$V544,AB544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W544,$W544=\"\"),OR(AD$7=$V544,AC544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W544,$W544=\"\"),OR(AE$7=$V544,AD544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W544,$W544=\"\"),OR(AF$7=$V544,AE544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W544,$W544=\"\"),OR(AG$7=$V544,AF544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W544,$W544=\"\"),OR(AH$7=$V544,AG544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W544,$W544=\"\"),OR(AI$7=$V544,AH544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W544,$W544=\"\"),OR(AJ$7=$V544,AI544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W544,$W544=\"\"),OR(AK$7=$V544,AJ544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W544,$W544=\"\"),OR(AL$7=$V544,AK544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W544,$W544=\"\"),OR(AM$7=$V544,AL544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W544,$W544=\"\"),OR(AN$7=$V544,AM544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W544,$W544=\"\"),OR(AO$7=$V544,AN544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W544,$W544=\"\"),OR(AP$7=$V544,AO544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W544,$W544=\"\"),OR(AQ$7=$V544,AP544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W544,$W544=\"\"),OR(AR$7=$V544,AQ544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W544,$W544=\"\"),OR(AS$7=$V544,AR544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W544,$W544=\"\"),OR(AT$7=$V544,AS544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W544,$W544=\"\"),OR(AU$7=$V544,AT544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W544,$W544=\"\"),OR(AV$7=$V544,AU544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W544,$W544=\"\"),OR(AW$7=$V544,AV544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W544,$W544=\"\"),OR(AX$7=$V544,AW544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W544,$W544=\"\"),OR(AY$7=$V544,AX544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W544,$W544=\"\"),OR(AZ$7=$V544,AY544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W544,$W544=\"\"),OR(BA$7=$V544,AZ544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W544,$W544=\"\"),OR(BB$7=$V544,BA544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W544,$W544=\"\"),OR(BC$7=$V544,BB544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W544,$W544=\"\"),OR(BD$7=$V544,BC544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W544,$W544=\"\"),OR(BE$7=$V544,BD544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W544,$W544=\"\"),OR(BF$7=$V544,BE544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W544,$W544=\"\"),OR(BG$7=$V544,BF544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W544,$W544=\"\"),OR(BH$7=$V544,BG544<>\" \")),$S544*$J544*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[538,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A545,1)),\"\",INDEX(Database[Project Name],A545,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A545,1)),\"\",INDEX(Database[Watershed],$A545,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A545,1)),\"\",INDEX(Database[BMP Type],$A545,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A545,1)),\"\",INDEX(Database[BMP Sub-type],$A545,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A545,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A545,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A545,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A545,1))","v":""},{"$f":"IF(H545=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G545,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H545=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G545,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H545=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G545,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A545,1)),\"\",INDEX(Database[BMP Size],$A545,1))","v":""},{"$f":"IF(B545=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G545,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A545,1)),\"\",INDEX(Database[Service Level],$A545,1))","v":""},{"$f":"IF(B545=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G545,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B545=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G545,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A545,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A545,1))","v":""},{"$f":"IF(B545=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G545,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A545,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A545,1))","v":""},"",{"$f":"IF(B545=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G545,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A545,1)),\"\",INDEX(Database[Comments (text)],$A545,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A545,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A545,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A545,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A545,1))","v":""},{"$f":"IF($X$7=$V545,$S$8*J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W545,$W545=\"\"),OR(Y$7=$V545,X545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W545,$W545=\"\"),OR(Z$7=$V545,Y545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W545,$W545=\"\"),OR(AA$7=$V545,Z545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W545,$W545=\"\"),OR(AB$7=$V545,AA545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W545,$W545=\"\"),OR(AC$7=$V545,AB545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W545,$W545=\"\"),OR(AD$7=$V545,AC545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W545,$W545=\"\"),OR(AE$7=$V545,AD545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W545,$W545=\"\"),OR(AF$7=$V545,AE545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W545,$W545=\"\"),OR(AG$7=$V545,AF545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W545,$W545=\"\"),OR(AH$7=$V545,AG545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W545,$W545=\"\"),OR(AI$7=$V545,AH545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W545,$W545=\"\"),OR(AJ$7=$V545,AI545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W545,$W545=\"\"),OR(AK$7=$V545,AJ545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W545,$W545=\"\"),OR(AL$7=$V545,AK545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W545,$W545=\"\"),OR(AM$7=$V545,AL545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W545,$W545=\"\"),OR(AN$7=$V545,AM545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W545,$W545=\"\"),OR(AO$7=$V545,AN545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W545,$W545=\"\"),OR(AP$7=$V545,AO545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W545,$W545=\"\"),OR(AQ$7=$V545,AP545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W545,$W545=\"\"),OR(AR$7=$V545,AQ545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W545,$W545=\"\"),OR(AS$7=$V545,AR545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W545,$W545=\"\"),OR(AT$7=$V545,AS545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W545,$W545=\"\"),OR(AU$7=$V545,AT545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W545,$W545=\"\"),OR(AV$7=$V545,AU545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W545,$W545=\"\"),OR(AW$7=$V545,AV545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W545,$W545=\"\"),OR(AX$7=$V545,AW545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W545,$W545=\"\"),OR(AY$7=$V545,AX545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W545,$W545=\"\"),OR(AZ$7=$V545,AY545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W545,$W545=\"\"),OR(BA$7=$V545,AZ545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W545,$W545=\"\"),OR(BB$7=$V545,BA545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W545,$W545=\"\"),OR(BC$7=$V545,BB545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W545,$W545=\"\"),OR(BD$7=$V545,BC545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W545,$W545=\"\"),OR(BE$7=$V545,BD545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W545,$W545=\"\"),OR(BF$7=$V545,BE545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W545,$W545=\"\"),OR(BG$7=$V545,BF545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W545,$W545=\"\"),OR(BH$7=$V545,BG545<>\" \")),$S545*$J545*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[539,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A546,1)),\"\",INDEX(Database[Project Name],A546,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A546,1)),\"\",INDEX(Database[Watershed],$A546,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A546,1)),\"\",INDEX(Database[BMP Type],$A546,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A546,1)),\"\",INDEX(Database[BMP Sub-type],$A546,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A546,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A546,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A546,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A546,1))","v":""},{"$f":"IF(H546=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G546,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H546=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G546,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H546=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G546,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A546,1)),\"\",INDEX(Database[BMP Size],$A546,1))","v":""},{"$f":"IF(B546=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G546,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A546,1)),\"\",INDEX(Database[Service Level],$A546,1))","v":""},{"$f":"IF(B546=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G546,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B546=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G546,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A546,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A546,1))","v":""},{"$f":"IF(B546=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G546,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A546,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A546,1))","v":""},"",{"$f":"IF(B546=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G546,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A546,1)),\"\",INDEX(Database[Comments (text)],$A546,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A546,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A546,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A546,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A546,1))","v":""},{"$f":"IF($X$7=$V546,$S$8*J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W546,$W546=\"\"),OR(Y$7=$V546,X546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W546,$W546=\"\"),OR(Z$7=$V546,Y546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W546,$W546=\"\"),OR(AA$7=$V546,Z546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W546,$W546=\"\"),OR(AB$7=$V546,AA546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W546,$W546=\"\"),OR(AC$7=$V546,AB546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W546,$W546=\"\"),OR(AD$7=$V546,AC546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W546,$W546=\"\"),OR(AE$7=$V546,AD546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W546,$W546=\"\"),OR(AF$7=$V546,AE546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W546,$W546=\"\"),OR(AG$7=$V546,AF546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W546,$W546=\"\"),OR(AH$7=$V546,AG546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W546,$W546=\"\"),OR(AI$7=$V546,AH546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W546,$W546=\"\"),OR(AJ$7=$V546,AI546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W546,$W546=\"\"),OR(AK$7=$V546,AJ546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W546,$W546=\"\"),OR(AL$7=$V546,AK546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W546,$W546=\"\"),OR(AM$7=$V546,AL546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W546,$W546=\"\"),OR(AN$7=$V546,AM546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W546,$W546=\"\"),OR(AO$7=$V546,AN546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W546,$W546=\"\"),OR(AP$7=$V546,AO546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W546,$W546=\"\"),OR(AQ$7=$V546,AP546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W546,$W546=\"\"),OR(AR$7=$V546,AQ546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W546,$W546=\"\"),OR(AS$7=$V546,AR546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W546,$W546=\"\"),OR(AT$7=$V546,AS546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W546,$W546=\"\"),OR(AU$7=$V546,AT546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W546,$W546=\"\"),OR(AV$7=$V546,AU546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W546,$W546=\"\"),OR(AW$7=$V546,AV546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W546,$W546=\"\"),OR(AX$7=$V546,AW546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W546,$W546=\"\"),OR(AY$7=$V546,AX546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W546,$W546=\"\"),OR(AZ$7=$V546,AY546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W546,$W546=\"\"),OR(BA$7=$V546,AZ546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W546,$W546=\"\"),OR(BB$7=$V546,BA546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W546,$W546=\"\"),OR(BC$7=$V546,BB546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W546,$W546=\"\"),OR(BD$7=$V546,BC546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W546,$W546=\"\"),OR(BE$7=$V546,BD546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W546,$W546=\"\"),OR(BF$7=$V546,BE546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W546,$W546=\"\"),OR(BG$7=$V546,BF546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W546,$W546=\"\"),OR(BH$7=$V546,BG546<>\" \")),$S546*$J546*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[540,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A547,1)),\"\",INDEX(Database[Project Name],A547,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A547,1)),\"\",INDEX(Database[Watershed],$A547,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A547,1)),\"\",INDEX(Database[BMP Type],$A547,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A547,1)),\"\",INDEX(Database[BMP Sub-type],$A547,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A547,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A547,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A547,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A547,1))","v":""},{"$f":"IF(H547=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G547,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H547=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G547,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H547=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G547,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A547,1)),\"\",INDEX(Database[BMP Size],$A547,1))","v":""},{"$f":"IF(B547=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G547,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A547,1)),\"\",INDEX(Database[Service Level],$A547,1))","v":""},{"$f":"IF(B547=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G547,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B547=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G547,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A547,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A547,1))","v":""},{"$f":"IF(B547=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G547,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A547,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A547,1))","v":""},"",{"$f":"IF(B547=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G547,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A547,1)),\"\",INDEX(Database[Comments (text)],$A547,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A547,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A547,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A547,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A547,1))","v":""},{"$f":"IF($X$7=$V547,$S$8*J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W547,$W547=\"\"),OR(Y$7=$V547,X547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W547,$W547=\"\"),OR(Z$7=$V547,Y547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W547,$W547=\"\"),OR(AA$7=$V547,Z547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W547,$W547=\"\"),OR(AB$7=$V547,AA547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W547,$W547=\"\"),OR(AC$7=$V547,AB547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W547,$W547=\"\"),OR(AD$7=$V547,AC547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W547,$W547=\"\"),OR(AE$7=$V547,AD547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W547,$W547=\"\"),OR(AF$7=$V547,AE547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W547,$W547=\"\"),OR(AG$7=$V547,AF547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W547,$W547=\"\"),OR(AH$7=$V547,AG547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W547,$W547=\"\"),OR(AI$7=$V547,AH547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W547,$W547=\"\"),OR(AJ$7=$V547,AI547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W547,$W547=\"\"),OR(AK$7=$V547,AJ547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W547,$W547=\"\"),OR(AL$7=$V547,AK547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W547,$W547=\"\"),OR(AM$7=$V547,AL547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W547,$W547=\"\"),OR(AN$7=$V547,AM547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W547,$W547=\"\"),OR(AO$7=$V547,AN547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W547,$W547=\"\"),OR(AP$7=$V547,AO547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W547,$W547=\"\"),OR(AQ$7=$V547,AP547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W547,$W547=\"\"),OR(AR$7=$V547,AQ547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W547,$W547=\"\"),OR(AS$7=$V547,AR547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W547,$W547=\"\"),OR(AT$7=$V547,AS547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W547,$W547=\"\"),OR(AU$7=$V547,AT547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W547,$W547=\"\"),OR(AV$7=$V547,AU547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W547,$W547=\"\"),OR(AW$7=$V547,AV547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W547,$W547=\"\"),OR(AX$7=$V547,AW547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W547,$W547=\"\"),OR(AY$7=$V547,AX547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W547,$W547=\"\"),OR(AZ$7=$V547,AY547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W547,$W547=\"\"),OR(BA$7=$V547,AZ547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W547,$W547=\"\"),OR(BB$7=$V547,BA547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W547,$W547=\"\"),OR(BC$7=$V547,BB547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W547,$W547=\"\"),OR(BD$7=$V547,BC547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W547,$W547=\"\"),OR(BE$7=$V547,BD547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W547,$W547=\"\"),OR(BF$7=$V547,BE547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W547,$W547=\"\"),OR(BG$7=$V547,BF547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W547,$W547=\"\"),OR(BH$7=$V547,BG547<>\" \")),$S547*$J547*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[541,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A548,1)),\"\",INDEX(Database[Project Name],A548,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A548,1)),\"\",INDEX(Database[Watershed],$A548,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A548,1)),\"\",INDEX(Database[BMP Type],$A548,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A548,1)),\"\",INDEX(Database[BMP Sub-type],$A548,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A548,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A548,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A548,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A548,1))","v":""},{"$f":"IF(H548=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G548,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H548=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G548,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H548=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G548,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A548,1)),\"\",INDEX(Database[BMP Size],$A548,1))","v":""},{"$f":"IF(B548=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G548,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A548,1)),\"\",INDEX(Database[Service Level],$A548,1))","v":""},{"$f":"IF(B548=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G548,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B548=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G548,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A548,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A548,1))","v":""},{"$f":"IF(B548=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G548,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A548,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A548,1))","v":""},"",{"$f":"IF(B548=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G548,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A548,1)),\"\",INDEX(Database[Comments (text)],$A548,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A548,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A548,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A548,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A548,1))","v":""},{"$f":"IF($X$7=$V548,$S$8*J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W548,$W548=\"\"),OR(Y$7=$V548,X548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W548,$W548=\"\"),OR(Z$7=$V548,Y548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W548,$W548=\"\"),OR(AA$7=$V548,Z548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W548,$W548=\"\"),OR(AB$7=$V548,AA548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W548,$W548=\"\"),OR(AC$7=$V548,AB548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W548,$W548=\"\"),OR(AD$7=$V548,AC548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W548,$W548=\"\"),OR(AE$7=$V548,AD548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W548,$W548=\"\"),OR(AF$7=$V548,AE548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W548,$W548=\"\"),OR(AG$7=$V548,AF548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W548,$W548=\"\"),OR(AH$7=$V548,AG548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W548,$W548=\"\"),OR(AI$7=$V548,AH548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W548,$W548=\"\"),OR(AJ$7=$V548,AI548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W548,$W548=\"\"),OR(AK$7=$V548,AJ548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W548,$W548=\"\"),OR(AL$7=$V548,AK548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W548,$W548=\"\"),OR(AM$7=$V548,AL548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W548,$W548=\"\"),OR(AN$7=$V548,AM548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W548,$W548=\"\"),OR(AO$7=$V548,AN548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W548,$W548=\"\"),OR(AP$7=$V548,AO548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W548,$W548=\"\"),OR(AQ$7=$V548,AP548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W548,$W548=\"\"),OR(AR$7=$V548,AQ548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W548,$W548=\"\"),OR(AS$7=$V548,AR548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W548,$W548=\"\"),OR(AT$7=$V548,AS548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W548,$W548=\"\"),OR(AU$7=$V548,AT548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W548,$W548=\"\"),OR(AV$7=$V548,AU548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W548,$W548=\"\"),OR(AW$7=$V548,AV548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W548,$W548=\"\"),OR(AX$7=$V548,AW548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W548,$W548=\"\"),OR(AY$7=$V548,AX548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W548,$W548=\"\"),OR(AZ$7=$V548,AY548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W548,$W548=\"\"),OR(BA$7=$V548,AZ548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W548,$W548=\"\"),OR(BB$7=$V548,BA548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W548,$W548=\"\"),OR(BC$7=$V548,BB548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W548,$W548=\"\"),OR(BD$7=$V548,BC548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W548,$W548=\"\"),OR(BE$7=$V548,BD548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W548,$W548=\"\"),OR(BF$7=$V548,BE548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W548,$W548=\"\"),OR(BG$7=$V548,BF548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W548,$W548=\"\"),OR(BH$7=$V548,BG548<>\" \")),$S548*$J548*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[542,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A549,1)),\"\",INDEX(Database[Project Name],A549,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A549,1)),\"\",INDEX(Database[Watershed],$A549,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A549,1)),\"\",INDEX(Database[BMP Type],$A549,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A549,1)),\"\",INDEX(Database[BMP Sub-type],$A549,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A549,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A549,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A549,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A549,1))","v":""},{"$f":"IF(H549=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G549,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H549=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G549,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H549=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G549,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A549,1)),\"\",INDEX(Database[BMP Size],$A549,1))","v":""},{"$f":"IF(B549=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G549,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A549,1)),\"\",INDEX(Database[Service Level],$A549,1))","v":""},{"$f":"IF(B549=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G549,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B549=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G549,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A549,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A549,1))","v":""},{"$f":"IF(B549=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G549,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A549,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A549,1))","v":""},"",{"$f":"IF(B549=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G549,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A549,1)),\"\",INDEX(Database[Comments (text)],$A549,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A549,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A549,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A549,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A549,1))","v":""},{"$f":"IF($X$7=$V549,$S$8*J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W549,$W549=\"\"),OR(Y$7=$V549,X549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W549,$W549=\"\"),OR(Z$7=$V549,Y549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W549,$W549=\"\"),OR(AA$7=$V549,Z549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W549,$W549=\"\"),OR(AB$7=$V549,AA549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W549,$W549=\"\"),OR(AC$7=$V549,AB549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W549,$W549=\"\"),OR(AD$7=$V549,AC549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W549,$W549=\"\"),OR(AE$7=$V549,AD549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W549,$W549=\"\"),OR(AF$7=$V549,AE549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W549,$W549=\"\"),OR(AG$7=$V549,AF549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W549,$W549=\"\"),OR(AH$7=$V549,AG549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W549,$W549=\"\"),OR(AI$7=$V549,AH549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W549,$W549=\"\"),OR(AJ$7=$V549,AI549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W549,$W549=\"\"),OR(AK$7=$V549,AJ549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W549,$W549=\"\"),OR(AL$7=$V549,AK549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W549,$W549=\"\"),OR(AM$7=$V549,AL549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W549,$W549=\"\"),OR(AN$7=$V549,AM549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W549,$W549=\"\"),OR(AO$7=$V549,AN549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W549,$W549=\"\"),OR(AP$7=$V549,AO549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W549,$W549=\"\"),OR(AQ$7=$V549,AP549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W549,$W549=\"\"),OR(AR$7=$V549,AQ549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W549,$W549=\"\"),OR(AS$7=$V549,AR549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W549,$W549=\"\"),OR(AT$7=$V549,AS549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W549,$W549=\"\"),OR(AU$7=$V549,AT549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W549,$W549=\"\"),OR(AV$7=$V549,AU549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W549,$W549=\"\"),OR(AW$7=$V549,AV549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W549,$W549=\"\"),OR(AX$7=$V549,AW549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W549,$W549=\"\"),OR(AY$7=$V549,AX549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W549,$W549=\"\"),OR(AZ$7=$V549,AY549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W549,$W549=\"\"),OR(BA$7=$V549,AZ549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W549,$W549=\"\"),OR(BB$7=$V549,BA549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W549,$W549=\"\"),OR(BC$7=$V549,BB549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W549,$W549=\"\"),OR(BD$7=$V549,BC549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W549,$W549=\"\"),OR(BE$7=$V549,BD549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W549,$W549=\"\"),OR(BF$7=$V549,BE549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W549,$W549=\"\"),OR(BG$7=$V549,BF549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W549,$W549=\"\"),OR(BH$7=$V549,BG549<>\" \")),$S549*$J549*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[543,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A550,1)),\"\",INDEX(Database[Project Name],A550,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A550,1)),\"\",INDEX(Database[Watershed],$A550,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A550,1)),\"\",INDEX(Database[BMP Type],$A550,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A550,1)),\"\",INDEX(Database[BMP Sub-type],$A550,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A550,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A550,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A550,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A550,1))","v":""},{"$f":"IF(H550=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G550,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H550=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G550,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H550=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G550,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A550,1)),\"\",INDEX(Database[BMP Size],$A550,1))","v":""},{"$f":"IF(B550=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G550,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A550,1)),\"\",INDEX(Database[Service Level],$A550,1))","v":""},{"$f":"IF(B550=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G550,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B550=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G550,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A550,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A550,1))","v":""},{"$f":"IF(B550=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G550,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A550,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A550,1))","v":""},"",{"$f":"IF(B550=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G550,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A550,1)),\"\",INDEX(Database[Comments (text)],$A550,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A550,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A550,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A550,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A550,1))","v":""},{"$f":"IF($X$7=$V550,$S$8*J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W550,$W550=\"\"),OR(Y$7=$V550,X550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W550,$W550=\"\"),OR(Z$7=$V550,Y550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W550,$W550=\"\"),OR(AA$7=$V550,Z550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W550,$W550=\"\"),OR(AB$7=$V550,AA550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W550,$W550=\"\"),OR(AC$7=$V550,AB550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W550,$W550=\"\"),OR(AD$7=$V550,AC550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W550,$W550=\"\"),OR(AE$7=$V550,AD550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W550,$W550=\"\"),OR(AF$7=$V550,AE550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W550,$W550=\"\"),OR(AG$7=$V550,AF550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W550,$W550=\"\"),OR(AH$7=$V550,AG550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W550,$W550=\"\"),OR(AI$7=$V550,AH550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W550,$W550=\"\"),OR(AJ$7=$V550,AI550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W550,$W550=\"\"),OR(AK$7=$V550,AJ550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W550,$W550=\"\"),OR(AL$7=$V550,AK550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W550,$W550=\"\"),OR(AM$7=$V550,AL550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W550,$W550=\"\"),OR(AN$7=$V550,AM550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W550,$W550=\"\"),OR(AO$7=$V550,AN550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W550,$W550=\"\"),OR(AP$7=$V550,AO550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W550,$W550=\"\"),OR(AQ$7=$V550,AP550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W550,$W550=\"\"),OR(AR$7=$V550,AQ550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W550,$W550=\"\"),OR(AS$7=$V550,AR550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W550,$W550=\"\"),OR(AT$7=$V550,AS550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W550,$W550=\"\"),OR(AU$7=$V550,AT550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W550,$W550=\"\"),OR(AV$7=$V550,AU550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W550,$W550=\"\"),OR(AW$7=$V550,AV550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W550,$W550=\"\"),OR(AX$7=$V550,AW550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W550,$W550=\"\"),OR(AY$7=$V550,AX550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W550,$W550=\"\"),OR(AZ$7=$V550,AY550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W550,$W550=\"\"),OR(BA$7=$V550,AZ550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W550,$W550=\"\"),OR(BB$7=$V550,BA550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W550,$W550=\"\"),OR(BC$7=$V550,BB550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W550,$W550=\"\"),OR(BD$7=$V550,BC550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W550,$W550=\"\"),OR(BE$7=$V550,BD550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W550,$W550=\"\"),OR(BF$7=$V550,BE550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W550,$W550=\"\"),OR(BG$7=$V550,BF550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W550,$W550=\"\"),OR(BH$7=$V550,BG550<>\" \")),$S550*$J550*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[544,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A551,1)),\"\",INDEX(Database[Project Name],A551,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A551,1)),\"\",INDEX(Database[Watershed],$A551,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A551,1)),\"\",INDEX(Database[BMP Type],$A551,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A551,1)),\"\",INDEX(Database[BMP Sub-type],$A551,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A551,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A551,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A551,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A551,1))","v":""},{"$f":"IF(H551=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G551,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H551=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G551,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H551=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G551,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A551,1)),\"\",INDEX(Database[BMP Size],$A551,1))","v":""},{"$f":"IF(B551=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G551,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A551,1)),\"\",INDEX(Database[Service Level],$A551,1))","v":""},{"$f":"IF(B551=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G551,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B551=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G551,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A551,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A551,1))","v":""},{"$f":"IF(B551=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G551,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A551,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A551,1))","v":""},"",{"$f":"IF(B551=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G551,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A551,1)),\"\",INDEX(Database[Comments (text)],$A551,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A551,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A551,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A551,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A551,1))","v":""},{"$f":"IF($X$7=$V551,$S$8*J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W551,$W551=\"\"),OR(Y$7=$V551,X551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W551,$W551=\"\"),OR(Z$7=$V551,Y551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W551,$W551=\"\"),OR(AA$7=$V551,Z551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W551,$W551=\"\"),OR(AB$7=$V551,AA551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W551,$W551=\"\"),OR(AC$7=$V551,AB551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W551,$W551=\"\"),OR(AD$7=$V551,AC551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W551,$W551=\"\"),OR(AE$7=$V551,AD551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W551,$W551=\"\"),OR(AF$7=$V551,AE551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W551,$W551=\"\"),OR(AG$7=$V551,AF551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W551,$W551=\"\"),OR(AH$7=$V551,AG551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W551,$W551=\"\"),OR(AI$7=$V551,AH551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W551,$W551=\"\"),OR(AJ$7=$V551,AI551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W551,$W551=\"\"),OR(AK$7=$V551,AJ551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W551,$W551=\"\"),OR(AL$7=$V551,AK551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W551,$W551=\"\"),OR(AM$7=$V551,AL551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W551,$W551=\"\"),OR(AN$7=$V551,AM551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W551,$W551=\"\"),OR(AO$7=$V551,AN551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W551,$W551=\"\"),OR(AP$7=$V551,AO551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W551,$W551=\"\"),OR(AQ$7=$V551,AP551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W551,$W551=\"\"),OR(AR$7=$V551,AQ551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W551,$W551=\"\"),OR(AS$7=$V551,AR551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W551,$W551=\"\"),OR(AT$7=$V551,AS551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W551,$W551=\"\"),OR(AU$7=$V551,AT551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W551,$W551=\"\"),OR(AV$7=$V551,AU551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W551,$W551=\"\"),OR(AW$7=$V551,AV551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W551,$W551=\"\"),OR(AX$7=$V551,AW551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W551,$W551=\"\"),OR(AY$7=$V551,AX551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W551,$W551=\"\"),OR(AZ$7=$V551,AY551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W551,$W551=\"\"),OR(BA$7=$V551,AZ551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W551,$W551=\"\"),OR(BB$7=$V551,BA551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W551,$W551=\"\"),OR(BC$7=$V551,BB551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W551,$W551=\"\"),OR(BD$7=$V551,BC551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W551,$W551=\"\"),OR(BE$7=$V551,BD551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W551,$W551=\"\"),OR(BF$7=$V551,BE551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W551,$W551=\"\"),OR(BG$7=$V551,BF551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W551,$W551=\"\"),OR(BH$7=$V551,BG551<>\" \")),$S551*$J551*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[545,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A552,1)),\"\",INDEX(Database[Project Name],A552,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A552,1)),\"\",INDEX(Database[Watershed],$A552,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A552,1)),\"\",INDEX(Database[BMP Type],$A552,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A552,1)),\"\",INDEX(Database[BMP Sub-type],$A552,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A552,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A552,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A552,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A552,1))","v":""},{"$f":"IF(H552=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G552,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H552=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G552,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H552=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G552,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A552,1)),\"\",INDEX(Database[BMP Size],$A552,1))","v":""},{"$f":"IF(B552=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G552,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A552,1)),\"\",INDEX(Database[Service Level],$A552,1))","v":""},{"$f":"IF(B552=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G552,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B552=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G552,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A552,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A552,1))","v":""},{"$f":"IF(B552=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G552,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A552,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A552,1))","v":""},"",{"$f":"IF(B552=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G552,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A552,1)),\"\",INDEX(Database[Comments (text)],$A552,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A552,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A552,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A552,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A552,1))","v":""},{"$f":"IF($X$7=$V552,$S$8*J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W552,$W552=\"\"),OR(Y$7=$V552,X552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W552,$W552=\"\"),OR(Z$7=$V552,Y552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W552,$W552=\"\"),OR(AA$7=$V552,Z552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W552,$W552=\"\"),OR(AB$7=$V552,AA552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W552,$W552=\"\"),OR(AC$7=$V552,AB552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W552,$W552=\"\"),OR(AD$7=$V552,AC552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W552,$W552=\"\"),OR(AE$7=$V552,AD552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W552,$W552=\"\"),OR(AF$7=$V552,AE552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W552,$W552=\"\"),OR(AG$7=$V552,AF552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W552,$W552=\"\"),OR(AH$7=$V552,AG552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W552,$W552=\"\"),OR(AI$7=$V552,AH552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W552,$W552=\"\"),OR(AJ$7=$V552,AI552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W552,$W552=\"\"),OR(AK$7=$V552,AJ552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W552,$W552=\"\"),OR(AL$7=$V552,AK552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W552,$W552=\"\"),OR(AM$7=$V552,AL552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W552,$W552=\"\"),OR(AN$7=$V552,AM552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W552,$W552=\"\"),OR(AO$7=$V552,AN552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W552,$W552=\"\"),OR(AP$7=$V552,AO552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W552,$W552=\"\"),OR(AQ$7=$V552,AP552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W552,$W552=\"\"),OR(AR$7=$V552,AQ552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W552,$W552=\"\"),OR(AS$7=$V552,AR552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W552,$W552=\"\"),OR(AT$7=$V552,AS552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W552,$W552=\"\"),OR(AU$7=$V552,AT552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W552,$W552=\"\"),OR(AV$7=$V552,AU552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W552,$W552=\"\"),OR(AW$7=$V552,AV552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W552,$W552=\"\"),OR(AX$7=$V552,AW552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W552,$W552=\"\"),OR(AY$7=$V552,AX552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W552,$W552=\"\"),OR(AZ$7=$V552,AY552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W552,$W552=\"\"),OR(BA$7=$V552,AZ552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W552,$W552=\"\"),OR(BB$7=$V552,BA552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W552,$W552=\"\"),OR(BC$7=$V552,BB552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W552,$W552=\"\"),OR(BD$7=$V552,BC552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W552,$W552=\"\"),OR(BE$7=$V552,BD552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W552,$W552=\"\"),OR(BF$7=$V552,BE552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W552,$W552=\"\"),OR(BG$7=$V552,BF552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W552,$W552=\"\"),OR(BH$7=$V552,BG552<>\" \")),$S552*$J552*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[546,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A553,1)),\"\",INDEX(Database[Project Name],A553,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A553,1)),\"\",INDEX(Database[Watershed],$A553,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A553,1)),\"\",INDEX(Database[BMP Type],$A553,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A553,1)),\"\",INDEX(Database[BMP Sub-type],$A553,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A553,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A553,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A553,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A553,1))","v":""},{"$f":"IF(H553=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G553,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H553=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G553,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H553=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G553,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A553,1)),\"\",INDEX(Database[BMP Size],$A553,1))","v":""},{"$f":"IF(B553=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G553,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A553,1)),\"\",INDEX(Database[Service Level],$A553,1))","v":""},{"$f":"IF(B553=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G553,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B553=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G553,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A553,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A553,1))","v":""},{"$f":"IF(B553=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G553,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A553,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A553,1))","v":""},"",{"$f":"IF(B553=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G553,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A553,1)),\"\",INDEX(Database[Comments (text)],$A553,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A553,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A553,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A553,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A553,1))","v":""},{"$f":"IF($X$7=$V553,$S$8*J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W553,$W553=\"\"),OR(Y$7=$V553,X553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W553,$W553=\"\"),OR(Z$7=$V553,Y553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W553,$W553=\"\"),OR(AA$7=$V553,Z553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W553,$W553=\"\"),OR(AB$7=$V553,AA553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W553,$W553=\"\"),OR(AC$7=$V553,AB553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W553,$W553=\"\"),OR(AD$7=$V553,AC553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W553,$W553=\"\"),OR(AE$7=$V553,AD553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W553,$W553=\"\"),OR(AF$7=$V553,AE553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W553,$W553=\"\"),OR(AG$7=$V553,AF553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W553,$W553=\"\"),OR(AH$7=$V553,AG553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W553,$W553=\"\"),OR(AI$7=$V553,AH553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W553,$W553=\"\"),OR(AJ$7=$V553,AI553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W553,$W553=\"\"),OR(AK$7=$V553,AJ553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W553,$W553=\"\"),OR(AL$7=$V553,AK553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W553,$W553=\"\"),OR(AM$7=$V553,AL553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W553,$W553=\"\"),OR(AN$7=$V553,AM553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W553,$W553=\"\"),OR(AO$7=$V553,AN553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W553,$W553=\"\"),OR(AP$7=$V553,AO553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W553,$W553=\"\"),OR(AQ$7=$V553,AP553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W553,$W553=\"\"),OR(AR$7=$V553,AQ553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W553,$W553=\"\"),OR(AS$7=$V553,AR553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W553,$W553=\"\"),OR(AT$7=$V553,AS553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W553,$W553=\"\"),OR(AU$7=$V553,AT553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W553,$W553=\"\"),OR(AV$7=$V553,AU553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W553,$W553=\"\"),OR(AW$7=$V553,AV553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W553,$W553=\"\"),OR(AX$7=$V553,AW553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W553,$W553=\"\"),OR(AY$7=$V553,AX553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W553,$W553=\"\"),OR(AZ$7=$V553,AY553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W553,$W553=\"\"),OR(BA$7=$V553,AZ553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W553,$W553=\"\"),OR(BB$7=$V553,BA553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W553,$W553=\"\"),OR(BC$7=$V553,BB553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W553,$W553=\"\"),OR(BD$7=$V553,BC553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W553,$W553=\"\"),OR(BE$7=$V553,BD553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W553,$W553=\"\"),OR(BF$7=$V553,BE553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W553,$W553=\"\"),OR(BG$7=$V553,BF553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W553,$W553=\"\"),OR(BH$7=$V553,BG553<>\" \")),$S553*$J553*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[547,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A554,1)),\"\",INDEX(Database[Project Name],A554,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A554,1)),\"\",INDEX(Database[Watershed],$A554,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A554,1)),\"\",INDEX(Database[BMP Type],$A554,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A554,1)),\"\",INDEX(Database[BMP Sub-type],$A554,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A554,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A554,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A554,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A554,1))","v":""},{"$f":"IF(H554=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G554,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H554=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G554,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H554=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G554,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A554,1)),\"\",INDEX(Database[BMP Size],$A554,1))","v":""},{"$f":"IF(B554=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G554,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A554,1)),\"\",INDEX(Database[Service Level],$A554,1))","v":""},{"$f":"IF(B554=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G554,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B554=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G554,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A554,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A554,1))","v":""},{"$f":"IF(B554=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G554,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A554,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A554,1))","v":""},"",{"$f":"IF(B554=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G554,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A554,1)),\"\",INDEX(Database[Comments (text)],$A554,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A554,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A554,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A554,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A554,1))","v":""},{"$f":"IF($X$7=$V554,$S$8*J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W554,$W554=\"\"),OR(Y$7=$V554,X554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W554,$W554=\"\"),OR(Z$7=$V554,Y554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W554,$W554=\"\"),OR(AA$7=$V554,Z554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W554,$W554=\"\"),OR(AB$7=$V554,AA554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W554,$W554=\"\"),OR(AC$7=$V554,AB554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W554,$W554=\"\"),OR(AD$7=$V554,AC554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W554,$W554=\"\"),OR(AE$7=$V554,AD554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W554,$W554=\"\"),OR(AF$7=$V554,AE554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W554,$W554=\"\"),OR(AG$7=$V554,AF554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W554,$W554=\"\"),OR(AH$7=$V554,AG554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W554,$W554=\"\"),OR(AI$7=$V554,AH554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W554,$W554=\"\"),OR(AJ$7=$V554,AI554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W554,$W554=\"\"),OR(AK$7=$V554,AJ554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W554,$W554=\"\"),OR(AL$7=$V554,AK554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W554,$W554=\"\"),OR(AM$7=$V554,AL554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W554,$W554=\"\"),OR(AN$7=$V554,AM554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W554,$W554=\"\"),OR(AO$7=$V554,AN554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W554,$W554=\"\"),OR(AP$7=$V554,AO554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W554,$W554=\"\"),OR(AQ$7=$V554,AP554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W554,$W554=\"\"),OR(AR$7=$V554,AQ554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W554,$W554=\"\"),OR(AS$7=$V554,AR554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W554,$W554=\"\"),OR(AT$7=$V554,AS554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W554,$W554=\"\"),OR(AU$7=$V554,AT554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W554,$W554=\"\"),OR(AV$7=$V554,AU554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W554,$W554=\"\"),OR(AW$7=$V554,AV554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W554,$W554=\"\"),OR(AX$7=$V554,AW554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W554,$W554=\"\"),OR(AY$7=$V554,AX554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W554,$W554=\"\"),OR(AZ$7=$V554,AY554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W554,$W554=\"\"),OR(BA$7=$V554,AZ554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W554,$W554=\"\"),OR(BB$7=$V554,BA554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W554,$W554=\"\"),OR(BC$7=$V554,BB554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W554,$W554=\"\"),OR(BD$7=$V554,BC554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W554,$W554=\"\"),OR(BE$7=$V554,BD554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W554,$W554=\"\"),OR(BF$7=$V554,BE554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W554,$W554=\"\"),OR(BG$7=$V554,BF554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W554,$W554=\"\"),OR(BH$7=$V554,BG554<>\" \")),$S554*$J554*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[548,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A555,1)),\"\",INDEX(Database[Project Name],A555,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A555,1)),\"\",INDEX(Database[Watershed],$A555,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A555,1)),\"\",INDEX(Database[BMP Type],$A555,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A555,1)),\"\",INDEX(Database[BMP Sub-type],$A555,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A555,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A555,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A555,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A555,1))","v":""},{"$f":"IF(H555=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G555,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H555=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G555,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H555=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G555,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A555,1)),\"\",INDEX(Database[BMP Size],$A555,1))","v":""},{"$f":"IF(B555=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G555,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A555,1)),\"\",INDEX(Database[Service Level],$A555,1))","v":""},{"$f":"IF(B555=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G555,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B555=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G555,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A555,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A555,1))","v":""},{"$f":"IF(B555=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G555,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A555,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A555,1))","v":""},"",{"$f":"IF(B555=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G555,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A555,1)),\"\",INDEX(Database[Comments (text)],$A555,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A555,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A555,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A555,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A555,1))","v":""},{"$f":"IF($X$7=$V555,$S$8*J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W555,$W555=\"\"),OR(Y$7=$V555,X555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W555,$W555=\"\"),OR(Z$7=$V555,Y555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W555,$W555=\"\"),OR(AA$7=$V555,Z555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W555,$W555=\"\"),OR(AB$7=$V555,AA555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W555,$W555=\"\"),OR(AC$7=$V555,AB555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W555,$W555=\"\"),OR(AD$7=$V555,AC555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W555,$W555=\"\"),OR(AE$7=$V555,AD555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W555,$W555=\"\"),OR(AF$7=$V555,AE555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W555,$W555=\"\"),OR(AG$7=$V555,AF555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W555,$W555=\"\"),OR(AH$7=$V555,AG555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W555,$W555=\"\"),OR(AI$7=$V555,AH555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W555,$W555=\"\"),OR(AJ$7=$V555,AI555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W555,$W555=\"\"),OR(AK$7=$V555,AJ555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W555,$W555=\"\"),OR(AL$7=$V555,AK555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W555,$W555=\"\"),OR(AM$7=$V555,AL555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W555,$W555=\"\"),OR(AN$7=$V555,AM555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W555,$W555=\"\"),OR(AO$7=$V555,AN555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W555,$W555=\"\"),OR(AP$7=$V555,AO555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W555,$W555=\"\"),OR(AQ$7=$V555,AP555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W555,$W555=\"\"),OR(AR$7=$V555,AQ555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W555,$W555=\"\"),OR(AS$7=$V555,AR555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W555,$W555=\"\"),OR(AT$7=$V555,AS555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W555,$W555=\"\"),OR(AU$7=$V555,AT555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W555,$W555=\"\"),OR(AV$7=$V555,AU555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W555,$W555=\"\"),OR(AW$7=$V555,AV555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W555,$W555=\"\"),OR(AX$7=$V555,AW555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W555,$W555=\"\"),OR(AY$7=$V555,AX555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W555,$W555=\"\"),OR(AZ$7=$V555,AY555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W555,$W555=\"\"),OR(BA$7=$V555,AZ555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W555,$W555=\"\"),OR(BB$7=$V555,BA555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W555,$W555=\"\"),OR(BC$7=$V555,BB555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W555,$W555=\"\"),OR(BD$7=$V555,BC555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W555,$W555=\"\"),OR(BE$7=$V555,BD555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W555,$W555=\"\"),OR(BF$7=$V555,BE555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W555,$W555=\"\"),OR(BG$7=$V555,BF555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W555,$W555=\"\"),OR(BH$7=$V555,BG555<>\" \")),$S555*$J555*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[549,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A556,1)),\"\",INDEX(Database[Project Name],A556,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A556,1)),\"\",INDEX(Database[Watershed],$A556,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A556,1)),\"\",INDEX(Database[BMP Type],$A556,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A556,1)),\"\",INDEX(Database[BMP Sub-type],$A556,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A556,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A556,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A556,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A556,1))","v":""},{"$f":"IF(H556=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G556,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H556=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G556,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H556=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G556,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A556,1)),\"\",INDEX(Database[BMP Size],$A556,1))","v":""},{"$f":"IF(B556=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G556,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A556,1)),\"\",INDEX(Database[Service Level],$A556,1))","v":""},{"$f":"IF(B556=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G556,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B556=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G556,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A556,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A556,1))","v":""},{"$f":"IF(B556=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G556,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A556,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A556,1))","v":""},"",{"$f":"IF(B556=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G556,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A556,1)),\"\",INDEX(Database[Comments (text)],$A556,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A556,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A556,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A556,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A556,1))","v":""},{"$f":"IF($X$7=$V556,$S$8*J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W556,$W556=\"\"),OR(Y$7=$V556,X556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W556,$W556=\"\"),OR(Z$7=$V556,Y556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W556,$W556=\"\"),OR(AA$7=$V556,Z556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W556,$W556=\"\"),OR(AB$7=$V556,AA556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W556,$W556=\"\"),OR(AC$7=$V556,AB556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W556,$W556=\"\"),OR(AD$7=$V556,AC556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W556,$W556=\"\"),OR(AE$7=$V556,AD556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W556,$W556=\"\"),OR(AF$7=$V556,AE556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W556,$W556=\"\"),OR(AG$7=$V556,AF556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W556,$W556=\"\"),OR(AH$7=$V556,AG556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W556,$W556=\"\"),OR(AI$7=$V556,AH556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W556,$W556=\"\"),OR(AJ$7=$V556,AI556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W556,$W556=\"\"),OR(AK$7=$V556,AJ556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W556,$W556=\"\"),OR(AL$7=$V556,AK556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W556,$W556=\"\"),OR(AM$7=$V556,AL556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W556,$W556=\"\"),OR(AN$7=$V556,AM556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W556,$W556=\"\"),OR(AO$7=$V556,AN556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W556,$W556=\"\"),OR(AP$7=$V556,AO556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W556,$W556=\"\"),OR(AQ$7=$V556,AP556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W556,$W556=\"\"),OR(AR$7=$V556,AQ556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W556,$W556=\"\"),OR(AS$7=$V556,AR556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W556,$W556=\"\"),OR(AT$7=$V556,AS556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W556,$W556=\"\"),OR(AU$7=$V556,AT556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W556,$W556=\"\"),OR(AV$7=$V556,AU556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W556,$W556=\"\"),OR(AW$7=$V556,AV556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W556,$W556=\"\"),OR(AX$7=$V556,AW556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W556,$W556=\"\"),OR(AY$7=$V556,AX556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W556,$W556=\"\"),OR(AZ$7=$V556,AY556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W556,$W556=\"\"),OR(BA$7=$V556,AZ556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W556,$W556=\"\"),OR(BB$7=$V556,BA556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W556,$W556=\"\"),OR(BC$7=$V556,BB556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W556,$W556=\"\"),OR(BD$7=$V556,BC556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W556,$W556=\"\"),OR(BE$7=$V556,BD556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W556,$W556=\"\"),OR(BF$7=$V556,BE556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W556,$W556=\"\"),OR(BG$7=$V556,BF556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W556,$W556=\"\"),OR(BH$7=$V556,BG556<>\" \")),$S556*$J556*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[550,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A557,1)),\"\",INDEX(Database[Project Name],A557,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A557,1)),\"\",INDEX(Database[Watershed],$A557,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A557,1)),\"\",INDEX(Database[BMP Type],$A557,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A557,1)),\"\",INDEX(Database[BMP Sub-type],$A557,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A557,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A557,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A557,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A557,1))","v":""},{"$f":"IF(H557=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G557,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H557=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G557,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H557=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G557,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A557,1)),\"\",INDEX(Database[BMP Size],$A557,1))","v":""},{"$f":"IF(B557=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G557,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A557,1)),\"\",INDEX(Database[Service Level],$A557,1))","v":""},{"$f":"IF(B557=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G557,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B557=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G557,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A557,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A557,1))","v":""},{"$f":"IF(B557=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G557,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A557,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A557,1))","v":""},"",{"$f":"IF(B557=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G557,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A557,1)),\"\",INDEX(Database[Comments (text)],$A557,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A557,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A557,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A557,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A557,1))","v":""},{"$f":"IF($X$7=$V557,$S$8*J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W557,$W557=\"\"),OR(Y$7=$V557,X557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W557,$W557=\"\"),OR(Z$7=$V557,Y557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W557,$W557=\"\"),OR(AA$7=$V557,Z557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W557,$W557=\"\"),OR(AB$7=$V557,AA557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W557,$W557=\"\"),OR(AC$7=$V557,AB557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W557,$W557=\"\"),OR(AD$7=$V557,AC557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W557,$W557=\"\"),OR(AE$7=$V557,AD557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W557,$W557=\"\"),OR(AF$7=$V557,AE557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W557,$W557=\"\"),OR(AG$7=$V557,AF557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W557,$W557=\"\"),OR(AH$7=$V557,AG557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W557,$W557=\"\"),OR(AI$7=$V557,AH557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W557,$W557=\"\"),OR(AJ$7=$V557,AI557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W557,$W557=\"\"),OR(AK$7=$V557,AJ557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W557,$W557=\"\"),OR(AL$7=$V557,AK557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W557,$W557=\"\"),OR(AM$7=$V557,AL557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W557,$W557=\"\"),OR(AN$7=$V557,AM557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W557,$W557=\"\"),OR(AO$7=$V557,AN557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W557,$W557=\"\"),OR(AP$7=$V557,AO557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W557,$W557=\"\"),OR(AQ$7=$V557,AP557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W557,$W557=\"\"),OR(AR$7=$V557,AQ557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W557,$W557=\"\"),OR(AS$7=$V557,AR557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W557,$W557=\"\"),OR(AT$7=$V557,AS557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W557,$W557=\"\"),OR(AU$7=$V557,AT557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W557,$W557=\"\"),OR(AV$7=$V557,AU557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W557,$W557=\"\"),OR(AW$7=$V557,AV557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W557,$W557=\"\"),OR(AX$7=$V557,AW557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W557,$W557=\"\"),OR(AY$7=$V557,AX557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W557,$W557=\"\"),OR(AZ$7=$V557,AY557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W557,$W557=\"\"),OR(BA$7=$V557,AZ557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W557,$W557=\"\"),OR(BB$7=$V557,BA557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W557,$W557=\"\"),OR(BC$7=$V557,BB557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W557,$W557=\"\"),OR(BD$7=$V557,BC557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W557,$W557=\"\"),OR(BE$7=$V557,BD557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W557,$W557=\"\"),OR(BF$7=$V557,BE557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W557,$W557=\"\"),OR(BG$7=$V557,BF557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W557,$W557=\"\"),OR(BH$7=$V557,BG557<>\" \")),$S557*$J557*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[551,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A558,1)),\"\",INDEX(Database[Project Name],A558,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A558,1)),\"\",INDEX(Database[Watershed],$A558,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A558,1)),\"\",INDEX(Database[BMP Type],$A558,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A558,1)),\"\",INDEX(Database[BMP Sub-type],$A558,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A558,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A558,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A558,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A558,1))","v":""},{"$f":"IF(H558=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G558,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H558=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G558,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H558=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G558,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A558,1)),\"\",INDEX(Database[BMP Size],$A558,1))","v":""},{"$f":"IF(B558=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G558,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A558,1)),\"\",INDEX(Database[Service Level],$A558,1))","v":""},{"$f":"IF(B558=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G558,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B558=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G558,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A558,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A558,1))","v":""},{"$f":"IF(B558=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G558,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A558,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A558,1))","v":""},"",{"$f":"IF(B558=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G558,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A558,1)),\"\",INDEX(Database[Comments (text)],$A558,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A558,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A558,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A558,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A558,1))","v":""},{"$f":"IF($X$7=$V558,$S$8*J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W558,$W558=\"\"),OR(Y$7=$V558,X558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W558,$W558=\"\"),OR(Z$7=$V558,Y558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W558,$W558=\"\"),OR(AA$7=$V558,Z558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W558,$W558=\"\"),OR(AB$7=$V558,AA558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W558,$W558=\"\"),OR(AC$7=$V558,AB558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W558,$W558=\"\"),OR(AD$7=$V558,AC558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W558,$W558=\"\"),OR(AE$7=$V558,AD558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W558,$W558=\"\"),OR(AF$7=$V558,AE558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W558,$W558=\"\"),OR(AG$7=$V558,AF558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W558,$W558=\"\"),OR(AH$7=$V558,AG558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W558,$W558=\"\"),OR(AI$7=$V558,AH558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W558,$W558=\"\"),OR(AJ$7=$V558,AI558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W558,$W558=\"\"),OR(AK$7=$V558,AJ558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W558,$W558=\"\"),OR(AL$7=$V558,AK558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W558,$W558=\"\"),OR(AM$7=$V558,AL558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W558,$W558=\"\"),OR(AN$7=$V558,AM558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W558,$W558=\"\"),OR(AO$7=$V558,AN558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W558,$W558=\"\"),OR(AP$7=$V558,AO558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W558,$W558=\"\"),OR(AQ$7=$V558,AP558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W558,$W558=\"\"),OR(AR$7=$V558,AQ558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W558,$W558=\"\"),OR(AS$7=$V558,AR558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W558,$W558=\"\"),OR(AT$7=$V558,AS558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W558,$W558=\"\"),OR(AU$7=$V558,AT558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W558,$W558=\"\"),OR(AV$7=$V558,AU558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W558,$W558=\"\"),OR(AW$7=$V558,AV558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W558,$W558=\"\"),OR(AX$7=$V558,AW558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W558,$W558=\"\"),OR(AY$7=$V558,AX558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W558,$W558=\"\"),OR(AZ$7=$V558,AY558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W558,$W558=\"\"),OR(BA$7=$V558,AZ558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W558,$W558=\"\"),OR(BB$7=$V558,BA558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W558,$W558=\"\"),OR(BC$7=$V558,BB558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W558,$W558=\"\"),OR(BD$7=$V558,BC558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W558,$W558=\"\"),OR(BE$7=$V558,BD558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W558,$W558=\"\"),OR(BF$7=$V558,BE558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W558,$W558=\"\"),OR(BG$7=$V558,BF558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W558,$W558=\"\"),OR(BH$7=$V558,BG558<>\" \")),$S558*$J558*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[552,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A559,1)),\"\",INDEX(Database[Project Name],A559,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A559,1)),\"\",INDEX(Database[Watershed],$A559,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A559,1)),\"\",INDEX(Database[BMP Type],$A559,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A559,1)),\"\",INDEX(Database[BMP Sub-type],$A559,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A559,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A559,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A559,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A559,1))","v":""},{"$f":"IF(H559=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G559,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H559=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G559,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H559=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G559,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A559,1)),\"\",INDEX(Database[BMP Size],$A559,1))","v":""},{"$f":"IF(B559=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G559,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A559,1)),\"\",INDEX(Database[Service Level],$A559,1))","v":""},{"$f":"IF(B559=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G559,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B559=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G559,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A559,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A559,1))","v":""},{"$f":"IF(B559=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G559,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A559,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A559,1))","v":""},"",{"$f":"IF(B559=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G559,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A559,1)),\"\",INDEX(Database[Comments (text)],$A559,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A559,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A559,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A559,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A559,1))","v":""},{"$f":"IF($X$7=$V559,$S$8*J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W559,$W559=\"\"),OR(Y$7=$V559,X559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W559,$W559=\"\"),OR(Z$7=$V559,Y559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W559,$W559=\"\"),OR(AA$7=$V559,Z559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W559,$W559=\"\"),OR(AB$7=$V559,AA559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W559,$W559=\"\"),OR(AC$7=$V559,AB559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W559,$W559=\"\"),OR(AD$7=$V559,AC559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W559,$W559=\"\"),OR(AE$7=$V559,AD559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W559,$W559=\"\"),OR(AF$7=$V559,AE559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W559,$W559=\"\"),OR(AG$7=$V559,AF559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W559,$W559=\"\"),OR(AH$7=$V559,AG559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W559,$W559=\"\"),OR(AI$7=$V559,AH559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W559,$W559=\"\"),OR(AJ$7=$V559,AI559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W559,$W559=\"\"),OR(AK$7=$V559,AJ559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W559,$W559=\"\"),OR(AL$7=$V559,AK559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W559,$W559=\"\"),OR(AM$7=$V559,AL559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W559,$W559=\"\"),OR(AN$7=$V559,AM559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W559,$W559=\"\"),OR(AO$7=$V559,AN559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W559,$W559=\"\"),OR(AP$7=$V559,AO559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W559,$W559=\"\"),OR(AQ$7=$V559,AP559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W559,$W559=\"\"),OR(AR$7=$V559,AQ559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W559,$W559=\"\"),OR(AS$7=$V559,AR559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W559,$W559=\"\"),OR(AT$7=$V559,AS559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W559,$W559=\"\"),OR(AU$7=$V559,AT559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W559,$W559=\"\"),OR(AV$7=$V559,AU559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W559,$W559=\"\"),OR(AW$7=$V559,AV559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W559,$W559=\"\"),OR(AX$7=$V559,AW559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W559,$W559=\"\"),OR(AY$7=$V559,AX559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W559,$W559=\"\"),OR(AZ$7=$V559,AY559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W559,$W559=\"\"),OR(BA$7=$V559,AZ559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W559,$W559=\"\"),OR(BB$7=$V559,BA559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W559,$W559=\"\"),OR(BC$7=$V559,BB559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W559,$W559=\"\"),OR(BD$7=$V559,BC559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W559,$W559=\"\"),OR(BE$7=$V559,BD559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W559,$W559=\"\"),OR(BF$7=$V559,BE559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W559,$W559=\"\"),OR(BG$7=$V559,BF559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W559,$W559=\"\"),OR(BH$7=$V559,BG559<>\" \")),$S559*$J559*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[553,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A560,1)),\"\",INDEX(Database[Project Name],A560,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A560,1)),\"\",INDEX(Database[Watershed],$A560,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A560,1)),\"\",INDEX(Database[BMP Type],$A560,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A560,1)),\"\",INDEX(Database[BMP Sub-type],$A560,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A560,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A560,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A560,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A560,1))","v":""},{"$f":"IF(H560=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G560,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H560=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G560,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H560=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G560,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A560,1)),\"\",INDEX(Database[BMP Size],$A560,1))","v":""},{"$f":"IF(B560=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G560,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A560,1)),\"\",INDEX(Database[Service Level],$A560,1))","v":""},{"$f":"IF(B560=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G560,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B560=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G560,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A560,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A560,1))","v":""},{"$f":"IF(B560=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G560,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A560,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A560,1))","v":""},"",{"$f":"IF(B560=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G560,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A560,1)),\"\",INDEX(Database[Comments (text)],$A560,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A560,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A560,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A560,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A560,1))","v":""},{"$f":"IF($X$7=$V560,$S$8*J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W560,$W560=\"\"),OR(Y$7=$V560,X560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W560,$W560=\"\"),OR(Z$7=$V560,Y560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W560,$W560=\"\"),OR(AA$7=$V560,Z560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W560,$W560=\"\"),OR(AB$7=$V560,AA560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W560,$W560=\"\"),OR(AC$7=$V560,AB560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W560,$W560=\"\"),OR(AD$7=$V560,AC560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W560,$W560=\"\"),OR(AE$7=$V560,AD560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W560,$W560=\"\"),OR(AF$7=$V560,AE560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W560,$W560=\"\"),OR(AG$7=$V560,AF560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W560,$W560=\"\"),OR(AH$7=$V560,AG560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W560,$W560=\"\"),OR(AI$7=$V560,AH560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W560,$W560=\"\"),OR(AJ$7=$V560,AI560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W560,$W560=\"\"),OR(AK$7=$V560,AJ560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W560,$W560=\"\"),OR(AL$7=$V560,AK560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W560,$W560=\"\"),OR(AM$7=$V560,AL560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W560,$W560=\"\"),OR(AN$7=$V560,AM560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W560,$W560=\"\"),OR(AO$7=$V560,AN560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W560,$W560=\"\"),OR(AP$7=$V560,AO560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W560,$W560=\"\"),OR(AQ$7=$V560,AP560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W560,$W560=\"\"),OR(AR$7=$V560,AQ560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W560,$W560=\"\"),OR(AS$7=$V560,AR560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W560,$W560=\"\"),OR(AT$7=$V560,AS560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W560,$W560=\"\"),OR(AU$7=$V560,AT560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W560,$W560=\"\"),OR(AV$7=$V560,AU560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W560,$W560=\"\"),OR(AW$7=$V560,AV560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W560,$W560=\"\"),OR(AX$7=$V560,AW560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W560,$W560=\"\"),OR(AY$7=$V560,AX560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W560,$W560=\"\"),OR(AZ$7=$V560,AY560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W560,$W560=\"\"),OR(BA$7=$V560,AZ560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W560,$W560=\"\"),OR(BB$7=$V560,BA560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W560,$W560=\"\"),OR(BC$7=$V560,BB560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W560,$W560=\"\"),OR(BD$7=$V560,BC560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W560,$W560=\"\"),OR(BE$7=$V560,BD560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W560,$W560=\"\"),OR(BF$7=$V560,BE560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W560,$W560=\"\"),OR(BG$7=$V560,BF560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W560,$W560=\"\"),OR(BH$7=$V560,BG560<>\" \")),$S560*$J560*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[554,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A561,1)),\"\",INDEX(Database[Project Name],A561,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A561,1)),\"\",INDEX(Database[Watershed],$A561,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A561,1)),\"\",INDEX(Database[BMP Type],$A561,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A561,1)),\"\",INDEX(Database[BMP Sub-type],$A561,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A561,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A561,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A561,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A561,1))","v":""},{"$f":"IF(H561=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G561,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H561=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G561,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H561=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G561,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A561,1)),\"\",INDEX(Database[BMP Size],$A561,1))","v":""},{"$f":"IF(B561=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G561,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A561,1)),\"\",INDEX(Database[Service Level],$A561,1))","v":""},{"$f":"IF(B561=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G561,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B561=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G561,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A561,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A561,1))","v":""},{"$f":"IF(B561=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G561,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A561,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A561,1))","v":""},"",{"$f":"IF(B561=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G561,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A561,1)),\"\",INDEX(Database[Comments (text)],$A561,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A561,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A561,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A561,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A561,1))","v":""},{"$f":"IF($X$7=$V561,$S$8*J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W561,$W561=\"\"),OR(Y$7=$V561,X561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W561,$W561=\"\"),OR(Z$7=$V561,Y561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W561,$W561=\"\"),OR(AA$7=$V561,Z561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W561,$W561=\"\"),OR(AB$7=$V561,AA561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W561,$W561=\"\"),OR(AC$7=$V561,AB561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W561,$W561=\"\"),OR(AD$7=$V561,AC561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W561,$W561=\"\"),OR(AE$7=$V561,AD561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W561,$W561=\"\"),OR(AF$7=$V561,AE561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W561,$W561=\"\"),OR(AG$7=$V561,AF561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W561,$W561=\"\"),OR(AH$7=$V561,AG561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W561,$W561=\"\"),OR(AI$7=$V561,AH561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W561,$W561=\"\"),OR(AJ$7=$V561,AI561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W561,$W561=\"\"),OR(AK$7=$V561,AJ561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W561,$W561=\"\"),OR(AL$7=$V561,AK561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W561,$W561=\"\"),OR(AM$7=$V561,AL561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W561,$W561=\"\"),OR(AN$7=$V561,AM561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W561,$W561=\"\"),OR(AO$7=$V561,AN561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W561,$W561=\"\"),OR(AP$7=$V561,AO561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W561,$W561=\"\"),OR(AQ$7=$V561,AP561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W561,$W561=\"\"),OR(AR$7=$V561,AQ561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W561,$W561=\"\"),OR(AS$7=$V561,AR561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W561,$W561=\"\"),OR(AT$7=$V561,AS561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W561,$W561=\"\"),OR(AU$7=$V561,AT561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W561,$W561=\"\"),OR(AV$7=$V561,AU561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W561,$W561=\"\"),OR(AW$7=$V561,AV561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W561,$W561=\"\"),OR(AX$7=$V561,AW561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W561,$W561=\"\"),OR(AY$7=$V561,AX561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W561,$W561=\"\"),OR(AZ$7=$V561,AY561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W561,$W561=\"\"),OR(BA$7=$V561,AZ561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W561,$W561=\"\"),OR(BB$7=$V561,BA561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W561,$W561=\"\"),OR(BC$7=$V561,BB561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W561,$W561=\"\"),OR(BD$7=$V561,BC561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W561,$W561=\"\"),OR(BE$7=$V561,BD561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W561,$W561=\"\"),OR(BF$7=$V561,BE561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W561,$W561=\"\"),OR(BG$7=$V561,BF561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W561,$W561=\"\"),OR(BH$7=$V561,BG561<>\" \")),$S561*$J561*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[555,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A562,1)),\"\",INDEX(Database[Project Name],A562,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A562,1)),\"\",INDEX(Database[Watershed],$A562,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A562,1)),\"\",INDEX(Database[BMP Type],$A562,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A562,1)),\"\",INDEX(Database[BMP Sub-type],$A562,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A562,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A562,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A562,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A562,1))","v":""},{"$f":"IF(H562=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G562,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H562=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G562,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H562=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G562,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A562,1)),\"\",INDEX(Database[BMP Size],$A562,1))","v":""},{"$f":"IF(B562=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G562,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A562,1)),\"\",INDEX(Database[Service Level],$A562,1))","v":""},{"$f":"IF(B562=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G562,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B562=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G562,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A562,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A562,1))","v":""},{"$f":"IF(B562=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G562,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A562,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A562,1))","v":""},"",{"$f":"IF(B562=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G562,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A562,1)),\"\",INDEX(Database[Comments (text)],$A562,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A562,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A562,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A562,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A562,1))","v":""},{"$f":"IF($X$7=$V562,$S$8*J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W562,$W562=\"\"),OR(Y$7=$V562,X562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W562,$W562=\"\"),OR(Z$7=$V562,Y562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W562,$W562=\"\"),OR(AA$7=$V562,Z562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W562,$W562=\"\"),OR(AB$7=$V562,AA562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W562,$W562=\"\"),OR(AC$7=$V562,AB562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W562,$W562=\"\"),OR(AD$7=$V562,AC562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W562,$W562=\"\"),OR(AE$7=$V562,AD562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W562,$W562=\"\"),OR(AF$7=$V562,AE562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W562,$W562=\"\"),OR(AG$7=$V562,AF562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W562,$W562=\"\"),OR(AH$7=$V562,AG562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W562,$W562=\"\"),OR(AI$7=$V562,AH562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W562,$W562=\"\"),OR(AJ$7=$V562,AI562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W562,$W562=\"\"),OR(AK$7=$V562,AJ562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W562,$W562=\"\"),OR(AL$7=$V562,AK562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W562,$W562=\"\"),OR(AM$7=$V562,AL562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W562,$W562=\"\"),OR(AN$7=$V562,AM562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W562,$W562=\"\"),OR(AO$7=$V562,AN562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W562,$W562=\"\"),OR(AP$7=$V562,AO562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W562,$W562=\"\"),OR(AQ$7=$V562,AP562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W562,$W562=\"\"),OR(AR$7=$V562,AQ562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W562,$W562=\"\"),OR(AS$7=$V562,AR562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W562,$W562=\"\"),OR(AT$7=$V562,AS562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W562,$W562=\"\"),OR(AU$7=$V562,AT562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W562,$W562=\"\"),OR(AV$7=$V562,AU562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W562,$W562=\"\"),OR(AW$7=$V562,AV562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W562,$W562=\"\"),OR(AX$7=$V562,AW562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W562,$W562=\"\"),OR(AY$7=$V562,AX562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W562,$W562=\"\"),OR(AZ$7=$V562,AY562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W562,$W562=\"\"),OR(BA$7=$V562,AZ562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W562,$W562=\"\"),OR(BB$7=$V562,BA562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W562,$W562=\"\"),OR(BC$7=$V562,BB562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W562,$W562=\"\"),OR(BD$7=$V562,BC562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W562,$W562=\"\"),OR(BE$7=$V562,BD562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W562,$W562=\"\"),OR(BF$7=$V562,BE562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W562,$W562=\"\"),OR(BG$7=$V562,BF562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W562,$W562=\"\"),OR(BH$7=$V562,BG562<>\" \")),$S562*$J562*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[556,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A563,1)),\"\",INDEX(Database[Project Name],A563,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A563,1)),\"\",INDEX(Database[Watershed],$A563,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A563,1)),\"\",INDEX(Database[BMP Type],$A563,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A563,1)),\"\",INDEX(Database[BMP Sub-type],$A563,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A563,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A563,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A563,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A563,1))","v":""},{"$f":"IF(H563=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G563,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H563=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G563,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H563=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G563,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A563,1)),\"\",INDEX(Database[BMP Size],$A563,1))","v":""},{"$f":"IF(B563=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G563,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A563,1)),\"\",INDEX(Database[Service Level],$A563,1))","v":""},{"$f":"IF(B563=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G563,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B563=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G563,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A563,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A563,1))","v":""},{"$f":"IF(B563=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G563,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A563,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A563,1))","v":""},"",{"$f":"IF(B563=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G563,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A563,1)),\"\",INDEX(Database[Comments (text)],$A563,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A563,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A563,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A563,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A563,1))","v":""},{"$f":"IF($X$7=$V563,$S$8*J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W563,$W563=\"\"),OR(Y$7=$V563,X563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W563,$W563=\"\"),OR(Z$7=$V563,Y563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W563,$W563=\"\"),OR(AA$7=$V563,Z563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W563,$W563=\"\"),OR(AB$7=$V563,AA563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W563,$W563=\"\"),OR(AC$7=$V563,AB563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W563,$W563=\"\"),OR(AD$7=$V563,AC563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W563,$W563=\"\"),OR(AE$7=$V563,AD563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W563,$W563=\"\"),OR(AF$7=$V563,AE563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W563,$W563=\"\"),OR(AG$7=$V563,AF563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W563,$W563=\"\"),OR(AH$7=$V563,AG563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W563,$W563=\"\"),OR(AI$7=$V563,AH563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W563,$W563=\"\"),OR(AJ$7=$V563,AI563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W563,$W563=\"\"),OR(AK$7=$V563,AJ563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W563,$W563=\"\"),OR(AL$7=$V563,AK563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W563,$W563=\"\"),OR(AM$7=$V563,AL563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W563,$W563=\"\"),OR(AN$7=$V563,AM563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W563,$W563=\"\"),OR(AO$7=$V563,AN563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W563,$W563=\"\"),OR(AP$7=$V563,AO563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W563,$W563=\"\"),OR(AQ$7=$V563,AP563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W563,$W563=\"\"),OR(AR$7=$V563,AQ563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W563,$W563=\"\"),OR(AS$7=$V563,AR563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W563,$W563=\"\"),OR(AT$7=$V563,AS563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W563,$W563=\"\"),OR(AU$7=$V563,AT563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W563,$W563=\"\"),OR(AV$7=$V563,AU563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W563,$W563=\"\"),OR(AW$7=$V563,AV563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W563,$W563=\"\"),OR(AX$7=$V563,AW563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W563,$W563=\"\"),OR(AY$7=$V563,AX563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W563,$W563=\"\"),OR(AZ$7=$V563,AY563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W563,$W563=\"\"),OR(BA$7=$V563,AZ563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W563,$W563=\"\"),OR(BB$7=$V563,BA563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W563,$W563=\"\"),OR(BC$7=$V563,BB563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W563,$W563=\"\"),OR(BD$7=$V563,BC563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W563,$W563=\"\"),OR(BE$7=$V563,BD563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W563,$W563=\"\"),OR(BF$7=$V563,BE563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W563,$W563=\"\"),OR(BG$7=$V563,BF563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W563,$W563=\"\"),OR(BH$7=$V563,BG563<>\" \")),$S563*$J563*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[557,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A564,1)),\"\",INDEX(Database[Project Name],A564,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A564,1)),\"\",INDEX(Database[Watershed],$A564,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A564,1)),\"\",INDEX(Database[BMP Type],$A564,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A564,1)),\"\",INDEX(Database[BMP Sub-type],$A564,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A564,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A564,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A564,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A564,1))","v":""},{"$f":"IF(H564=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G564,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H564=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G564,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H564=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G564,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A564,1)),\"\",INDEX(Database[BMP Size],$A564,1))","v":""},{"$f":"IF(B564=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G564,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A564,1)),\"\",INDEX(Database[Service Level],$A564,1))","v":""},{"$f":"IF(B564=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G564,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B564=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G564,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A564,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A564,1))","v":""},{"$f":"IF(B564=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G564,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A564,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A564,1))","v":""},"",{"$f":"IF(B564=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G564,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A564,1)),\"\",INDEX(Database[Comments (text)],$A564,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A564,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A564,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A564,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A564,1))","v":""},{"$f":"IF($X$7=$V564,$S$8*J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W564,$W564=\"\"),OR(Y$7=$V564,X564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W564,$W564=\"\"),OR(Z$7=$V564,Y564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W564,$W564=\"\"),OR(AA$7=$V564,Z564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W564,$W564=\"\"),OR(AB$7=$V564,AA564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W564,$W564=\"\"),OR(AC$7=$V564,AB564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W564,$W564=\"\"),OR(AD$7=$V564,AC564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W564,$W564=\"\"),OR(AE$7=$V564,AD564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W564,$W564=\"\"),OR(AF$7=$V564,AE564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W564,$W564=\"\"),OR(AG$7=$V564,AF564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W564,$W564=\"\"),OR(AH$7=$V564,AG564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W564,$W564=\"\"),OR(AI$7=$V564,AH564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W564,$W564=\"\"),OR(AJ$7=$V564,AI564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W564,$W564=\"\"),OR(AK$7=$V564,AJ564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W564,$W564=\"\"),OR(AL$7=$V564,AK564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W564,$W564=\"\"),OR(AM$7=$V564,AL564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W564,$W564=\"\"),OR(AN$7=$V564,AM564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W564,$W564=\"\"),OR(AO$7=$V564,AN564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W564,$W564=\"\"),OR(AP$7=$V564,AO564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W564,$W564=\"\"),OR(AQ$7=$V564,AP564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W564,$W564=\"\"),OR(AR$7=$V564,AQ564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W564,$W564=\"\"),OR(AS$7=$V564,AR564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W564,$W564=\"\"),OR(AT$7=$V564,AS564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W564,$W564=\"\"),OR(AU$7=$V564,AT564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W564,$W564=\"\"),OR(AV$7=$V564,AU564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W564,$W564=\"\"),OR(AW$7=$V564,AV564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W564,$W564=\"\"),OR(AX$7=$V564,AW564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W564,$W564=\"\"),OR(AY$7=$V564,AX564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W564,$W564=\"\"),OR(AZ$7=$V564,AY564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W564,$W564=\"\"),OR(BA$7=$V564,AZ564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W564,$W564=\"\"),OR(BB$7=$V564,BA564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W564,$W564=\"\"),OR(BC$7=$V564,BB564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W564,$W564=\"\"),OR(BD$7=$V564,BC564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W564,$W564=\"\"),OR(BE$7=$V564,BD564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W564,$W564=\"\"),OR(BF$7=$V564,BE564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W564,$W564=\"\"),OR(BG$7=$V564,BF564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W564,$W564=\"\"),OR(BH$7=$V564,BG564<>\" \")),$S564*$J564*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[558,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A565,1)),\"\",INDEX(Database[Project Name],A565,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A565,1)),\"\",INDEX(Database[Watershed],$A565,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A565,1)),\"\",INDEX(Database[BMP Type],$A565,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A565,1)),\"\",INDEX(Database[BMP Sub-type],$A565,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A565,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A565,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A565,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A565,1))","v":""},{"$f":"IF(H565=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G565,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H565=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G565,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H565=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G565,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A565,1)),\"\",INDEX(Database[BMP Size],$A565,1))","v":""},{"$f":"IF(B565=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G565,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A565,1)),\"\",INDEX(Database[Service Level],$A565,1))","v":""},{"$f":"IF(B565=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G565,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B565=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G565,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A565,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A565,1))","v":""},{"$f":"IF(B565=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G565,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A565,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A565,1))","v":""},"",{"$f":"IF(B565=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G565,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A565,1)),\"\",INDEX(Database[Comments (text)],$A565,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A565,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A565,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A565,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A565,1))","v":""},{"$f":"IF($X$7=$V565,$S$8*J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W565,$W565=\"\"),OR(Y$7=$V565,X565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W565,$W565=\"\"),OR(Z$7=$V565,Y565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W565,$W565=\"\"),OR(AA$7=$V565,Z565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W565,$W565=\"\"),OR(AB$7=$V565,AA565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W565,$W565=\"\"),OR(AC$7=$V565,AB565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W565,$W565=\"\"),OR(AD$7=$V565,AC565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W565,$W565=\"\"),OR(AE$7=$V565,AD565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W565,$W565=\"\"),OR(AF$7=$V565,AE565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W565,$W565=\"\"),OR(AG$7=$V565,AF565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W565,$W565=\"\"),OR(AH$7=$V565,AG565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W565,$W565=\"\"),OR(AI$7=$V565,AH565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W565,$W565=\"\"),OR(AJ$7=$V565,AI565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W565,$W565=\"\"),OR(AK$7=$V565,AJ565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W565,$W565=\"\"),OR(AL$7=$V565,AK565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W565,$W565=\"\"),OR(AM$7=$V565,AL565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W565,$W565=\"\"),OR(AN$7=$V565,AM565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W565,$W565=\"\"),OR(AO$7=$V565,AN565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W565,$W565=\"\"),OR(AP$7=$V565,AO565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W565,$W565=\"\"),OR(AQ$7=$V565,AP565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W565,$W565=\"\"),OR(AR$7=$V565,AQ565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W565,$W565=\"\"),OR(AS$7=$V565,AR565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W565,$W565=\"\"),OR(AT$7=$V565,AS565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W565,$W565=\"\"),OR(AU$7=$V565,AT565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W565,$W565=\"\"),OR(AV$7=$V565,AU565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W565,$W565=\"\"),OR(AW$7=$V565,AV565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W565,$W565=\"\"),OR(AX$7=$V565,AW565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W565,$W565=\"\"),OR(AY$7=$V565,AX565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W565,$W565=\"\"),OR(AZ$7=$V565,AY565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W565,$W565=\"\"),OR(BA$7=$V565,AZ565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W565,$W565=\"\"),OR(BB$7=$V565,BA565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W565,$W565=\"\"),OR(BC$7=$V565,BB565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W565,$W565=\"\"),OR(BD$7=$V565,BC565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W565,$W565=\"\"),OR(BE$7=$V565,BD565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W565,$W565=\"\"),OR(BF$7=$V565,BE565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W565,$W565=\"\"),OR(BG$7=$V565,BF565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W565,$W565=\"\"),OR(BH$7=$V565,BG565<>\" \")),$S565*$J565*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[559,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A566,1)),\"\",INDEX(Database[Project Name],A566,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A566,1)),\"\",INDEX(Database[Watershed],$A566,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A566,1)),\"\",INDEX(Database[BMP Type],$A566,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A566,1)),\"\",INDEX(Database[BMP Sub-type],$A566,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A566,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A566,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A566,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A566,1))","v":""},{"$f":"IF(H566=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G566,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H566=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G566,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H566=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G566,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A566,1)),\"\",INDEX(Database[BMP Size],$A566,1))","v":""},{"$f":"IF(B566=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G566,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A566,1)),\"\",INDEX(Database[Service Level],$A566,1))","v":""},{"$f":"IF(B566=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G566,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B566=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G566,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A566,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A566,1))","v":""},{"$f":"IF(B566=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G566,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A566,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A566,1))","v":""},"",{"$f":"IF(B566=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G566,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A566,1)),\"\",INDEX(Database[Comments (text)],$A566,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A566,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A566,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A566,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A566,1))","v":""},{"$f":"IF($X$7=$V566,$S$8*J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W566,$W566=\"\"),OR(Y$7=$V566,X566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W566,$W566=\"\"),OR(Z$7=$V566,Y566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W566,$W566=\"\"),OR(AA$7=$V566,Z566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W566,$W566=\"\"),OR(AB$7=$V566,AA566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W566,$W566=\"\"),OR(AC$7=$V566,AB566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W566,$W566=\"\"),OR(AD$7=$V566,AC566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W566,$W566=\"\"),OR(AE$7=$V566,AD566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W566,$W566=\"\"),OR(AF$7=$V566,AE566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W566,$W566=\"\"),OR(AG$7=$V566,AF566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W566,$W566=\"\"),OR(AH$7=$V566,AG566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W566,$W566=\"\"),OR(AI$7=$V566,AH566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W566,$W566=\"\"),OR(AJ$7=$V566,AI566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W566,$W566=\"\"),OR(AK$7=$V566,AJ566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W566,$W566=\"\"),OR(AL$7=$V566,AK566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W566,$W566=\"\"),OR(AM$7=$V566,AL566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W566,$W566=\"\"),OR(AN$7=$V566,AM566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W566,$W566=\"\"),OR(AO$7=$V566,AN566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W566,$W566=\"\"),OR(AP$7=$V566,AO566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W566,$W566=\"\"),OR(AQ$7=$V566,AP566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W566,$W566=\"\"),OR(AR$7=$V566,AQ566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W566,$W566=\"\"),OR(AS$7=$V566,AR566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W566,$W566=\"\"),OR(AT$7=$V566,AS566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W566,$W566=\"\"),OR(AU$7=$V566,AT566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W566,$W566=\"\"),OR(AV$7=$V566,AU566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W566,$W566=\"\"),OR(AW$7=$V566,AV566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W566,$W566=\"\"),OR(AX$7=$V566,AW566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W566,$W566=\"\"),OR(AY$7=$V566,AX566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W566,$W566=\"\"),OR(AZ$7=$V566,AY566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W566,$W566=\"\"),OR(BA$7=$V566,AZ566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W566,$W566=\"\"),OR(BB$7=$V566,BA566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W566,$W566=\"\"),OR(BC$7=$V566,BB566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W566,$W566=\"\"),OR(BD$7=$V566,BC566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W566,$W566=\"\"),OR(BE$7=$V566,BD566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W566,$W566=\"\"),OR(BF$7=$V566,BE566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W566,$W566=\"\"),OR(BG$7=$V566,BF566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W566,$W566=\"\"),OR(BH$7=$V566,BG566<>\" \")),$S566*$J566*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[560,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A567,1)),\"\",INDEX(Database[Project Name],A567,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A567,1)),\"\",INDEX(Database[Watershed],$A567,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A567,1)),\"\",INDEX(Database[BMP Type],$A567,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A567,1)),\"\",INDEX(Database[BMP Sub-type],$A567,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A567,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A567,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A567,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A567,1))","v":""},{"$f":"IF(H567=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G567,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H567=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G567,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H567=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G567,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A567,1)),\"\",INDEX(Database[BMP Size],$A567,1))","v":""},{"$f":"IF(B567=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G567,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A567,1)),\"\",INDEX(Database[Service Level],$A567,1))","v":""},{"$f":"IF(B567=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G567,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B567=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G567,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A567,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A567,1))","v":""},{"$f":"IF(B567=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G567,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A567,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A567,1))","v":""},"",{"$f":"IF(B567=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G567,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A567,1)),\"\",INDEX(Database[Comments (text)],$A567,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A567,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A567,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A567,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A567,1))","v":""},{"$f":"IF($X$7=$V567,$S$8*J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W567,$W567=\"\"),OR(Y$7=$V567,X567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W567,$W567=\"\"),OR(Z$7=$V567,Y567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W567,$W567=\"\"),OR(AA$7=$V567,Z567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W567,$W567=\"\"),OR(AB$7=$V567,AA567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W567,$W567=\"\"),OR(AC$7=$V567,AB567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W567,$W567=\"\"),OR(AD$7=$V567,AC567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W567,$W567=\"\"),OR(AE$7=$V567,AD567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W567,$W567=\"\"),OR(AF$7=$V567,AE567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W567,$W567=\"\"),OR(AG$7=$V567,AF567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W567,$W567=\"\"),OR(AH$7=$V567,AG567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W567,$W567=\"\"),OR(AI$7=$V567,AH567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W567,$W567=\"\"),OR(AJ$7=$V567,AI567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W567,$W567=\"\"),OR(AK$7=$V567,AJ567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W567,$W567=\"\"),OR(AL$7=$V567,AK567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W567,$W567=\"\"),OR(AM$7=$V567,AL567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W567,$W567=\"\"),OR(AN$7=$V567,AM567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W567,$W567=\"\"),OR(AO$7=$V567,AN567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W567,$W567=\"\"),OR(AP$7=$V567,AO567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W567,$W567=\"\"),OR(AQ$7=$V567,AP567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W567,$W567=\"\"),OR(AR$7=$V567,AQ567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W567,$W567=\"\"),OR(AS$7=$V567,AR567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W567,$W567=\"\"),OR(AT$7=$V567,AS567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W567,$W567=\"\"),OR(AU$7=$V567,AT567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W567,$W567=\"\"),OR(AV$7=$V567,AU567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W567,$W567=\"\"),OR(AW$7=$V567,AV567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W567,$W567=\"\"),OR(AX$7=$V567,AW567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W567,$W567=\"\"),OR(AY$7=$V567,AX567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W567,$W567=\"\"),OR(AZ$7=$V567,AY567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W567,$W567=\"\"),OR(BA$7=$V567,AZ567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W567,$W567=\"\"),OR(BB$7=$V567,BA567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W567,$W567=\"\"),OR(BC$7=$V567,BB567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W567,$W567=\"\"),OR(BD$7=$V567,BC567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W567,$W567=\"\"),OR(BE$7=$V567,BD567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W567,$W567=\"\"),OR(BF$7=$V567,BE567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W567,$W567=\"\"),OR(BG$7=$V567,BF567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W567,$W567=\"\"),OR(BH$7=$V567,BG567<>\" \")),$S567*$J567*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[561,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A568,1)),\"\",INDEX(Database[Project Name],A568,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A568,1)),\"\",INDEX(Database[Watershed],$A568,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A568,1)),\"\",INDEX(Database[BMP Type],$A568,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A568,1)),\"\",INDEX(Database[BMP Sub-type],$A568,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A568,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A568,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A568,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A568,1))","v":""},{"$f":"IF(H568=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G568,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H568=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G568,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H568=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G568,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A568,1)),\"\",INDEX(Database[BMP Size],$A568,1))","v":""},{"$f":"IF(B568=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G568,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A568,1)),\"\",INDEX(Database[Service Level],$A568,1))","v":""},{"$f":"IF(B568=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G568,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B568=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G568,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A568,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A568,1))","v":""},{"$f":"IF(B568=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G568,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A568,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A568,1))","v":""},"",{"$f":"IF(B568=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G568,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A568,1)),\"\",INDEX(Database[Comments (text)],$A568,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A568,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A568,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A568,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A568,1))","v":""},{"$f":"IF($X$7=$V568,$S$8*J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W568,$W568=\"\"),OR(Y$7=$V568,X568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W568,$W568=\"\"),OR(Z$7=$V568,Y568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W568,$W568=\"\"),OR(AA$7=$V568,Z568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W568,$W568=\"\"),OR(AB$7=$V568,AA568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W568,$W568=\"\"),OR(AC$7=$V568,AB568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W568,$W568=\"\"),OR(AD$7=$V568,AC568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W568,$W568=\"\"),OR(AE$7=$V568,AD568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W568,$W568=\"\"),OR(AF$7=$V568,AE568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W568,$W568=\"\"),OR(AG$7=$V568,AF568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W568,$W568=\"\"),OR(AH$7=$V568,AG568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W568,$W568=\"\"),OR(AI$7=$V568,AH568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W568,$W568=\"\"),OR(AJ$7=$V568,AI568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W568,$W568=\"\"),OR(AK$7=$V568,AJ568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W568,$W568=\"\"),OR(AL$7=$V568,AK568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W568,$W568=\"\"),OR(AM$7=$V568,AL568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W568,$W568=\"\"),OR(AN$7=$V568,AM568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W568,$W568=\"\"),OR(AO$7=$V568,AN568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W568,$W568=\"\"),OR(AP$7=$V568,AO568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W568,$W568=\"\"),OR(AQ$7=$V568,AP568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W568,$W568=\"\"),OR(AR$7=$V568,AQ568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W568,$W568=\"\"),OR(AS$7=$V568,AR568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W568,$W568=\"\"),OR(AT$7=$V568,AS568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W568,$W568=\"\"),OR(AU$7=$V568,AT568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W568,$W568=\"\"),OR(AV$7=$V568,AU568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W568,$W568=\"\"),OR(AW$7=$V568,AV568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W568,$W568=\"\"),OR(AX$7=$V568,AW568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W568,$W568=\"\"),OR(AY$7=$V568,AX568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W568,$W568=\"\"),OR(AZ$7=$V568,AY568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W568,$W568=\"\"),OR(BA$7=$V568,AZ568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W568,$W568=\"\"),OR(BB$7=$V568,BA568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W568,$W568=\"\"),OR(BC$7=$V568,BB568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W568,$W568=\"\"),OR(BD$7=$V568,BC568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W568,$W568=\"\"),OR(BE$7=$V568,BD568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W568,$W568=\"\"),OR(BF$7=$V568,BE568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W568,$W568=\"\"),OR(BG$7=$V568,BF568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W568,$W568=\"\"),OR(BH$7=$V568,BG568<>\" \")),$S568*$J568*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[562,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A569,1)),\"\",INDEX(Database[Project Name],A569,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A569,1)),\"\",INDEX(Database[Watershed],$A569,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A569,1)),\"\",INDEX(Database[BMP Type],$A569,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A569,1)),\"\",INDEX(Database[BMP Sub-type],$A569,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A569,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A569,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A569,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A569,1))","v":""},{"$f":"IF(H569=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G569,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H569=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G569,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H569=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G569,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A569,1)),\"\",INDEX(Database[BMP Size],$A569,1))","v":""},{"$f":"IF(B569=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G569,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A569,1)),\"\",INDEX(Database[Service Level],$A569,1))","v":""},{"$f":"IF(B569=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G569,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B569=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G569,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A569,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A569,1))","v":""},{"$f":"IF(B569=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G569,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A569,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A569,1))","v":""},"",{"$f":"IF(B569=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G569,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A569,1)),\"\",INDEX(Database[Comments (text)],$A569,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A569,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A569,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A569,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A569,1))","v":""},{"$f":"IF($X$7=$V569,$S$8*J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W569,$W569=\"\"),OR(Y$7=$V569,X569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W569,$W569=\"\"),OR(Z$7=$V569,Y569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W569,$W569=\"\"),OR(AA$7=$V569,Z569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W569,$W569=\"\"),OR(AB$7=$V569,AA569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W569,$W569=\"\"),OR(AC$7=$V569,AB569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W569,$W569=\"\"),OR(AD$7=$V569,AC569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W569,$W569=\"\"),OR(AE$7=$V569,AD569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W569,$W569=\"\"),OR(AF$7=$V569,AE569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W569,$W569=\"\"),OR(AG$7=$V569,AF569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W569,$W569=\"\"),OR(AH$7=$V569,AG569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W569,$W569=\"\"),OR(AI$7=$V569,AH569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W569,$W569=\"\"),OR(AJ$7=$V569,AI569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W569,$W569=\"\"),OR(AK$7=$V569,AJ569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W569,$W569=\"\"),OR(AL$7=$V569,AK569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W569,$W569=\"\"),OR(AM$7=$V569,AL569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W569,$W569=\"\"),OR(AN$7=$V569,AM569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W569,$W569=\"\"),OR(AO$7=$V569,AN569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W569,$W569=\"\"),OR(AP$7=$V569,AO569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W569,$W569=\"\"),OR(AQ$7=$V569,AP569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W569,$W569=\"\"),OR(AR$7=$V569,AQ569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W569,$W569=\"\"),OR(AS$7=$V569,AR569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W569,$W569=\"\"),OR(AT$7=$V569,AS569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W569,$W569=\"\"),OR(AU$7=$V569,AT569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W569,$W569=\"\"),OR(AV$7=$V569,AU569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W569,$W569=\"\"),OR(AW$7=$V569,AV569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W569,$W569=\"\"),OR(AX$7=$V569,AW569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W569,$W569=\"\"),OR(AY$7=$V569,AX569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W569,$W569=\"\"),OR(AZ$7=$V569,AY569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W569,$W569=\"\"),OR(BA$7=$V569,AZ569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W569,$W569=\"\"),OR(BB$7=$V569,BA569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W569,$W569=\"\"),OR(BC$7=$V569,BB569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W569,$W569=\"\"),OR(BD$7=$V569,BC569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W569,$W569=\"\"),OR(BE$7=$V569,BD569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W569,$W569=\"\"),OR(BF$7=$V569,BE569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W569,$W569=\"\"),OR(BG$7=$V569,BF569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W569,$W569=\"\"),OR(BH$7=$V569,BG569<>\" \")),$S569*$J569*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[563,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A570,1)),\"\",INDEX(Database[Project Name],A570,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A570,1)),\"\",INDEX(Database[Watershed],$A570,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A570,1)),\"\",INDEX(Database[BMP Type],$A570,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A570,1)),\"\",INDEX(Database[BMP Sub-type],$A570,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A570,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A570,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A570,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A570,1))","v":""},{"$f":"IF(H570=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G570,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H570=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G570,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H570=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G570,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A570,1)),\"\",INDEX(Database[BMP Size],$A570,1))","v":""},{"$f":"IF(B570=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G570,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A570,1)),\"\",INDEX(Database[Service Level],$A570,1))","v":""},{"$f":"IF(B570=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G570,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B570=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G570,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A570,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A570,1))","v":""},{"$f":"IF(B570=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G570,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A570,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A570,1))","v":""},"",{"$f":"IF(B570=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G570,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A570,1)),\"\",INDEX(Database[Comments (text)],$A570,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A570,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A570,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A570,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A570,1))","v":""},{"$f":"IF($X$7=$V570,$S$8*J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W570,$W570=\"\"),OR(Y$7=$V570,X570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W570,$W570=\"\"),OR(Z$7=$V570,Y570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W570,$W570=\"\"),OR(AA$7=$V570,Z570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W570,$W570=\"\"),OR(AB$7=$V570,AA570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W570,$W570=\"\"),OR(AC$7=$V570,AB570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W570,$W570=\"\"),OR(AD$7=$V570,AC570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W570,$W570=\"\"),OR(AE$7=$V570,AD570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W570,$W570=\"\"),OR(AF$7=$V570,AE570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W570,$W570=\"\"),OR(AG$7=$V570,AF570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W570,$W570=\"\"),OR(AH$7=$V570,AG570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W570,$W570=\"\"),OR(AI$7=$V570,AH570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W570,$W570=\"\"),OR(AJ$7=$V570,AI570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W570,$W570=\"\"),OR(AK$7=$V570,AJ570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W570,$W570=\"\"),OR(AL$7=$V570,AK570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W570,$W570=\"\"),OR(AM$7=$V570,AL570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W570,$W570=\"\"),OR(AN$7=$V570,AM570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W570,$W570=\"\"),OR(AO$7=$V570,AN570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W570,$W570=\"\"),OR(AP$7=$V570,AO570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W570,$W570=\"\"),OR(AQ$7=$V570,AP570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W570,$W570=\"\"),OR(AR$7=$V570,AQ570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W570,$W570=\"\"),OR(AS$7=$V570,AR570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W570,$W570=\"\"),OR(AT$7=$V570,AS570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W570,$W570=\"\"),OR(AU$7=$V570,AT570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W570,$W570=\"\"),OR(AV$7=$V570,AU570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W570,$W570=\"\"),OR(AW$7=$V570,AV570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W570,$W570=\"\"),OR(AX$7=$V570,AW570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W570,$W570=\"\"),OR(AY$7=$V570,AX570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W570,$W570=\"\"),OR(AZ$7=$V570,AY570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W570,$W570=\"\"),OR(BA$7=$V570,AZ570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W570,$W570=\"\"),OR(BB$7=$V570,BA570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W570,$W570=\"\"),OR(BC$7=$V570,BB570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W570,$W570=\"\"),OR(BD$7=$V570,BC570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W570,$W570=\"\"),OR(BE$7=$V570,BD570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W570,$W570=\"\"),OR(BF$7=$V570,BE570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W570,$W570=\"\"),OR(BG$7=$V570,BF570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W570,$W570=\"\"),OR(BH$7=$V570,BG570<>\" \")),$S570*$J570*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[564,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A571,1)),\"\",INDEX(Database[Project Name],A571,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A571,1)),\"\",INDEX(Database[Watershed],$A571,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A571,1)),\"\",INDEX(Database[BMP Type],$A571,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A571,1)),\"\",INDEX(Database[BMP Sub-type],$A571,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A571,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A571,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A571,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A571,1))","v":""},{"$f":"IF(H571=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G571,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H571=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G571,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H571=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G571,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A571,1)),\"\",INDEX(Database[BMP Size],$A571,1))","v":""},{"$f":"IF(B571=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G571,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A571,1)),\"\",INDEX(Database[Service Level],$A571,1))","v":""},{"$f":"IF(B571=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G571,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B571=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G571,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A571,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A571,1))","v":""},{"$f":"IF(B571=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G571,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A571,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A571,1))","v":""},"",{"$f":"IF(B571=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G571,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A571,1)),\"\",INDEX(Database[Comments (text)],$A571,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A571,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A571,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A571,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A571,1))","v":""},{"$f":"IF($X$7=$V571,$S$8*J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W571,$W571=\"\"),OR(Y$7=$V571,X571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W571,$W571=\"\"),OR(Z$7=$V571,Y571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W571,$W571=\"\"),OR(AA$7=$V571,Z571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W571,$W571=\"\"),OR(AB$7=$V571,AA571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W571,$W571=\"\"),OR(AC$7=$V571,AB571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W571,$W571=\"\"),OR(AD$7=$V571,AC571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W571,$W571=\"\"),OR(AE$7=$V571,AD571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W571,$W571=\"\"),OR(AF$7=$V571,AE571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W571,$W571=\"\"),OR(AG$7=$V571,AF571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W571,$W571=\"\"),OR(AH$7=$V571,AG571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W571,$W571=\"\"),OR(AI$7=$V571,AH571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W571,$W571=\"\"),OR(AJ$7=$V571,AI571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W571,$W571=\"\"),OR(AK$7=$V571,AJ571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W571,$W571=\"\"),OR(AL$7=$V571,AK571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W571,$W571=\"\"),OR(AM$7=$V571,AL571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W571,$W571=\"\"),OR(AN$7=$V571,AM571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W571,$W571=\"\"),OR(AO$7=$V571,AN571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W571,$W571=\"\"),OR(AP$7=$V571,AO571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W571,$W571=\"\"),OR(AQ$7=$V571,AP571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W571,$W571=\"\"),OR(AR$7=$V571,AQ571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W571,$W571=\"\"),OR(AS$7=$V571,AR571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W571,$W571=\"\"),OR(AT$7=$V571,AS571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W571,$W571=\"\"),OR(AU$7=$V571,AT571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W571,$W571=\"\"),OR(AV$7=$V571,AU571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W571,$W571=\"\"),OR(AW$7=$V571,AV571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W571,$W571=\"\"),OR(AX$7=$V571,AW571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W571,$W571=\"\"),OR(AY$7=$V571,AX571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W571,$W571=\"\"),OR(AZ$7=$V571,AY571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W571,$W571=\"\"),OR(BA$7=$V571,AZ571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W571,$W571=\"\"),OR(BB$7=$V571,BA571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W571,$W571=\"\"),OR(BC$7=$V571,BB571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W571,$W571=\"\"),OR(BD$7=$V571,BC571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W571,$W571=\"\"),OR(BE$7=$V571,BD571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W571,$W571=\"\"),OR(BF$7=$V571,BE571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W571,$W571=\"\"),OR(BG$7=$V571,BF571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W571,$W571=\"\"),OR(BH$7=$V571,BG571<>\" \")),$S571*$J571*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[565,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A572,1)),\"\",INDEX(Database[Project Name],A572,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A572,1)),\"\",INDEX(Database[Watershed],$A572,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A572,1)),\"\",INDEX(Database[BMP Type],$A572,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A572,1)),\"\",INDEX(Database[BMP Sub-type],$A572,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A572,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A572,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A572,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A572,1))","v":""},{"$f":"IF(H572=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G572,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H572=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G572,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H572=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G572,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A572,1)),\"\",INDEX(Database[BMP Size],$A572,1))","v":""},{"$f":"IF(B572=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G572,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A572,1)),\"\",INDEX(Database[Service Level],$A572,1))","v":""},{"$f":"IF(B572=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G572,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B572=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G572,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A572,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A572,1))","v":""},{"$f":"IF(B572=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G572,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A572,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A572,1))","v":""},"",{"$f":"IF(B572=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G572,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A572,1)),\"\",INDEX(Database[Comments (text)],$A572,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A572,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A572,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A572,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A572,1))","v":""},{"$f":"IF($X$7=$V572,$S$8*J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W572,$W572=\"\"),OR(Y$7=$V572,X572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W572,$W572=\"\"),OR(Z$7=$V572,Y572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W572,$W572=\"\"),OR(AA$7=$V572,Z572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W572,$W572=\"\"),OR(AB$7=$V572,AA572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W572,$W572=\"\"),OR(AC$7=$V572,AB572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W572,$W572=\"\"),OR(AD$7=$V572,AC572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W572,$W572=\"\"),OR(AE$7=$V572,AD572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W572,$W572=\"\"),OR(AF$7=$V572,AE572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W572,$W572=\"\"),OR(AG$7=$V572,AF572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W572,$W572=\"\"),OR(AH$7=$V572,AG572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W572,$W572=\"\"),OR(AI$7=$V572,AH572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W572,$W572=\"\"),OR(AJ$7=$V572,AI572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W572,$W572=\"\"),OR(AK$7=$V572,AJ572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W572,$W572=\"\"),OR(AL$7=$V572,AK572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W572,$W572=\"\"),OR(AM$7=$V572,AL572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W572,$W572=\"\"),OR(AN$7=$V572,AM572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W572,$W572=\"\"),OR(AO$7=$V572,AN572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W572,$W572=\"\"),OR(AP$7=$V572,AO572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W572,$W572=\"\"),OR(AQ$7=$V572,AP572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W572,$W572=\"\"),OR(AR$7=$V572,AQ572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W572,$W572=\"\"),OR(AS$7=$V572,AR572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W572,$W572=\"\"),OR(AT$7=$V572,AS572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W572,$W572=\"\"),OR(AU$7=$V572,AT572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W572,$W572=\"\"),OR(AV$7=$V572,AU572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W572,$W572=\"\"),OR(AW$7=$V572,AV572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W572,$W572=\"\"),OR(AX$7=$V572,AW572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W572,$W572=\"\"),OR(AY$7=$V572,AX572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W572,$W572=\"\"),OR(AZ$7=$V572,AY572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W572,$W572=\"\"),OR(BA$7=$V572,AZ572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W572,$W572=\"\"),OR(BB$7=$V572,BA572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W572,$W572=\"\"),OR(BC$7=$V572,BB572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W572,$W572=\"\"),OR(BD$7=$V572,BC572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W572,$W572=\"\"),OR(BE$7=$V572,BD572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W572,$W572=\"\"),OR(BF$7=$V572,BE572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W572,$W572=\"\"),OR(BG$7=$V572,BF572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W572,$W572=\"\"),OR(BH$7=$V572,BG572<>\" \")),$S572*$J572*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[566,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A573,1)),\"\",INDEX(Database[Project Name],A573,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A573,1)),\"\",INDEX(Database[Watershed],$A573,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A573,1)),\"\",INDEX(Database[BMP Type],$A573,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A573,1)),\"\",INDEX(Database[BMP Sub-type],$A573,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A573,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A573,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A573,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A573,1))","v":""},{"$f":"IF(H573=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G573,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H573=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G573,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H573=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G573,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A573,1)),\"\",INDEX(Database[BMP Size],$A573,1))","v":""},{"$f":"IF(B573=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G573,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A573,1)),\"\",INDEX(Database[Service Level],$A573,1))","v":""},{"$f":"IF(B573=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G573,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B573=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G573,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A573,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A573,1))","v":""},{"$f":"IF(B573=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G573,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A573,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A573,1))","v":""},"",{"$f":"IF(B573=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G573,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A573,1)),\"\",INDEX(Database[Comments (text)],$A573,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A573,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A573,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A573,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A573,1))","v":""},{"$f":"IF($X$7=$V573,$S$8*J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W573,$W573=\"\"),OR(Y$7=$V573,X573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W573,$W573=\"\"),OR(Z$7=$V573,Y573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W573,$W573=\"\"),OR(AA$7=$V573,Z573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W573,$W573=\"\"),OR(AB$7=$V573,AA573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W573,$W573=\"\"),OR(AC$7=$V573,AB573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W573,$W573=\"\"),OR(AD$7=$V573,AC573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W573,$W573=\"\"),OR(AE$7=$V573,AD573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W573,$W573=\"\"),OR(AF$7=$V573,AE573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W573,$W573=\"\"),OR(AG$7=$V573,AF573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W573,$W573=\"\"),OR(AH$7=$V573,AG573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W573,$W573=\"\"),OR(AI$7=$V573,AH573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W573,$W573=\"\"),OR(AJ$7=$V573,AI573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W573,$W573=\"\"),OR(AK$7=$V573,AJ573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W573,$W573=\"\"),OR(AL$7=$V573,AK573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W573,$W573=\"\"),OR(AM$7=$V573,AL573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W573,$W573=\"\"),OR(AN$7=$V573,AM573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W573,$W573=\"\"),OR(AO$7=$V573,AN573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W573,$W573=\"\"),OR(AP$7=$V573,AO573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W573,$W573=\"\"),OR(AQ$7=$V573,AP573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W573,$W573=\"\"),OR(AR$7=$V573,AQ573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W573,$W573=\"\"),OR(AS$7=$V573,AR573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W573,$W573=\"\"),OR(AT$7=$V573,AS573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W573,$W573=\"\"),OR(AU$7=$V573,AT573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W573,$W573=\"\"),OR(AV$7=$V573,AU573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W573,$W573=\"\"),OR(AW$7=$V573,AV573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W573,$W573=\"\"),OR(AX$7=$V573,AW573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W573,$W573=\"\"),OR(AY$7=$V573,AX573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W573,$W573=\"\"),OR(AZ$7=$V573,AY573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W573,$W573=\"\"),OR(BA$7=$V573,AZ573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W573,$W573=\"\"),OR(BB$7=$V573,BA573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W573,$W573=\"\"),OR(BC$7=$V573,BB573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W573,$W573=\"\"),OR(BD$7=$V573,BC573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W573,$W573=\"\"),OR(BE$7=$V573,BD573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W573,$W573=\"\"),OR(BF$7=$V573,BE573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W573,$W573=\"\"),OR(BG$7=$V573,BF573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W573,$W573=\"\"),OR(BH$7=$V573,BG573<>\" \")),$S573*$J573*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[567,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A574,1)),\"\",INDEX(Database[Project Name],A574,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A574,1)),\"\",INDEX(Database[Watershed],$A574,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A574,1)),\"\",INDEX(Database[BMP Type],$A574,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A574,1)),\"\",INDEX(Database[BMP Sub-type],$A574,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A574,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A574,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A574,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A574,1))","v":""},{"$f":"IF(H574=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G574,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H574=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G574,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H574=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G574,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A574,1)),\"\",INDEX(Database[BMP Size],$A574,1))","v":""},{"$f":"IF(B574=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G574,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A574,1)),\"\",INDEX(Database[Service Level],$A574,1))","v":""},{"$f":"IF(B574=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G574,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B574=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G574,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A574,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A574,1))","v":""},{"$f":"IF(B574=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G574,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A574,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A574,1))","v":""},"",{"$f":"IF(B574=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G574,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A574,1)),\"\",INDEX(Database[Comments (text)],$A574,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A574,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A574,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A574,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A574,1))","v":""},{"$f":"IF($X$7=$V574,$S$8*J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W574,$W574=\"\"),OR(Y$7=$V574,X574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W574,$W574=\"\"),OR(Z$7=$V574,Y574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W574,$W574=\"\"),OR(AA$7=$V574,Z574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W574,$W574=\"\"),OR(AB$7=$V574,AA574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W574,$W574=\"\"),OR(AC$7=$V574,AB574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W574,$W574=\"\"),OR(AD$7=$V574,AC574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W574,$W574=\"\"),OR(AE$7=$V574,AD574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W574,$W574=\"\"),OR(AF$7=$V574,AE574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W574,$W574=\"\"),OR(AG$7=$V574,AF574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W574,$W574=\"\"),OR(AH$7=$V574,AG574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W574,$W574=\"\"),OR(AI$7=$V574,AH574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W574,$W574=\"\"),OR(AJ$7=$V574,AI574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W574,$W574=\"\"),OR(AK$7=$V574,AJ574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W574,$W574=\"\"),OR(AL$7=$V574,AK574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W574,$W574=\"\"),OR(AM$7=$V574,AL574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W574,$W574=\"\"),OR(AN$7=$V574,AM574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W574,$W574=\"\"),OR(AO$7=$V574,AN574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W574,$W574=\"\"),OR(AP$7=$V574,AO574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W574,$W574=\"\"),OR(AQ$7=$V574,AP574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W574,$W574=\"\"),OR(AR$7=$V574,AQ574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W574,$W574=\"\"),OR(AS$7=$V574,AR574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W574,$W574=\"\"),OR(AT$7=$V574,AS574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W574,$W574=\"\"),OR(AU$7=$V574,AT574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W574,$W574=\"\"),OR(AV$7=$V574,AU574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W574,$W574=\"\"),OR(AW$7=$V574,AV574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W574,$W574=\"\"),OR(AX$7=$V574,AW574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W574,$W574=\"\"),OR(AY$7=$V574,AX574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W574,$W574=\"\"),OR(AZ$7=$V574,AY574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W574,$W574=\"\"),OR(BA$7=$V574,AZ574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W574,$W574=\"\"),OR(BB$7=$V574,BA574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W574,$W574=\"\"),OR(BC$7=$V574,BB574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W574,$W574=\"\"),OR(BD$7=$V574,BC574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W574,$W574=\"\"),OR(BE$7=$V574,BD574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W574,$W574=\"\"),OR(BF$7=$V574,BE574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W574,$W574=\"\"),OR(BG$7=$V574,BF574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W574,$W574=\"\"),OR(BH$7=$V574,BG574<>\" \")),$S574*$J574*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[568,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A575,1)),\"\",INDEX(Database[Project Name],A575,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A575,1)),\"\",INDEX(Database[Watershed],$A575,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A575,1)),\"\",INDEX(Database[BMP Type],$A575,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A575,1)),\"\",INDEX(Database[BMP Sub-type],$A575,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A575,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A575,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A575,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A575,1))","v":""},{"$f":"IF(H575=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G575,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H575=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G575,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H575=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G575,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A575,1)),\"\",INDEX(Database[BMP Size],$A575,1))","v":""},{"$f":"IF(B575=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G575,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A575,1)),\"\",INDEX(Database[Service Level],$A575,1))","v":""},{"$f":"IF(B575=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G575,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B575=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G575,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A575,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A575,1))","v":""},{"$f":"IF(B575=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G575,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A575,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A575,1))","v":""},"",{"$f":"IF(B575=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G575,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A575,1)),\"\",INDEX(Database[Comments (text)],$A575,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A575,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A575,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A575,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A575,1))","v":""},{"$f":"IF($X$7=$V575,$S$8*J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W575,$W575=\"\"),OR(Y$7=$V575,X575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W575,$W575=\"\"),OR(Z$7=$V575,Y575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W575,$W575=\"\"),OR(AA$7=$V575,Z575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W575,$W575=\"\"),OR(AB$7=$V575,AA575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W575,$W575=\"\"),OR(AC$7=$V575,AB575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W575,$W575=\"\"),OR(AD$7=$V575,AC575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W575,$W575=\"\"),OR(AE$7=$V575,AD575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W575,$W575=\"\"),OR(AF$7=$V575,AE575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W575,$W575=\"\"),OR(AG$7=$V575,AF575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W575,$W575=\"\"),OR(AH$7=$V575,AG575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W575,$W575=\"\"),OR(AI$7=$V575,AH575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W575,$W575=\"\"),OR(AJ$7=$V575,AI575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W575,$W575=\"\"),OR(AK$7=$V575,AJ575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W575,$W575=\"\"),OR(AL$7=$V575,AK575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W575,$W575=\"\"),OR(AM$7=$V575,AL575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W575,$W575=\"\"),OR(AN$7=$V575,AM575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W575,$W575=\"\"),OR(AO$7=$V575,AN575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W575,$W575=\"\"),OR(AP$7=$V575,AO575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W575,$W575=\"\"),OR(AQ$7=$V575,AP575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W575,$W575=\"\"),OR(AR$7=$V575,AQ575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W575,$W575=\"\"),OR(AS$7=$V575,AR575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W575,$W575=\"\"),OR(AT$7=$V575,AS575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W575,$W575=\"\"),OR(AU$7=$V575,AT575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W575,$W575=\"\"),OR(AV$7=$V575,AU575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W575,$W575=\"\"),OR(AW$7=$V575,AV575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W575,$W575=\"\"),OR(AX$7=$V575,AW575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W575,$W575=\"\"),OR(AY$7=$V575,AX575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W575,$W575=\"\"),OR(AZ$7=$V575,AY575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W575,$W575=\"\"),OR(BA$7=$V575,AZ575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W575,$W575=\"\"),OR(BB$7=$V575,BA575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W575,$W575=\"\"),OR(BC$7=$V575,BB575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W575,$W575=\"\"),OR(BD$7=$V575,BC575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W575,$W575=\"\"),OR(BE$7=$V575,BD575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W575,$W575=\"\"),OR(BF$7=$V575,BE575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W575,$W575=\"\"),OR(BG$7=$V575,BF575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W575,$W575=\"\"),OR(BH$7=$V575,BG575<>\" \")),$S575*$J575*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[569,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A576,1)),\"\",INDEX(Database[Project Name],A576,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A576,1)),\"\",INDEX(Database[Watershed],$A576,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A576,1)),\"\",INDEX(Database[BMP Type],$A576,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A576,1)),\"\",INDEX(Database[BMP Sub-type],$A576,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A576,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A576,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A576,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A576,1))","v":""},{"$f":"IF(H576=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G576,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H576=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G576,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H576=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G576,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A576,1)),\"\",INDEX(Database[BMP Size],$A576,1))","v":""},{"$f":"IF(B576=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G576,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A576,1)),\"\",INDEX(Database[Service Level],$A576,1))","v":""},{"$f":"IF(B576=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G576,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B576=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G576,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A576,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A576,1))","v":""},{"$f":"IF(B576=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G576,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A576,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A576,1))","v":""},"",{"$f":"IF(B576=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G576,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A576,1)),\"\",INDEX(Database[Comments (text)],$A576,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A576,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A576,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A576,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A576,1))","v":""},{"$f":"IF($X$7=$V576,$S$8*J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W576,$W576=\"\"),OR(Y$7=$V576,X576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W576,$W576=\"\"),OR(Z$7=$V576,Y576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W576,$W576=\"\"),OR(AA$7=$V576,Z576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W576,$W576=\"\"),OR(AB$7=$V576,AA576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W576,$W576=\"\"),OR(AC$7=$V576,AB576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W576,$W576=\"\"),OR(AD$7=$V576,AC576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W576,$W576=\"\"),OR(AE$7=$V576,AD576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W576,$W576=\"\"),OR(AF$7=$V576,AE576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W576,$W576=\"\"),OR(AG$7=$V576,AF576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W576,$W576=\"\"),OR(AH$7=$V576,AG576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W576,$W576=\"\"),OR(AI$7=$V576,AH576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W576,$W576=\"\"),OR(AJ$7=$V576,AI576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W576,$W576=\"\"),OR(AK$7=$V576,AJ576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W576,$W576=\"\"),OR(AL$7=$V576,AK576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W576,$W576=\"\"),OR(AM$7=$V576,AL576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W576,$W576=\"\"),OR(AN$7=$V576,AM576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W576,$W576=\"\"),OR(AO$7=$V576,AN576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W576,$W576=\"\"),OR(AP$7=$V576,AO576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W576,$W576=\"\"),OR(AQ$7=$V576,AP576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W576,$W576=\"\"),OR(AR$7=$V576,AQ576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W576,$W576=\"\"),OR(AS$7=$V576,AR576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W576,$W576=\"\"),OR(AT$7=$V576,AS576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W576,$W576=\"\"),OR(AU$7=$V576,AT576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W576,$W576=\"\"),OR(AV$7=$V576,AU576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W576,$W576=\"\"),OR(AW$7=$V576,AV576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W576,$W576=\"\"),OR(AX$7=$V576,AW576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W576,$W576=\"\"),OR(AY$7=$V576,AX576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W576,$W576=\"\"),OR(AZ$7=$V576,AY576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W576,$W576=\"\"),OR(BA$7=$V576,AZ576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W576,$W576=\"\"),OR(BB$7=$V576,BA576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W576,$W576=\"\"),OR(BC$7=$V576,BB576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W576,$W576=\"\"),OR(BD$7=$V576,BC576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W576,$W576=\"\"),OR(BE$7=$V576,BD576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W576,$W576=\"\"),OR(BF$7=$V576,BE576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W576,$W576=\"\"),OR(BG$7=$V576,BF576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W576,$W576=\"\"),OR(BH$7=$V576,BG576<>\" \")),$S576*$J576*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[570,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A577,1)),\"\",INDEX(Database[Project Name],A577,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A577,1)),\"\",INDEX(Database[Watershed],$A577,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A577,1)),\"\",INDEX(Database[BMP Type],$A577,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A577,1)),\"\",INDEX(Database[BMP Sub-type],$A577,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A577,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A577,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A577,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A577,1))","v":""},{"$f":"IF(H577=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G577,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H577=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G577,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H577=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G577,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A577,1)),\"\",INDEX(Database[BMP Size],$A577,1))","v":""},{"$f":"IF(B577=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G577,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A577,1)),\"\",INDEX(Database[Service Level],$A577,1))","v":""},{"$f":"IF(B577=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G577,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B577=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G577,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A577,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A577,1))","v":""},{"$f":"IF(B577=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G577,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A577,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A577,1))","v":""},"",{"$f":"IF(B577=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G577,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A577,1)),\"\",INDEX(Database[Comments (text)],$A577,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A577,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A577,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A577,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A577,1))","v":""},{"$f":"IF($X$7=$V577,$S$8*J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W577,$W577=\"\"),OR(Y$7=$V577,X577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W577,$W577=\"\"),OR(Z$7=$V577,Y577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W577,$W577=\"\"),OR(AA$7=$V577,Z577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W577,$W577=\"\"),OR(AB$7=$V577,AA577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W577,$W577=\"\"),OR(AC$7=$V577,AB577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W577,$W577=\"\"),OR(AD$7=$V577,AC577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W577,$W577=\"\"),OR(AE$7=$V577,AD577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W577,$W577=\"\"),OR(AF$7=$V577,AE577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W577,$W577=\"\"),OR(AG$7=$V577,AF577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W577,$W577=\"\"),OR(AH$7=$V577,AG577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W577,$W577=\"\"),OR(AI$7=$V577,AH577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W577,$W577=\"\"),OR(AJ$7=$V577,AI577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W577,$W577=\"\"),OR(AK$7=$V577,AJ577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W577,$W577=\"\"),OR(AL$7=$V577,AK577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W577,$W577=\"\"),OR(AM$7=$V577,AL577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W577,$W577=\"\"),OR(AN$7=$V577,AM577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W577,$W577=\"\"),OR(AO$7=$V577,AN577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W577,$W577=\"\"),OR(AP$7=$V577,AO577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W577,$W577=\"\"),OR(AQ$7=$V577,AP577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W577,$W577=\"\"),OR(AR$7=$V577,AQ577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W577,$W577=\"\"),OR(AS$7=$V577,AR577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W577,$W577=\"\"),OR(AT$7=$V577,AS577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W577,$W577=\"\"),OR(AU$7=$V577,AT577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W577,$W577=\"\"),OR(AV$7=$V577,AU577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W577,$W577=\"\"),OR(AW$7=$V577,AV577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W577,$W577=\"\"),OR(AX$7=$V577,AW577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W577,$W577=\"\"),OR(AY$7=$V577,AX577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W577,$W577=\"\"),OR(AZ$7=$V577,AY577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W577,$W577=\"\"),OR(BA$7=$V577,AZ577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W577,$W577=\"\"),OR(BB$7=$V577,BA577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W577,$W577=\"\"),OR(BC$7=$V577,BB577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W577,$W577=\"\"),OR(BD$7=$V577,BC577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W577,$W577=\"\"),OR(BE$7=$V577,BD577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W577,$W577=\"\"),OR(BF$7=$V577,BE577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W577,$W577=\"\"),OR(BG$7=$V577,BF577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W577,$W577=\"\"),OR(BH$7=$V577,BG577<>\" \")),$S577*$J577*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[571,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A578,1)),\"\",INDEX(Database[Project Name],A578,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A578,1)),\"\",INDEX(Database[Watershed],$A578,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A578,1)),\"\",INDEX(Database[BMP Type],$A578,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A578,1)),\"\",INDEX(Database[BMP Sub-type],$A578,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A578,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A578,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A578,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A578,1))","v":""},{"$f":"IF(H578=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G578,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H578=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G578,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H578=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G578,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A578,1)),\"\",INDEX(Database[BMP Size],$A578,1))","v":""},{"$f":"IF(B578=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G578,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A578,1)),\"\",INDEX(Database[Service Level],$A578,1))","v":""},{"$f":"IF(B578=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G578,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B578=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G578,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A578,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A578,1))","v":""},{"$f":"IF(B578=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G578,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A578,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A578,1))","v":""},"",{"$f":"IF(B578=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G578,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A578,1)),\"\",INDEX(Database[Comments (text)],$A578,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A578,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A578,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A578,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A578,1))","v":""},{"$f":"IF($X$7=$V578,$S$8*J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W578,$W578=\"\"),OR(Y$7=$V578,X578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W578,$W578=\"\"),OR(Z$7=$V578,Y578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W578,$W578=\"\"),OR(AA$7=$V578,Z578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W578,$W578=\"\"),OR(AB$7=$V578,AA578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W578,$W578=\"\"),OR(AC$7=$V578,AB578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W578,$W578=\"\"),OR(AD$7=$V578,AC578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W578,$W578=\"\"),OR(AE$7=$V578,AD578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W578,$W578=\"\"),OR(AF$7=$V578,AE578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W578,$W578=\"\"),OR(AG$7=$V578,AF578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W578,$W578=\"\"),OR(AH$7=$V578,AG578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W578,$W578=\"\"),OR(AI$7=$V578,AH578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W578,$W578=\"\"),OR(AJ$7=$V578,AI578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W578,$W578=\"\"),OR(AK$7=$V578,AJ578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W578,$W578=\"\"),OR(AL$7=$V578,AK578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W578,$W578=\"\"),OR(AM$7=$V578,AL578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W578,$W578=\"\"),OR(AN$7=$V578,AM578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W578,$W578=\"\"),OR(AO$7=$V578,AN578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W578,$W578=\"\"),OR(AP$7=$V578,AO578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W578,$W578=\"\"),OR(AQ$7=$V578,AP578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W578,$W578=\"\"),OR(AR$7=$V578,AQ578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W578,$W578=\"\"),OR(AS$7=$V578,AR578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W578,$W578=\"\"),OR(AT$7=$V578,AS578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W578,$W578=\"\"),OR(AU$7=$V578,AT578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W578,$W578=\"\"),OR(AV$7=$V578,AU578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W578,$W578=\"\"),OR(AW$7=$V578,AV578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W578,$W578=\"\"),OR(AX$7=$V578,AW578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W578,$W578=\"\"),OR(AY$7=$V578,AX578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W578,$W578=\"\"),OR(AZ$7=$V578,AY578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W578,$W578=\"\"),OR(BA$7=$V578,AZ578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W578,$W578=\"\"),OR(BB$7=$V578,BA578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W578,$W578=\"\"),OR(BC$7=$V578,BB578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W578,$W578=\"\"),OR(BD$7=$V578,BC578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W578,$W578=\"\"),OR(BE$7=$V578,BD578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W578,$W578=\"\"),OR(BF$7=$V578,BE578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W578,$W578=\"\"),OR(BG$7=$V578,BF578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W578,$W578=\"\"),OR(BH$7=$V578,BG578<>\" \")),$S578*$J578*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[572,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A579,1)),\"\",INDEX(Database[Project Name],A579,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A579,1)),\"\",INDEX(Database[Watershed],$A579,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A579,1)),\"\",INDEX(Database[BMP Type],$A579,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A579,1)),\"\",INDEX(Database[BMP Sub-type],$A579,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A579,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A579,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A579,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A579,1))","v":""},{"$f":"IF(H579=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G579,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H579=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G579,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H579=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G579,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A579,1)),\"\",INDEX(Database[BMP Size],$A579,1))","v":""},{"$f":"IF(B579=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G579,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A579,1)),\"\",INDEX(Database[Service Level],$A579,1))","v":""},{"$f":"IF(B579=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G579,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B579=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G579,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A579,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A579,1))","v":""},{"$f":"IF(B579=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G579,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A579,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A579,1))","v":""},"",{"$f":"IF(B579=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G579,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A579,1)),\"\",INDEX(Database[Comments (text)],$A579,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A579,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A579,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A579,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A579,1))","v":""},{"$f":"IF($X$7=$V579,$S$8*J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W579,$W579=\"\"),OR(Y$7=$V579,X579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W579,$W579=\"\"),OR(Z$7=$V579,Y579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W579,$W579=\"\"),OR(AA$7=$V579,Z579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W579,$W579=\"\"),OR(AB$7=$V579,AA579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W579,$W579=\"\"),OR(AC$7=$V579,AB579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W579,$W579=\"\"),OR(AD$7=$V579,AC579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W579,$W579=\"\"),OR(AE$7=$V579,AD579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W579,$W579=\"\"),OR(AF$7=$V579,AE579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W579,$W579=\"\"),OR(AG$7=$V579,AF579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W579,$W579=\"\"),OR(AH$7=$V579,AG579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W579,$W579=\"\"),OR(AI$7=$V579,AH579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W579,$W579=\"\"),OR(AJ$7=$V579,AI579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W579,$W579=\"\"),OR(AK$7=$V579,AJ579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W579,$W579=\"\"),OR(AL$7=$V579,AK579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W579,$W579=\"\"),OR(AM$7=$V579,AL579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W579,$W579=\"\"),OR(AN$7=$V579,AM579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W579,$W579=\"\"),OR(AO$7=$V579,AN579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W579,$W579=\"\"),OR(AP$7=$V579,AO579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W579,$W579=\"\"),OR(AQ$7=$V579,AP579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W579,$W579=\"\"),OR(AR$7=$V579,AQ579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W579,$W579=\"\"),OR(AS$7=$V579,AR579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W579,$W579=\"\"),OR(AT$7=$V579,AS579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W579,$W579=\"\"),OR(AU$7=$V579,AT579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W579,$W579=\"\"),OR(AV$7=$V579,AU579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W579,$W579=\"\"),OR(AW$7=$V579,AV579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W579,$W579=\"\"),OR(AX$7=$V579,AW579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W579,$W579=\"\"),OR(AY$7=$V579,AX579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W579,$W579=\"\"),OR(AZ$7=$V579,AY579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W579,$W579=\"\"),OR(BA$7=$V579,AZ579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W579,$W579=\"\"),OR(BB$7=$V579,BA579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W579,$W579=\"\"),OR(BC$7=$V579,BB579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W579,$W579=\"\"),OR(BD$7=$V579,BC579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W579,$W579=\"\"),OR(BE$7=$V579,BD579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W579,$W579=\"\"),OR(BF$7=$V579,BE579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W579,$W579=\"\"),OR(BG$7=$V579,BF579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W579,$W579=\"\"),OR(BH$7=$V579,BG579<>\" \")),$S579*$J579*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[573,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A580,1)),\"\",INDEX(Database[Project Name],A580,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A580,1)),\"\",INDEX(Database[Watershed],$A580,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A580,1)),\"\",INDEX(Database[BMP Type],$A580,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A580,1)),\"\",INDEX(Database[BMP Sub-type],$A580,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A580,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A580,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A580,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A580,1))","v":""},{"$f":"IF(H580=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G580,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H580=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G580,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H580=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G580,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A580,1)),\"\",INDEX(Database[BMP Size],$A580,1))","v":""},{"$f":"IF(B580=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G580,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A580,1)),\"\",INDEX(Database[Service Level],$A580,1))","v":""},{"$f":"IF(B580=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G580,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B580=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G580,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A580,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A580,1))","v":""},{"$f":"IF(B580=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G580,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A580,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A580,1))","v":""},"",{"$f":"IF(B580=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G580,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A580,1)),\"\",INDEX(Database[Comments (text)],$A580,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A580,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A580,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A580,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A580,1))","v":""},{"$f":"IF($X$7=$V580,$S$8*J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W580,$W580=\"\"),OR(Y$7=$V580,X580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W580,$W580=\"\"),OR(Z$7=$V580,Y580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W580,$W580=\"\"),OR(AA$7=$V580,Z580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W580,$W580=\"\"),OR(AB$7=$V580,AA580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W580,$W580=\"\"),OR(AC$7=$V580,AB580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W580,$W580=\"\"),OR(AD$7=$V580,AC580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W580,$W580=\"\"),OR(AE$7=$V580,AD580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W580,$W580=\"\"),OR(AF$7=$V580,AE580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W580,$W580=\"\"),OR(AG$7=$V580,AF580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W580,$W580=\"\"),OR(AH$7=$V580,AG580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W580,$W580=\"\"),OR(AI$7=$V580,AH580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W580,$W580=\"\"),OR(AJ$7=$V580,AI580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W580,$W580=\"\"),OR(AK$7=$V580,AJ580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W580,$W580=\"\"),OR(AL$7=$V580,AK580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W580,$W580=\"\"),OR(AM$7=$V580,AL580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W580,$W580=\"\"),OR(AN$7=$V580,AM580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W580,$W580=\"\"),OR(AO$7=$V580,AN580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W580,$W580=\"\"),OR(AP$7=$V580,AO580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W580,$W580=\"\"),OR(AQ$7=$V580,AP580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W580,$W580=\"\"),OR(AR$7=$V580,AQ580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W580,$W580=\"\"),OR(AS$7=$V580,AR580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W580,$W580=\"\"),OR(AT$7=$V580,AS580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W580,$W580=\"\"),OR(AU$7=$V580,AT580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W580,$W580=\"\"),OR(AV$7=$V580,AU580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W580,$W580=\"\"),OR(AW$7=$V580,AV580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W580,$W580=\"\"),OR(AX$7=$V580,AW580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W580,$W580=\"\"),OR(AY$7=$V580,AX580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W580,$W580=\"\"),OR(AZ$7=$V580,AY580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W580,$W580=\"\"),OR(BA$7=$V580,AZ580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W580,$W580=\"\"),OR(BB$7=$V580,BA580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W580,$W580=\"\"),OR(BC$7=$V580,BB580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W580,$W580=\"\"),OR(BD$7=$V580,BC580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W580,$W580=\"\"),OR(BE$7=$V580,BD580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W580,$W580=\"\"),OR(BF$7=$V580,BE580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W580,$W580=\"\"),OR(BG$7=$V580,BF580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W580,$W580=\"\"),OR(BH$7=$V580,BG580<>\" \")),$S580*$J580*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[574,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A581,1)),\"\",INDEX(Database[Project Name],A581,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A581,1)),\"\",INDEX(Database[Watershed],$A581,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A581,1)),\"\",INDEX(Database[BMP Type],$A581,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A581,1)),\"\",INDEX(Database[BMP Sub-type],$A581,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A581,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A581,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A581,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A581,1))","v":""},{"$f":"IF(H581=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G581,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H581=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G581,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H581=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G581,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A581,1)),\"\",INDEX(Database[BMP Size],$A581,1))","v":""},{"$f":"IF(B581=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G581,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A581,1)),\"\",INDEX(Database[Service Level],$A581,1))","v":""},{"$f":"IF(B581=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G581,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B581=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G581,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A581,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A581,1))","v":""},{"$f":"IF(B581=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G581,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A581,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A581,1))","v":""},"",{"$f":"IF(B581=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G581,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A581,1)),\"\",INDEX(Database[Comments (text)],$A581,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A581,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A581,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A581,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A581,1))","v":""},{"$f":"IF($X$7=$V581,$S$8*J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W581,$W581=\"\"),OR(Y$7=$V581,X581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W581,$W581=\"\"),OR(Z$7=$V581,Y581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W581,$W581=\"\"),OR(AA$7=$V581,Z581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W581,$W581=\"\"),OR(AB$7=$V581,AA581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W581,$W581=\"\"),OR(AC$7=$V581,AB581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W581,$W581=\"\"),OR(AD$7=$V581,AC581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W581,$W581=\"\"),OR(AE$7=$V581,AD581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W581,$W581=\"\"),OR(AF$7=$V581,AE581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W581,$W581=\"\"),OR(AG$7=$V581,AF581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W581,$W581=\"\"),OR(AH$7=$V581,AG581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W581,$W581=\"\"),OR(AI$7=$V581,AH581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W581,$W581=\"\"),OR(AJ$7=$V581,AI581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W581,$W581=\"\"),OR(AK$7=$V581,AJ581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W581,$W581=\"\"),OR(AL$7=$V581,AK581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W581,$W581=\"\"),OR(AM$7=$V581,AL581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W581,$W581=\"\"),OR(AN$7=$V581,AM581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W581,$W581=\"\"),OR(AO$7=$V581,AN581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W581,$W581=\"\"),OR(AP$7=$V581,AO581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W581,$W581=\"\"),OR(AQ$7=$V581,AP581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W581,$W581=\"\"),OR(AR$7=$V581,AQ581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W581,$W581=\"\"),OR(AS$7=$V581,AR581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W581,$W581=\"\"),OR(AT$7=$V581,AS581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W581,$W581=\"\"),OR(AU$7=$V581,AT581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W581,$W581=\"\"),OR(AV$7=$V581,AU581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W581,$W581=\"\"),OR(AW$7=$V581,AV581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W581,$W581=\"\"),OR(AX$7=$V581,AW581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W581,$W581=\"\"),OR(AY$7=$V581,AX581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W581,$W581=\"\"),OR(AZ$7=$V581,AY581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W581,$W581=\"\"),OR(BA$7=$V581,AZ581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W581,$W581=\"\"),OR(BB$7=$V581,BA581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W581,$W581=\"\"),OR(BC$7=$V581,BB581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W581,$W581=\"\"),OR(BD$7=$V581,BC581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W581,$W581=\"\"),OR(BE$7=$V581,BD581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W581,$W581=\"\"),OR(BF$7=$V581,BE581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W581,$W581=\"\"),OR(BG$7=$V581,BF581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W581,$W581=\"\"),OR(BH$7=$V581,BG581<>\" \")),$S581*$J581*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[575,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A582,1)),\"\",INDEX(Database[Project Name],A582,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A582,1)),\"\",INDEX(Database[Watershed],$A582,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A582,1)),\"\",INDEX(Database[BMP Type],$A582,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A582,1)),\"\",INDEX(Database[BMP Sub-type],$A582,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A582,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A582,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A582,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A582,1))","v":""},{"$f":"IF(H582=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G582,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H582=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G582,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H582=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G582,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A582,1)),\"\",INDEX(Database[BMP Size],$A582,1))","v":""},{"$f":"IF(B582=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G582,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A582,1)),\"\",INDEX(Database[Service Level],$A582,1))","v":""},{"$f":"IF(B582=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G582,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B582=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G582,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A582,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A582,1))","v":""},{"$f":"IF(B582=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G582,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A582,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A582,1))","v":""},"",{"$f":"IF(B582=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G582,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A582,1)),\"\",INDEX(Database[Comments (text)],$A582,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A582,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A582,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A582,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A582,1))","v":""},{"$f":"IF($X$7=$V582,$S$8*J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W582,$W582=\"\"),OR(Y$7=$V582,X582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W582,$W582=\"\"),OR(Z$7=$V582,Y582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W582,$W582=\"\"),OR(AA$7=$V582,Z582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W582,$W582=\"\"),OR(AB$7=$V582,AA582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W582,$W582=\"\"),OR(AC$7=$V582,AB582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W582,$W582=\"\"),OR(AD$7=$V582,AC582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W582,$W582=\"\"),OR(AE$7=$V582,AD582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W582,$W582=\"\"),OR(AF$7=$V582,AE582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W582,$W582=\"\"),OR(AG$7=$V582,AF582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W582,$W582=\"\"),OR(AH$7=$V582,AG582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W582,$W582=\"\"),OR(AI$7=$V582,AH582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W582,$W582=\"\"),OR(AJ$7=$V582,AI582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W582,$W582=\"\"),OR(AK$7=$V582,AJ582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W582,$W582=\"\"),OR(AL$7=$V582,AK582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W582,$W582=\"\"),OR(AM$7=$V582,AL582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W582,$W582=\"\"),OR(AN$7=$V582,AM582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W582,$W582=\"\"),OR(AO$7=$V582,AN582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W582,$W582=\"\"),OR(AP$7=$V582,AO582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W582,$W582=\"\"),OR(AQ$7=$V582,AP582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W582,$W582=\"\"),OR(AR$7=$V582,AQ582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W582,$W582=\"\"),OR(AS$7=$V582,AR582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W582,$W582=\"\"),OR(AT$7=$V582,AS582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W582,$W582=\"\"),OR(AU$7=$V582,AT582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W582,$W582=\"\"),OR(AV$7=$V582,AU582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W582,$W582=\"\"),OR(AW$7=$V582,AV582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W582,$W582=\"\"),OR(AX$7=$V582,AW582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W582,$W582=\"\"),OR(AY$7=$V582,AX582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W582,$W582=\"\"),OR(AZ$7=$V582,AY582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W582,$W582=\"\"),OR(BA$7=$V582,AZ582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W582,$W582=\"\"),OR(BB$7=$V582,BA582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W582,$W582=\"\"),OR(BC$7=$V582,BB582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W582,$W582=\"\"),OR(BD$7=$V582,BC582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W582,$W582=\"\"),OR(BE$7=$V582,BD582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W582,$W582=\"\"),OR(BF$7=$V582,BE582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W582,$W582=\"\"),OR(BG$7=$V582,BF582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W582,$W582=\"\"),OR(BH$7=$V582,BG582<>\" \")),$S582*$J582*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[576,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A583,1)),\"\",INDEX(Database[Project Name],A583,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A583,1)),\"\",INDEX(Database[Watershed],$A583,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A583,1)),\"\",INDEX(Database[BMP Type],$A583,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A583,1)),\"\",INDEX(Database[BMP Sub-type],$A583,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A583,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A583,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A583,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A583,1))","v":""},{"$f":"IF(H583=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G583,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H583=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G583,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H583=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G583,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A583,1)),\"\",INDEX(Database[BMP Size],$A583,1))","v":""},{"$f":"IF(B583=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G583,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A583,1)),\"\",INDEX(Database[Service Level],$A583,1))","v":""},{"$f":"IF(B583=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G583,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B583=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G583,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A583,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A583,1))","v":""},{"$f":"IF(B583=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G583,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A583,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A583,1))","v":""},"",{"$f":"IF(B583=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G583,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A583,1)),\"\",INDEX(Database[Comments (text)],$A583,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A583,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A583,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A583,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A583,1))","v":""},{"$f":"IF($X$7=$V583,$S$8*J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W583,$W583=\"\"),OR(Y$7=$V583,X583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W583,$W583=\"\"),OR(Z$7=$V583,Y583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W583,$W583=\"\"),OR(AA$7=$V583,Z583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W583,$W583=\"\"),OR(AB$7=$V583,AA583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W583,$W583=\"\"),OR(AC$7=$V583,AB583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W583,$W583=\"\"),OR(AD$7=$V583,AC583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W583,$W583=\"\"),OR(AE$7=$V583,AD583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W583,$W583=\"\"),OR(AF$7=$V583,AE583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W583,$W583=\"\"),OR(AG$7=$V583,AF583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W583,$W583=\"\"),OR(AH$7=$V583,AG583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W583,$W583=\"\"),OR(AI$7=$V583,AH583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W583,$W583=\"\"),OR(AJ$7=$V583,AI583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W583,$W583=\"\"),OR(AK$7=$V583,AJ583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W583,$W583=\"\"),OR(AL$7=$V583,AK583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W583,$W583=\"\"),OR(AM$7=$V583,AL583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W583,$W583=\"\"),OR(AN$7=$V583,AM583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W583,$W583=\"\"),OR(AO$7=$V583,AN583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W583,$W583=\"\"),OR(AP$7=$V583,AO583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W583,$W583=\"\"),OR(AQ$7=$V583,AP583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W583,$W583=\"\"),OR(AR$7=$V583,AQ583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W583,$W583=\"\"),OR(AS$7=$V583,AR583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W583,$W583=\"\"),OR(AT$7=$V583,AS583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W583,$W583=\"\"),OR(AU$7=$V583,AT583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W583,$W583=\"\"),OR(AV$7=$V583,AU583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W583,$W583=\"\"),OR(AW$7=$V583,AV583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W583,$W583=\"\"),OR(AX$7=$V583,AW583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W583,$W583=\"\"),OR(AY$7=$V583,AX583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W583,$W583=\"\"),OR(AZ$7=$V583,AY583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W583,$W583=\"\"),OR(BA$7=$V583,AZ583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W583,$W583=\"\"),OR(BB$7=$V583,BA583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W583,$W583=\"\"),OR(BC$7=$V583,BB583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W583,$W583=\"\"),OR(BD$7=$V583,BC583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W583,$W583=\"\"),OR(BE$7=$V583,BD583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W583,$W583=\"\"),OR(BF$7=$V583,BE583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W583,$W583=\"\"),OR(BG$7=$V583,BF583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W583,$W583=\"\"),OR(BH$7=$V583,BG583<>\" \")),$S583*$J583*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[577,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A584,1)),\"\",INDEX(Database[Project Name],A584,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A584,1)),\"\",INDEX(Database[Watershed],$A584,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A584,1)),\"\",INDEX(Database[BMP Type],$A584,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A584,1)),\"\",INDEX(Database[BMP Sub-type],$A584,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A584,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A584,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A584,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A584,1))","v":""},{"$f":"IF(H584=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G584,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H584=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G584,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H584=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G584,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A584,1)),\"\",INDEX(Database[BMP Size],$A584,1))","v":""},{"$f":"IF(B584=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G584,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A584,1)),\"\",INDEX(Database[Service Level],$A584,1))","v":""},{"$f":"IF(B584=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G584,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B584=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G584,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A584,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A584,1))","v":""},{"$f":"IF(B584=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G584,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"K584","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A584,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A584,1))","v":""},{"$f":"IF(ISNUMBER(P584*R584*O584*I584),P584*R584*O584*I584,\"\")","v":""},{"$f":"IF(B584=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G584,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A584,1)),\"\",INDEX(Database[Comments (text)],$A584,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A584,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A584,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A584,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A584,1))","v":""},{"$f":"IF($X$7=$V584,$S$8*J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W584,$W584=\"\"),OR(Y$7=$V584,X584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W584,$W584=\"\"),OR(Z$7=$V584,Y584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W584,$W584=\"\"),OR(AA$7=$V584,Z584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W584,$W584=\"\"),OR(AB$7=$V584,AA584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W584,$W584=\"\"),OR(AC$7=$V584,AB584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W584,$W584=\"\"),OR(AD$7=$V584,AC584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W584,$W584=\"\"),OR(AE$7=$V584,AD584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W584,$W584=\"\"),OR(AF$7=$V584,AE584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W584,$W584=\"\"),OR(AG$7=$V584,AF584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W584,$W584=\"\"),OR(AH$7=$V584,AG584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W584,$W584=\"\"),OR(AI$7=$V584,AH584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W584,$W584=\"\"),OR(AJ$7=$V584,AI584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W584,$W584=\"\"),OR(AK$7=$V584,AJ584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W584,$W584=\"\"),OR(AL$7=$V584,AK584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W584,$W584=\"\"),OR(AM$7=$V584,AL584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W584,$W584=\"\"),OR(AN$7=$V584,AM584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W584,$W584=\"\"),OR(AO$7=$V584,AN584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W584,$W584=\"\"),OR(AP$7=$V584,AO584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W584,$W584=\"\"),OR(AQ$7=$V584,AP584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W584,$W584=\"\"),OR(AR$7=$V584,AQ584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W584,$W584=\"\"),OR(AS$7=$V584,AR584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W584,$W584=\"\"),OR(AT$7=$V584,AS584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W584,$W584=\"\"),OR(AU$7=$V584,AT584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W584,$W584=\"\"),OR(AV$7=$V584,AU584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W584,$W584=\"\"),OR(AW$7=$V584,AV584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W584,$W584=\"\"),OR(AX$7=$V584,AW584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W584,$W584=\"\"),OR(AY$7=$V584,AX584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W584,$W584=\"\"),OR(AZ$7=$V584,AY584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W584,$W584=\"\"),OR(BA$7=$V584,AZ584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W584,$W584=\"\"),OR(BB$7=$V584,BA584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W584,$W584=\"\"),OR(BC$7=$V584,BB584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W584,$W584=\"\"),OR(BD$7=$V584,BC584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W584,$W584=\"\"),OR(BE$7=$V584,BD584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W584,$W584=\"\"),OR(BF$7=$V584,BE584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W584,$W584=\"\"),OR(BG$7=$V584,BF584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W584,$W584=\"\"),OR(BH$7=$V584,BG584<>\" \")),$S584*$J584*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "},{"$f":"IF($X$7=$V584,$J584*$T$8,\" \")","v":" "},{"$f":"IF(OR(Y$7=$V584,X584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(Z$7=$V584,Y584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AA$7=$V584,Z584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AB$7=$V584,AA584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AC$7=$V584,AB584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AD$7=$V584,AC584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AE$7=$V584,AD584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AF$7=$V584,AE584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AG$7=$V584,AF584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AH$7=$V584,AG584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AI$7=$V584,AH584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AJ$7=$V584,AI584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AK$7=$V584,AJ584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AL$7=$V584,AK584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AM$7=$V584,AL584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AN$7=$V584,AM584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AO$7=$V584,AN584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AP$7=$V584,AO584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AQ$7=$V584,AP584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AR$7=$V584,AQ584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AS$7=$V584,AR584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AT$7=$V584,AS584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AU$7=$V584,AT584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AV$7=$V584,AU584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AW$7=$V584,AV584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AX$7=$V584,AW584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AY$7=$V584,AX584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(AZ$7=$V584,AY584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(BA$7=$V584,AZ584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(BB$7=$V584,BA584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(BC$7=$V584,BB584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(BD$7=$V584,BC584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(BE$7=$V584,BD584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(BF$7=$V584,BE584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(BG$7=$V584,BF584<>\" \"),$J584*$T584,\" \")","v":" "},{"$f":"IF(OR(BH$7=$V584,BG584<>\" \"),$J584*$T584,\" \")","v":" "}]
[578,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A585,1)),\"\",INDEX(Database[Project Name],A585,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A585,1)),\"\",INDEX(Database[Watershed],$A585,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A585,1)),\"\",INDEX(Database[BMP Type],$A585,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A585,1)),\"\",INDEX(Database[BMP Sub-type],$A585,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A585,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A585,1))","v":""},{"$f":"IF(LEN(D585)>0,D585&\" - \"&E585&\" - \"&F585&\" - \"&L585,\"\")","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A585,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A585,1))","v":""},{"$f":"IF(H585=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G585,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H585=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G585,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H585=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G585,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A585,1)),\"\",INDEX(Database[BMP Size],$A585,1))","v":""},{"$f":"IF(B585=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G585,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A585,1)),\"\",INDEX(Database[Service Level],$A585,1))","v":""},{"$f":"IF(B585=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G585,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B585=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G585,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A585,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A585,1))","v":""},{"$f":"IF(B585=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G585,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A585,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A585,1))","v":""},"",{"$f":"IF(B585=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G585,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A585,1)),\"\",INDEX(Database[Comments (text)],$A585,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A585,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A585,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A585,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A585,1))","v":""},{"$f":"IF($X$7=$V585,$S$8*J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W585,$W585=\"\"),OR(Y$7=$V585,X585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W585,$W585=\"\"),OR(Z$7=$V585,Y585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W585,$W585=\"\"),OR(AA$7=$V585,Z585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W585,$W585=\"\"),OR(AB$7=$V585,AA585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W585,$W585=\"\"),OR(AC$7=$V585,AB585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W585,$W585=\"\"),OR(AD$7=$V585,AC585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W585,$W585=\"\"),OR(AE$7=$V585,AD585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W585,$W585=\"\"),OR(AF$7=$V585,AE585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W585,$W585=\"\"),OR(AG$7=$V585,AF585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W585,$W585=\"\"),OR(AH$7=$V585,AG585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W585,$W585=\"\"),OR(AI$7=$V585,AH585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W585,$W585=\"\"),OR(AJ$7=$V585,AI585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W585,$W585=\"\"),OR(AK$7=$V585,AJ585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W585,$W585=\"\"),OR(AL$7=$V585,AK585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W585,$W585=\"\"),OR(AM$7=$V585,AL585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W585,$W585=\"\"),OR(AN$7=$V585,AM585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W585,$W585=\"\"),OR(AO$7=$V585,AN585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W585,$W585=\"\"),OR(AP$7=$V585,AO585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W585,$W585=\"\"),OR(AQ$7=$V585,AP585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W585,$W585=\"\"),OR(AR$7=$V585,AQ585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W585,$W585=\"\"),OR(AS$7=$V585,AR585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W585,$W585=\"\"),OR(AT$7=$V585,AS585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W585,$W585=\"\"),OR(AU$7=$V585,AT585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W585,$W585=\"\"),OR(AV$7=$V585,AU585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W585,$W585=\"\"),OR(AW$7=$V585,AV585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W585,$W585=\"\"),OR(AX$7=$V585,AW585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W585,$W585=\"\"),OR(AY$7=$V585,AX585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W585,$W585=\"\"),OR(AZ$7=$V585,AY585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W585,$W585=\"\"),OR(BA$7=$V585,AZ585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W585,$W585=\"\"),OR(BB$7=$V585,BA585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W585,$W585=\"\"),OR(BC$7=$V585,BB585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W585,$W585=\"\"),OR(BD$7=$V585,BC585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W585,$W585=\"\"),OR(BE$7=$V585,BD585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W585,$W585=\"\"),OR(BF$7=$V585,BE585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W585,$W585=\"\"),OR(BG$7=$V585,BF585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W585,$W585=\"\"),OR(BH$7=$V585,BG585<>\" \")),$S585*$J585*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[579,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A586,1)),\"\",INDEX(Database[Project Name],A586,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A586,1)),\"\",INDEX(Database[Watershed],$A586,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A586,1)),\"\",INDEX(Database[BMP Type],$A586,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A586,1)),\"\",INDEX(Database[BMP Sub-type],$A586,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A586,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A586,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A586,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A586,1))","v":""},{"$f":"IF(H586=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G586,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H586=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G586,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H586=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G586,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A586,1)),\"\",INDEX(Database[BMP Size],$A586,1))","v":""},{"$f":"IF(B586=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G586,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A586,1)),\"\",INDEX(Database[Service Level],$A586,1))","v":""},{"$f":"IF(B586=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G586,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B586=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G586,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A586,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A586,1))","v":""},{"$f":"IF(B586=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G586,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A586,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A586,1))","v":""},"",{"$f":"IF(B586=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G586,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A586,1)),\"\",INDEX(Database[Comments (text)],$A586,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A586,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A586,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A586,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A586,1))","v":""},{"$f":"IF($X$7=$V586,$S$8*J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W586,$W586=\"\"),OR(Y$7=$V586,X586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W586,$W586=\"\"),OR(Z$7=$V586,Y586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W586,$W586=\"\"),OR(AA$7=$V586,Z586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W586,$W586=\"\"),OR(AB$7=$V586,AA586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W586,$W586=\"\"),OR(AC$7=$V586,AB586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W586,$W586=\"\"),OR(AD$7=$V586,AC586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W586,$W586=\"\"),OR(AE$7=$V586,AD586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W586,$W586=\"\"),OR(AF$7=$V586,AE586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W586,$W586=\"\"),OR(AG$7=$V586,AF586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W586,$W586=\"\"),OR(AH$7=$V586,AG586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W586,$W586=\"\"),OR(AI$7=$V586,AH586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W586,$W586=\"\"),OR(AJ$7=$V586,AI586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W586,$W586=\"\"),OR(AK$7=$V586,AJ586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W586,$W586=\"\"),OR(AL$7=$V586,AK586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W586,$W586=\"\"),OR(AM$7=$V586,AL586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W586,$W586=\"\"),OR(AN$7=$V586,AM586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W586,$W586=\"\"),OR(AO$7=$V586,AN586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W586,$W586=\"\"),OR(AP$7=$V586,AO586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W586,$W586=\"\"),OR(AQ$7=$V586,AP586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W586,$W586=\"\"),OR(AR$7=$V586,AQ586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W586,$W586=\"\"),OR(AS$7=$V586,AR586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W586,$W586=\"\"),OR(AT$7=$V586,AS586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W586,$W586=\"\"),OR(AU$7=$V586,AT586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W586,$W586=\"\"),OR(AV$7=$V586,AU586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W586,$W586=\"\"),OR(AW$7=$V586,AV586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W586,$W586=\"\"),OR(AX$7=$V586,AW586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W586,$W586=\"\"),OR(AY$7=$V586,AX586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W586,$W586=\"\"),OR(AZ$7=$V586,AY586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W586,$W586=\"\"),OR(BA$7=$V586,AZ586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W586,$W586=\"\"),OR(BB$7=$V586,BA586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W586,$W586=\"\"),OR(BC$7=$V586,BB586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W586,$W586=\"\"),OR(BD$7=$V586,BC586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W586,$W586=\"\"),OR(BE$7=$V586,BD586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W586,$W586=\"\"),OR(BF$7=$V586,BE586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W586,$W586=\"\"),OR(BG$7=$V586,BF586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W586,$W586=\"\"),OR(BH$7=$V586,BG586<>\" \")),$S586*$J586*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[580,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A587,1)),\"\",INDEX(Database[Project Name],A587,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A587,1)),\"\",INDEX(Database[Watershed],$A587,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A587,1)),\"\",INDEX(Database[BMP Type],$A587,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A587,1)),\"\",INDEX(Database[BMP Sub-type],$A587,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A587,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A587,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A587,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A587,1))","v":""},{"$f":"IF(H587=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G587,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H587=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G587,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H587=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G587,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A587,1)),\"\",INDEX(Database[BMP Size],$A587,1))","v":""},{"$f":"IF(B587=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G587,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A587,1)),\"\",INDEX(Database[Service Level],$A587,1))","v":""},{"$f":"IF(B587=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G587,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B587=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G587,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A587,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A587,1))","v":""},{"$f":"IF(B587=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G587,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A587,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A587,1))","v":""},"",{"$f":"IF(B587=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G587,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A587,1)),\"\",INDEX(Database[Comments (text)],$A587,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A587,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A587,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A587,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A587,1))","v":""},{"$f":"IF($X$7=$V587,$S$8*J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W587,$W587=\"\"),OR(Y$7=$V587,X587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W587,$W587=\"\"),OR(Z$7=$V587,Y587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W587,$W587=\"\"),OR(AA$7=$V587,Z587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W587,$W587=\"\"),OR(AB$7=$V587,AA587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W587,$W587=\"\"),OR(AC$7=$V587,AB587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W587,$W587=\"\"),OR(AD$7=$V587,AC587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W587,$W587=\"\"),OR(AE$7=$V587,AD587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W587,$W587=\"\"),OR(AF$7=$V587,AE587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W587,$W587=\"\"),OR(AG$7=$V587,AF587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W587,$W587=\"\"),OR(AH$7=$V587,AG587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W587,$W587=\"\"),OR(AI$7=$V587,AH587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W587,$W587=\"\"),OR(AJ$7=$V587,AI587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W587,$W587=\"\"),OR(AK$7=$V587,AJ587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W587,$W587=\"\"),OR(AL$7=$V587,AK587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W587,$W587=\"\"),OR(AM$7=$V587,AL587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W587,$W587=\"\"),OR(AN$7=$V587,AM587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W587,$W587=\"\"),OR(AO$7=$V587,AN587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W587,$W587=\"\"),OR(AP$7=$V587,AO587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W587,$W587=\"\"),OR(AQ$7=$V587,AP587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W587,$W587=\"\"),OR(AR$7=$V587,AQ587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W587,$W587=\"\"),OR(AS$7=$V587,AR587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W587,$W587=\"\"),OR(AT$7=$V587,AS587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W587,$W587=\"\"),OR(AU$7=$V587,AT587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W587,$W587=\"\"),OR(AV$7=$V587,AU587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W587,$W587=\"\"),OR(AW$7=$V587,AV587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W587,$W587=\"\"),OR(AX$7=$V587,AW587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W587,$W587=\"\"),OR(AY$7=$V587,AX587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W587,$W587=\"\"),OR(AZ$7=$V587,AY587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W587,$W587=\"\"),OR(BA$7=$V587,AZ587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W587,$W587=\"\"),OR(BB$7=$V587,BA587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W587,$W587=\"\"),OR(BC$7=$V587,BB587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W587,$W587=\"\"),OR(BD$7=$V587,BC587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W587,$W587=\"\"),OR(BE$7=$V587,BD587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W587,$W587=\"\"),OR(BF$7=$V587,BE587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W587,$W587=\"\"),OR(BG$7=$V587,BF587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W587,$W587=\"\"),OR(BH$7=$V587,BG587<>\" \")),$S587*$J587*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[581,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A588,1)),\"\",INDEX(Database[Project Name],A588,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A588,1)),\"\",INDEX(Database[Watershed],$A588,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A588,1)),\"\",INDEX(Database[BMP Type],$A588,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A588,1)),\"\",INDEX(Database[BMP Sub-type],$A588,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A588,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A588,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A588,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A588,1))","v":""},{"$f":"IF(H588=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G588,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H588=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G588,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H588=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G588,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A588,1)),\"\",INDEX(Database[BMP Size],$A588,1))","v":""},{"$f":"IF(B588=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G588,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A588,1)),\"\",INDEX(Database[Service Level],$A588,1))","v":""},{"$f":"IF(B588=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G588,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B588=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G588,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A588,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A588,1))","v":""},{"$f":"IF(B588=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G588,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A588,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A588,1))","v":""},"",{"$f":"IF(B588=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G588,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A588,1)),\"\",INDEX(Database[Comments (text)],$A588,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A588,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A588,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A588,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A588,1))","v":""},{"$f":"IF($X$7=$V588,$S$8*J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W588,$W588=\"\"),OR(Y$7=$V588,X588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W588,$W588=\"\"),OR(Z$7=$V588,Y588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W588,$W588=\"\"),OR(AA$7=$V588,Z588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W588,$W588=\"\"),OR(AB$7=$V588,AA588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W588,$W588=\"\"),OR(AC$7=$V588,AB588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W588,$W588=\"\"),OR(AD$7=$V588,AC588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W588,$W588=\"\"),OR(AE$7=$V588,AD588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W588,$W588=\"\"),OR(AF$7=$V588,AE588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W588,$W588=\"\"),OR(AG$7=$V588,AF588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W588,$W588=\"\"),OR(AH$7=$V588,AG588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W588,$W588=\"\"),OR(AI$7=$V588,AH588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W588,$W588=\"\"),OR(AJ$7=$V588,AI588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W588,$W588=\"\"),OR(AK$7=$V588,AJ588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W588,$W588=\"\"),OR(AL$7=$V588,AK588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W588,$W588=\"\"),OR(AM$7=$V588,AL588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W588,$W588=\"\"),OR(AN$7=$V588,AM588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W588,$W588=\"\"),OR(AO$7=$V588,AN588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W588,$W588=\"\"),OR(AP$7=$V588,AO588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W588,$W588=\"\"),OR(AQ$7=$V588,AP588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W588,$W588=\"\"),OR(AR$7=$V588,AQ588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W588,$W588=\"\"),OR(AS$7=$V588,AR588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W588,$W588=\"\"),OR(AT$7=$V588,AS588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W588,$W588=\"\"),OR(AU$7=$V588,AT588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W588,$W588=\"\"),OR(AV$7=$V588,AU588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W588,$W588=\"\"),OR(AW$7=$V588,AV588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W588,$W588=\"\"),OR(AX$7=$V588,AW588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W588,$W588=\"\"),OR(AY$7=$V588,AX588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W588,$W588=\"\"),OR(AZ$7=$V588,AY588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W588,$W588=\"\"),OR(BA$7=$V588,AZ588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W588,$W588=\"\"),OR(BB$7=$V588,BA588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W588,$W588=\"\"),OR(BC$7=$V588,BB588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W588,$W588=\"\"),OR(BD$7=$V588,BC588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W588,$W588=\"\"),OR(BE$7=$V588,BD588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W588,$W588=\"\"),OR(BF$7=$V588,BE588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W588,$W588=\"\"),OR(BG$7=$V588,BF588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W588,$W588=\"\"),OR(BH$7=$V588,BG588<>\" \")),$S588*$J588*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[582,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A589,1)),\"\",INDEX(Database[Project Name],A589,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A589,1)),\"\",INDEX(Database[Watershed],$A589,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A589,1)),\"\",INDEX(Database[BMP Type],$A589,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A589,1)),\"\",INDEX(Database[BMP Sub-type],$A589,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A589,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A589,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A589,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A589,1))","v":""},{"$f":"IF(H589=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G589,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H589=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G589,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H589=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G589,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A589,1)),\"\",INDEX(Database[BMP Size],$A589,1))","v":""},{"$f":"IF(B589=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G589,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A589,1)),\"\",INDEX(Database[Service Level],$A589,1))","v":""},{"$f":"IF(B589=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G589,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B589=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G589,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A589,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A589,1))","v":""},{"$f":"IF(B589=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G589,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A589,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A589,1))","v":""},"",{"$f":"IF(B589=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G589,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A589,1)),\"\",INDEX(Database[Comments (text)],$A589,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A589,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A589,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A589,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A589,1))","v":""},{"$f":"IF($X$7=$V589,$S$8*J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W589,$W589=\"\"),OR(Y$7=$V589,X589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W589,$W589=\"\"),OR(Z$7=$V589,Y589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W589,$W589=\"\"),OR(AA$7=$V589,Z589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W589,$W589=\"\"),OR(AB$7=$V589,AA589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W589,$W589=\"\"),OR(AC$7=$V589,AB589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W589,$W589=\"\"),OR(AD$7=$V589,AC589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W589,$W589=\"\"),OR(AE$7=$V589,AD589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W589,$W589=\"\"),OR(AF$7=$V589,AE589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W589,$W589=\"\"),OR(AG$7=$V589,AF589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W589,$W589=\"\"),OR(AH$7=$V589,AG589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W589,$W589=\"\"),OR(AI$7=$V589,AH589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W589,$W589=\"\"),OR(AJ$7=$V589,AI589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W589,$W589=\"\"),OR(AK$7=$V589,AJ589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W589,$W589=\"\"),OR(AL$7=$V589,AK589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W589,$W589=\"\"),OR(AM$7=$V589,AL589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W589,$W589=\"\"),OR(AN$7=$V589,AM589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W589,$W589=\"\"),OR(AO$7=$V589,AN589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W589,$W589=\"\"),OR(AP$7=$V589,AO589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W589,$W589=\"\"),OR(AQ$7=$V589,AP589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W589,$W589=\"\"),OR(AR$7=$V589,AQ589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W589,$W589=\"\"),OR(AS$7=$V589,AR589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W589,$W589=\"\"),OR(AT$7=$V589,AS589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W589,$W589=\"\"),OR(AU$7=$V589,AT589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W589,$W589=\"\"),OR(AV$7=$V589,AU589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W589,$W589=\"\"),OR(AW$7=$V589,AV589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W589,$W589=\"\"),OR(AX$7=$V589,AW589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W589,$W589=\"\"),OR(AY$7=$V589,AX589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W589,$W589=\"\"),OR(AZ$7=$V589,AY589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W589,$W589=\"\"),OR(BA$7=$V589,AZ589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W589,$W589=\"\"),OR(BB$7=$V589,BA589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W589,$W589=\"\"),OR(BC$7=$V589,BB589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W589,$W589=\"\"),OR(BD$7=$V589,BC589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W589,$W589=\"\"),OR(BE$7=$V589,BD589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W589,$W589=\"\"),OR(BF$7=$V589,BE589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W589,$W589=\"\"),OR(BG$7=$V589,BF589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W589,$W589=\"\"),OR(BH$7=$V589,BG589<>\" \")),$S589*$J589*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[583,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A590,1)),\"\",INDEX(Database[Project Name],A590,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A590,1)),\"\",INDEX(Database[Watershed],$A590,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A590,1)),\"\",INDEX(Database[BMP Type],$A590,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A590,1)),\"\",INDEX(Database[BMP Sub-type],$A590,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A590,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A590,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A590,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A590,1))","v":""},{"$f":"IF(H590=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G590,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H590=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G590,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H590=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G590,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A590,1)),\"\",INDEX(Database[BMP Size],$A590,1))","v":""},{"$f":"IF(B590=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G590,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A590,1)),\"\",INDEX(Database[Service Level],$A590,1))","v":""},{"$f":"IF(B590=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G590,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B590=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G590,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A590,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A590,1))","v":""},{"$f":"IF(B590=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G590,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A590,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A590,1))","v":""},"",{"$f":"IF(B590=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G590,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A590,1)),\"\",INDEX(Database[Comments (text)],$A590,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A590,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A590,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A590,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A590,1))","v":""},{"$f":"IF($X$7=$V590,$S$8*J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W590,$W590=\"\"),OR(Y$7=$V590,X590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W590,$W590=\"\"),OR(Z$7=$V590,Y590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W590,$W590=\"\"),OR(AA$7=$V590,Z590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W590,$W590=\"\"),OR(AB$7=$V590,AA590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W590,$W590=\"\"),OR(AC$7=$V590,AB590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W590,$W590=\"\"),OR(AD$7=$V590,AC590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W590,$W590=\"\"),OR(AE$7=$V590,AD590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W590,$W590=\"\"),OR(AF$7=$V590,AE590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W590,$W590=\"\"),OR(AG$7=$V590,AF590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W590,$W590=\"\"),OR(AH$7=$V590,AG590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W590,$W590=\"\"),OR(AI$7=$V590,AH590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W590,$W590=\"\"),OR(AJ$7=$V590,AI590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W590,$W590=\"\"),OR(AK$7=$V590,AJ590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W590,$W590=\"\"),OR(AL$7=$V590,AK590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W590,$W590=\"\"),OR(AM$7=$V590,AL590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W590,$W590=\"\"),OR(AN$7=$V590,AM590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W590,$W590=\"\"),OR(AO$7=$V590,AN590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W590,$W590=\"\"),OR(AP$7=$V590,AO590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W590,$W590=\"\"),OR(AQ$7=$V590,AP590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W590,$W590=\"\"),OR(AR$7=$V590,AQ590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W590,$W590=\"\"),OR(AS$7=$V590,AR590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W590,$W590=\"\"),OR(AT$7=$V590,AS590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W590,$W590=\"\"),OR(AU$7=$V590,AT590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W590,$W590=\"\"),OR(AV$7=$V590,AU590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W590,$W590=\"\"),OR(AW$7=$V590,AV590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W590,$W590=\"\"),OR(AX$7=$V590,AW590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W590,$W590=\"\"),OR(AY$7=$V590,AX590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W590,$W590=\"\"),OR(AZ$7=$V590,AY590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W590,$W590=\"\"),OR(BA$7=$V590,AZ590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W590,$W590=\"\"),OR(BB$7=$V590,BA590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W590,$W590=\"\"),OR(BC$7=$V590,BB590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W590,$W590=\"\"),OR(BD$7=$V590,BC590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W590,$W590=\"\"),OR(BE$7=$V590,BD590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W590,$W590=\"\"),OR(BF$7=$V590,BE590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W590,$W590=\"\"),OR(BG$7=$V590,BF590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W590,$W590=\"\"),OR(BH$7=$V590,BG590<>\" \")),$S590*$J590*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[584,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A591,1)),\"\",INDEX(Database[Project Name],A591,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A591,1)),\"\",INDEX(Database[Watershed],$A591,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A591,1)),\"\",INDEX(Database[BMP Type],$A591,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A591,1)),\"\",INDEX(Database[BMP Sub-type],$A591,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A591,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A591,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A591,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A591,1))","v":""},{"$f":"IF(H591=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G591,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H591=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G591,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H591=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G591,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A591,1)),\"\",INDEX(Database[BMP Size],$A591,1))","v":""},{"$f":"IF(B591=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G591,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A591,1)),\"\",INDEX(Database[Service Level],$A591,1))","v":""},{"$f":"IF(B591=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G591,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B591=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G591,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A591,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A591,1))","v":""},{"$f":"IF(B591=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G591,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A591,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A591,1))","v":""},"",{"$f":"IF(B591=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G591,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A591,1)),\"\",INDEX(Database[Comments (text)],$A591,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A591,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A591,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A591,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A591,1))","v":""},{"$f":"IF($X$7=$V591,$S$8*J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W591,$W591=\"\"),OR(Y$7=$V591,X591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W591,$W591=\"\"),OR(Z$7=$V591,Y591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W591,$W591=\"\"),OR(AA$7=$V591,Z591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W591,$W591=\"\"),OR(AB$7=$V591,AA591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W591,$W591=\"\"),OR(AC$7=$V591,AB591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W591,$W591=\"\"),OR(AD$7=$V591,AC591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W591,$W591=\"\"),OR(AE$7=$V591,AD591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W591,$W591=\"\"),OR(AF$7=$V591,AE591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W591,$W591=\"\"),OR(AG$7=$V591,AF591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W591,$W591=\"\"),OR(AH$7=$V591,AG591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W591,$W591=\"\"),OR(AI$7=$V591,AH591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W591,$W591=\"\"),OR(AJ$7=$V591,AI591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W591,$W591=\"\"),OR(AK$7=$V591,AJ591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W591,$W591=\"\"),OR(AL$7=$V591,AK591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W591,$W591=\"\"),OR(AM$7=$V591,AL591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W591,$W591=\"\"),OR(AN$7=$V591,AM591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W591,$W591=\"\"),OR(AO$7=$V591,AN591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W591,$W591=\"\"),OR(AP$7=$V591,AO591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W591,$W591=\"\"),OR(AQ$7=$V591,AP591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W591,$W591=\"\"),OR(AR$7=$V591,AQ591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W591,$W591=\"\"),OR(AS$7=$V591,AR591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W591,$W591=\"\"),OR(AT$7=$V591,AS591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W591,$W591=\"\"),OR(AU$7=$V591,AT591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W591,$W591=\"\"),OR(AV$7=$V591,AU591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W591,$W591=\"\"),OR(AW$7=$V591,AV591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W591,$W591=\"\"),OR(AX$7=$V591,AW591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W591,$W591=\"\"),OR(AY$7=$V591,AX591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W591,$W591=\"\"),OR(AZ$7=$V591,AY591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W591,$W591=\"\"),OR(BA$7=$V591,AZ591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W591,$W591=\"\"),OR(BB$7=$V591,BA591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W591,$W591=\"\"),OR(BC$7=$V591,BB591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W591,$W591=\"\"),OR(BD$7=$V591,BC591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W591,$W591=\"\"),OR(BE$7=$V591,BD591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W591,$W591=\"\"),OR(BF$7=$V591,BE591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W591,$W591=\"\"),OR(BG$7=$V591,BF591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W591,$W591=\"\"),OR(BH$7=$V591,BG591<>\" \")),$S591*$J591*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[585,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A592,1)),\"\",INDEX(Database[Project Name],A592,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A592,1)),\"\",INDEX(Database[Watershed],$A592,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A592,1)),\"\",INDEX(Database[BMP Type],$A592,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A592,1)),\"\",INDEX(Database[BMP Sub-type],$A592,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A592,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A592,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A592,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A592,1))","v":""},{"$f":"IF(H592=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G592,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H592=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G592,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H592=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G592,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A592,1)),\"\",INDEX(Database[BMP Size],$A592,1))","v":""},{"$f":"IF(B592=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G592,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A592,1)),\"\",INDEX(Database[Service Level],$A592,1))","v":""},{"$f":"IF(B592=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G592,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B592=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G592,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A592,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A592,1))","v":""},{"$f":"IF(B592=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G592,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A592,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A592,1))","v":""},"",{"$f":"IF(B592=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G592,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A592,1)),\"\",INDEX(Database[Comments (text)],$A592,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A592,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A592,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A592,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A592,1))","v":""},{"$f":"IF($X$7=$V592,$S$8*J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W592,$W592=\"\"),OR(Y$7=$V592,X592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W592,$W592=\"\"),OR(Z$7=$V592,Y592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W592,$W592=\"\"),OR(AA$7=$V592,Z592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W592,$W592=\"\"),OR(AB$7=$V592,AA592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W592,$W592=\"\"),OR(AC$7=$V592,AB592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W592,$W592=\"\"),OR(AD$7=$V592,AC592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W592,$W592=\"\"),OR(AE$7=$V592,AD592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W592,$W592=\"\"),OR(AF$7=$V592,AE592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W592,$W592=\"\"),OR(AG$7=$V592,AF592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W592,$W592=\"\"),OR(AH$7=$V592,AG592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W592,$W592=\"\"),OR(AI$7=$V592,AH592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W592,$W592=\"\"),OR(AJ$7=$V592,AI592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W592,$W592=\"\"),OR(AK$7=$V592,AJ592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W592,$W592=\"\"),OR(AL$7=$V592,AK592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W592,$W592=\"\"),OR(AM$7=$V592,AL592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W592,$W592=\"\"),OR(AN$7=$V592,AM592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W592,$W592=\"\"),OR(AO$7=$V592,AN592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W592,$W592=\"\"),OR(AP$7=$V592,AO592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W592,$W592=\"\"),OR(AQ$7=$V592,AP592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W592,$W592=\"\"),OR(AR$7=$V592,AQ592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W592,$W592=\"\"),OR(AS$7=$V592,AR592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W592,$W592=\"\"),OR(AT$7=$V592,AS592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W592,$W592=\"\"),OR(AU$7=$V592,AT592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W592,$W592=\"\"),OR(AV$7=$V592,AU592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W592,$W592=\"\"),OR(AW$7=$V592,AV592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W592,$W592=\"\"),OR(AX$7=$V592,AW592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W592,$W592=\"\"),OR(AY$7=$V592,AX592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W592,$W592=\"\"),OR(AZ$7=$V592,AY592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W592,$W592=\"\"),OR(BA$7=$V592,AZ592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W592,$W592=\"\"),OR(BB$7=$V592,BA592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W592,$W592=\"\"),OR(BC$7=$V592,BB592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W592,$W592=\"\"),OR(BD$7=$V592,BC592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W592,$W592=\"\"),OR(BE$7=$V592,BD592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W592,$W592=\"\"),OR(BF$7=$V592,BE592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W592,$W592=\"\"),OR(BG$7=$V592,BF592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W592,$W592=\"\"),OR(BH$7=$V592,BG592<>\" \")),$S592*$J592*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[586,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A593,1)),\"\",INDEX(Database[Project Name],A593,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A593,1)),\"\",INDEX(Database[Watershed],$A593,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A593,1)),\"\",INDEX(Database[BMP Type],$A593,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A593,1)),\"\",INDEX(Database[BMP Sub-type],$A593,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A593,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A593,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A593,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A593,1))","v":""},{"$f":"IF(H593=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G593,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H593=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G593,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H593=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G593,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A593,1)),\"\",INDEX(Database[BMP Size],$A593,1))","v":""},{"$f":"IF(B593=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G593,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A593,1)),\"\",INDEX(Database[Service Level],$A593,1))","v":""},{"$f":"IF(B593=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G593,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B593=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G593,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A593,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A593,1))","v":""},{"$f":"IF(B593=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G593,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A593,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A593,1))","v":""},"",{"$f":"IF(B593=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G593,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A593,1)),\"\",INDEX(Database[Comments (text)],$A593,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A593,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A593,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A593,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A593,1))","v":""},{"$f":"IF($X$7=$V593,$S$8*J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W593,$W593=\"\"),OR(Y$7=$V593,X593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W593,$W593=\"\"),OR(Z$7=$V593,Y593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W593,$W593=\"\"),OR(AA$7=$V593,Z593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W593,$W593=\"\"),OR(AB$7=$V593,AA593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W593,$W593=\"\"),OR(AC$7=$V593,AB593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W593,$W593=\"\"),OR(AD$7=$V593,AC593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W593,$W593=\"\"),OR(AE$7=$V593,AD593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W593,$W593=\"\"),OR(AF$7=$V593,AE593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W593,$W593=\"\"),OR(AG$7=$V593,AF593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W593,$W593=\"\"),OR(AH$7=$V593,AG593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W593,$W593=\"\"),OR(AI$7=$V593,AH593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W593,$W593=\"\"),OR(AJ$7=$V593,AI593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W593,$W593=\"\"),OR(AK$7=$V593,AJ593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W593,$W593=\"\"),OR(AL$7=$V593,AK593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W593,$W593=\"\"),OR(AM$7=$V593,AL593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W593,$W593=\"\"),OR(AN$7=$V593,AM593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W593,$W593=\"\"),OR(AO$7=$V593,AN593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W593,$W593=\"\"),OR(AP$7=$V593,AO593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W593,$W593=\"\"),OR(AQ$7=$V593,AP593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W593,$W593=\"\"),OR(AR$7=$V593,AQ593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W593,$W593=\"\"),OR(AS$7=$V593,AR593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W593,$W593=\"\"),OR(AT$7=$V593,AS593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W593,$W593=\"\"),OR(AU$7=$V593,AT593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W593,$W593=\"\"),OR(AV$7=$V593,AU593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W593,$W593=\"\"),OR(AW$7=$V593,AV593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W593,$W593=\"\"),OR(AX$7=$V593,AW593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W593,$W593=\"\"),OR(AY$7=$V593,AX593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W593,$W593=\"\"),OR(AZ$7=$V593,AY593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W593,$W593=\"\"),OR(BA$7=$V593,AZ593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W593,$W593=\"\"),OR(BB$7=$V593,BA593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W593,$W593=\"\"),OR(BC$7=$V593,BB593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W593,$W593=\"\"),OR(BD$7=$V593,BC593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W593,$W593=\"\"),OR(BE$7=$V593,BD593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W593,$W593=\"\"),OR(BF$7=$V593,BE593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W593,$W593=\"\"),OR(BG$7=$V593,BF593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W593,$W593=\"\"),OR(BH$7=$V593,BG593<>\" \")),$S593*$J593*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[587,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A594,1)),\"\",INDEX(Database[Project Name],A594,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A594,1)),\"\",INDEX(Database[Watershed],$A594,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A594,1)),\"\",INDEX(Database[BMP Type],$A594,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A594,1)),\"\",INDEX(Database[BMP Sub-type],$A594,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A594,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A594,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A594,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A594,1))","v":""},{"$f":"IF(H594=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G594,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H594=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G594,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H594=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G594,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A594,1)),\"\",INDEX(Database[BMP Size],$A594,1))","v":""},{"$f":"IF(B594=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G594,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A594,1)),\"\",INDEX(Database[Service Level],$A594,1))","v":""},{"$f":"IF(B594=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G594,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B594=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G594,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A594,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A594,1))","v":""},{"$f":"IF(B594=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G594,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A594,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A594,1))","v":""},"",{"$f":"IF(B594=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G594,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A594,1)),\"\",INDEX(Database[Comments (text)],$A594,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A594,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A594,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A594,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A594,1))","v":""},{"$f":"IF($X$7=$V594,$S$8*J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W594,$W594=\"\"),OR(Y$7=$V594,X594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W594,$W594=\"\"),OR(Z$7=$V594,Y594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W594,$W594=\"\"),OR(AA$7=$V594,Z594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W594,$W594=\"\"),OR(AB$7=$V594,AA594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W594,$W594=\"\"),OR(AC$7=$V594,AB594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W594,$W594=\"\"),OR(AD$7=$V594,AC594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W594,$W594=\"\"),OR(AE$7=$V594,AD594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W594,$W594=\"\"),OR(AF$7=$V594,AE594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W594,$W594=\"\"),OR(AG$7=$V594,AF594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W594,$W594=\"\"),OR(AH$7=$V594,AG594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W594,$W594=\"\"),OR(AI$7=$V594,AH594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W594,$W594=\"\"),OR(AJ$7=$V594,AI594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W594,$W594=\"\"),OR(AK$7=$V594,AJ594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W594,$W594=\"\"),OR(AL$7=$V594,AK594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W594,$W594=\"\"),OR(AM$7=$V594,AL594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W594,$W594=\"\"),OR(AN$7=$V594,AM594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W594,$W594=\"\"),OR(AO$7=$V594,AN594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W594,$W594=\"\"),OR(AP$7=$V594,AO594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W594,$W594=\"\"),OR(AQ$7=$V594,AP594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W594,$W594=\"\"),OR(AR$7=$V594,AQ594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W594,$W594=\"\"),OR(AS$7=$V594,AR594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W594,$W594=\"\"),OR(AT$7=$V594,AS594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W594,$W594=\"\"),OR(AU$7=$V594,AT594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W594,$W594=\"\"),OR(AV$7=$V594,AU594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W594,$W594=\"\"),OR(AW$7=$V594,AV594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W594,$W594=\"\"),OR(AX$7=$V594,AW594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W594,$W594=\"\"),OR(AY$7=$V594,AX594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W594,$W594=\"\"),OR(AZ$7=$V594,AY594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W594,$W594=\"\"),OR(BA$7=$V594,AZ594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W594,$W594=\"\"),OR(BB$7=$V594,BA594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W594,$W594=\"\"),OR(BC$7=$V594,BB594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W594,$W594=\"\"),OR(BD$7=$V594,BC594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W594,$W594=\"\"),OR(BE$7=$V594,BD594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W594,$W594=\"\"),OR(BF$7=$V594,BE594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W594,$W594=\"\"),OR(BG$7=$V594,BF594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W594,$W594=\"\"),OR(BH$7=$V594,BG594<>\" \")),$S594*$J594*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[588,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A595,1)),\"\",INDEX(Database[Project Name],A595,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A595,1)),\"\",INDEX(Database[Watershed],$A595,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A595,1)),\"\",INDEX(Database[BMP Type],$A595,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A595,1)),\"\",INDEX(Database[BMP Sub-type],$A595,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A595,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A595,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A595,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A595,1))","v":""},{"$f":"IF(H595=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G595,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H595=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G595,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H595=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G595,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A595,1)),\"\",INDEX(Database[BMP Size],$A595,1))","v":""},{"$f":"IF(B595=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G595,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A595,1)),\"\",INDEX(Database[Service Level],$A595,1))","v":""},{"$f":"IF(B595=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G595,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B595=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G595,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A595,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A595,1))","v":""},{"$f":"IF(B595=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G595,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A595,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A595,1))","v":""},"",{"$f":"IF(B595=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G595,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A595,1)),\"\",INDEX(Database[Comments (text)],$A595,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A595,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A595,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A595,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A595,1))","v":""},{"$f":"IF($X$7=$V595,$S$8*J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W595,$W595=\"\"),OR(Y$7=$V595,X595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W595,$W595=\"\"),OR(Z$7=$V595,Y595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W595,$W595=\"\"),OR(AA$7=$V595,Z595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W595,$W595=\"\"),OR(AB$7=$V595,AA595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W595,$W595=\"\"),OR(AC$7=$V595,AB595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W595,$W595=\"\"),OR(AD$7=$V595,AC595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W595,$W595=\"\"),OR(AE$7=$V595,AD595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W595,$W595=\"\"),OR(AF$7=$V595,AE595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W595,$W595=\"\"),OR(AG$7=$V595,AF595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W595,$W595=\"\"),OR(AH$7=$V595,AG595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W595,$W595=\"\"),OR(AI$7=$V595,AH595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W595,$W595=\"\"),OR(AJ$7=$V595,AI595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W595,$W595=\"\"),OR(AK$7=$V595,AJ595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W595,$W595=\"\"),OR(AL$7=$V595,AK595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W595,$W595=\"\"),OR(AM$7=$V595,AL595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W595,$W595=\"\"),OR(AN$7=$V595,AM595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W595,$W595=\"\"),OR(AO$7=$V595,AN595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W595,$W595=\"\"),OR(AP$7=$V595,AO595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W595,$W595=\"\"),OR(AQ$7=$V595,AP595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W595,$W595=\"\"),OR(AR$7=$V595,AQ595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W595,$W595=\"\"),OR(AS$7=$V595,AR595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W595,$W595=\"\"),OR(AT$7=$V595,AS595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W595,$W595=\"\"),OR(AU$7=$V595,AT595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W595,$W595=\"\"),OR(AV$7=$V595,AU595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W595,$W595=\"\"),OR(AW$7=$V595,AV595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W595,$W595=\"\"),OR(AX$7=$V595,AW595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W595,$W595=\"\"),OR(AY$7=$V595,AX595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W595,$W595=\"\"),OR(AZ$7=$V595,AY595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W595,$W595=\"\"),OR(BA$7=$V595,AZ595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W595,$W595=\"\"),OR(BB$7=$V595,BA595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W595,$W595=\"\"),OR(BC$7=$V595,BB595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W595,$W595=\"\"),OR(BD$7=$V595,BC595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W595,$W595=\"\"),OR(BE$7=$V595,BD595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W595,$W595=\"\"),OR(BF$7=$V595,BE595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W595,$W595=\"\"),OR(BG$7=$V595,BF595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W595,$W595=\"\"),OR(BH$7=$V595,BG595<>\" \")),$S595*$J595*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[589,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A596,1)),\"\",INDEX(Database[Project Name],A596,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A596,1)),\"\",INDEX(Database[Watershed],$A596,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A596,1)),\"\",INDEX(Database[BMP Type],$A596,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A596,1)),\"\",INDEX(Database[BMP Sub-type],$A596,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A596,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A596,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A596,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A596,1))","v":""},{"$f":"IF(H596=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G596,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H596=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G596,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H596=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G596,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A596,1)),\"\",INDEX(Database[BMP Size],$A596,1))","v":""},{"$f":"IF(B596=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G596,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A596,1)),\"\",INDEX(Database[Service Level],$A596,1))","v":""},{"$f":"IF(B596=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G596,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B596=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G596,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A596,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A596,1))","v":""},{"$f":"IF(B596=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G596,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A596,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A596,1))","v":""},"",{"$f":"IF(B596=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G596,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A596,1)),\"\",INDEX(Database[Comments (text)],$A596,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A596,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A596,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A596,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A596,1))","v":""},{"$f":"IF($X$7=$V596,$S$8*J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W596,$W596=\"\"),OR(Y$7=$V596,X596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W596,$W596=\"\"),OR(Z$7=$V596,Y596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W596,$W596=\"\"),OR(AA$7=$V596,Z596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W596,$W596=\"\"),OR(AB$7=$V596,AA596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W596,$W596=\"\"),OR(AC$7=$V596,AB596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W596,$W596=\"\"),OR(AD$7=$V596,AC596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W596,$W596=\"\"),OR(AE$7=$V596,AD596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W596,$W596=\"\"),OR(AF$7=$V596,AE596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W596,$W596=\"\"),OR(AG$7=$V596,AF596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W596,$W596=\"\"),OR(AH$7=$V596,AG596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W596,$W596=\"\"),OR(AI$7=$V596,AH596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W596,$W596=\"\"),OR(AJ$7=$V596,AI596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W596,$W596=\"\"),OR(AK$7=$V596,AJ596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W596,$W596=\"\"),OR(AL$7=$V596,AK596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W596,$W596=\"\"),OR(AM$7=$V596,AL596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W596,$W596=\"\"),OR(AN$7=$V596,AM596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W596,$W596=\"\"),OR(AO$7=$V596,AN596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W596,$W596=\"\"),OR(AP$7=$V596,AO596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W596,$W596=\"\"),OR(AQ$7=$V596,AP596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W596,$W596=\"\"),OR(AR$7=$V596,AQ596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W596,$W596=\"\"),OR(AS$7=$V596,AR596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W596,$W596=\"\"),OR(AT$7=$V596,AS596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W596,$W596=\"\"),OR(AU$7=$V596,AT596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W596,$W596=\"\"),OR(AV$7=$V596,AU596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W596,$W596=\"\"),OR(AW$7=$V596,AV596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W596,$W596=\"\"),OR(AX$7=$V596,AW596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W596,$W596=\"\"),OR(AY$7=$V596,AX596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W596,$W596=\"\"),OR(AZ$7=$V596,AY596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W596,$W596=\"\"),OR(BA$7=$V596,AZ596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W596,$W596=\"\"),OR(BB$7=$V596,BA596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W596,$W596=\"\"),OR(BC$7=$V596,BB596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W596,$W596=\"\"),OR(BD$7=$V596,BC596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W596,$W596=\"\"),OR(BE$7=$V596,BD596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W596,$W596=\"\"),OR(BF$7=$V596,BE596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W596,$W596=\"\"),OR(BG$7=$V596,BF596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W596,$W596=\"\"),OR(BH$7=$V596,BG596<>\" \")),$S596*$J596*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[590,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A597,1)),\"\",INDEX(Database[Project Name],A597,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A597,1)),\"\",INDEX(Database[Watershed],$A597,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A597,1)),\"\",INDEX(Database[BMP Type],$A597,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A597,1)),\"\",INDEX(Database[BMP Sub-type],$A597,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A597,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A597,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A597,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A597,1))","v":""},{"$f":"IF(H597=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G597,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H597=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G597,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H597=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G597,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A597,1)),\"\",INDEX(Database[BMP Size],$A597,1))","v":""},{"$f":"IF(B597=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G597,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A597,1)),\"\",INDEX(Database[Service Level],$A597,1))","v":""},{"$f":"IF(B597=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G597,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B597=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G597,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A597,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A597,1))","v":""},{"$f":"IF(B597=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G597,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A597,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A597,1))","v":""},"",{"$f":"IF(B597=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G597,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A597,1)),\"\",INDEX(Database[Comments (text)],$A597,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A597,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A597,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A597,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A597,1))","v":""},{"$f":"IF($X$7=$V597,$S$8*J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W597,$W597=\"\"),OR(Y$7=$V597,X597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W597,$W597=\"\"),OR(Z$7=$V597,Y597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W597,$W597=\"\"),OR(AA$7=$V597,Z597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W597,$W597=\"\"),OR(AB$7=$V597,AA597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W597,$W597=\"\"),OR(AC$7=$V597,AB597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W597,$W597=\"\"),OR(AD$7=$V597,AC597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W597,$W597=\"\"),OR(AE$7=$V597,AD597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W597,$W597=\"\"),OR(AF$7=$V597,AE597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W597,$W597=\"\"),OR(AG$7=$V597,AF597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W597,$W597=\"\"),OR(AH$7=$V597,AG597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W597,$W597=\"\"),OR(AI$7=$V597,AH597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W597,$W597=\"\"),OR(AJ$7=$V597,AI597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W597,$W597=\"\"),OR(AK$7=$V597,AJ597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W597,$W597=\"\"),OR(AL$7=$V597,AK597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W597,$W597=\"\"),OR(AM$7=$V597,AL597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W597,$W597=\"\"),OR(AN$7=$V597,AM597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W597,$W597=\"\"),OR(AO$7=$V597,AN597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W597,$W597=\"\"),OR(AP$7=$V597,AO597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W597,$W597=\"\"),OR(AQ$7=$V597,AP597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W597,$W597=\"\"),OR(AR$7=$V597,AQ597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W597,$W597=\"\"),OR(AS$7=$V597,AR597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W597,$W597=\"\"),OR(AT$7=$V597,AS597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W597,$W597=\"\"),OR(AU$7=$V597,AT597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W597,$W597=\"\"),OR(AV$7=$V597,AU597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W597,$W597=\"\"),OR(AW$7=$V597,AV597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W597,$W597=\"\"),OR(AX$7=$V597,AW597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W597,$W597=\"\"),OR(AY$7=$V597,AX597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W597,$W597=\"\"),OR(AZ$7=$V597,AY597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W597,$W597=\"\"),OR(BA$7=$V597,AZ597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W597,$W597=\"\"),OR(BB$7=$V597,BA597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W597,$W597=\"\"),OR(BC$7=$V597,BB597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W597,$W597=\"\"),OR(BD$7=$V597,BC597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W597,$W597=\"\"),OR(BE$7=$V597,BD597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W597,$W597=\"\"),OR(BF$7=$V597,BE597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W597,$W597=\"\"),OR(BG$7=$V597,BF597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W597,$W597=\"\"),OR(BH$7=$V597,BG597<>\" \")),$S597*$J597*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[591,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A598,1)),\"\",INDEX(Database[Project Name],A598,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A598,1)),\"\",INDEX(Database[Watershed],$A598,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A598,1)),\"\",INDEX(Database[BMP Type],$A598,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A598,1)),\"\",INDEX(Database[BMP Sub-type],$A598,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A598,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A598,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A598,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A598,1))","v":""},{"$f":"IF(H598=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G598,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H598=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G598,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H598=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G598,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A598,1)),\"\",INDEX(Database[BMP Size],$A598,1))","v":""},{"$f":"IF(B598=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G598,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A598,1)),\"\",INDEX(Database[Service Level],$A598,1))","v":""},{"$f":"IF(B598=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G598,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B598=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G598,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A598,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A598,1))","v":""},{"$f":"IF(B598=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G598,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A598,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A598,1))","v":""},"",{"$f":"IF(B598=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G598,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A598,1)),\"\",INDEX(Database[Comments (text)],$A598,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A598,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A598,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A598,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A598,1))","v":""},{"$f":"IF($X$7=$V598,$S$8*J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W598,$W598=\"\"),OR(Y$7=$V598,X598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W598,$W598=\"\"),OR(Z$7=$V598,Y598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W598,$W598=\"\"),OR(AA$7=$V598,Z598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W598,$W598=\"\"),OR(AB$7=$V598,AA598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W598,$W598=\"\"),OR(AC$7=$V598,AB598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W598,$W598=\"\"),OR(AD$7=$V598,AC598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W598,$W598=\"\"),OR(AE$7=$V598,AD598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W598,$W598=\"\"),OR(AF$7=$V598,AE598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W598,$W598=\"\"),OR(AG$7=$V598,AF598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W598,$W598=\"\"),OR(AH$7=$V598,AG598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W598,$W598=\"\"),OR(AI$7=$V598,AH598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W598,$W598=\"\"),OR(AJ$7=$V598,AI598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W598,$W598=\"\"),OR(AK$7=$V598,AJ598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W598,$W598=\"\"),OR(AL$7=$V598,AK598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W598,$W598=\"\"),OR(AM$7=$V598,AL598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W598,$W598=\"\"),OR(AN$7=$V598,AM598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W598,$W598=\"\"),OR(AO$7=$V598,AN598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W598,$W598=\"\"),OR(AP$7=$V598,AO598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W598,$W598=\"\"),OR(AQ$7=$V598,AP598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W598,$W598=\"\"),OR(AR$7=$V598,AQ598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W598,$W598=\"\"),OR(AS$7=$V598,AR598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W598,$W598=\"\"),OR(AT$7=$V598,AS598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W598,$W598=\"\"),OR(AU$7=$V598,AT598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W598,$W598=\"\"),OR(AV$7=$V598,AU598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W598,$W598=\"\"),OR(AW$7=$V598,AV598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W598,$W598=\"\"),OR(AX$7=$V598,AW598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W598,$W598=\"\"),OR(AY$7=$V598,AX598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W598,$W598=\"\"),OR(AZ$7=$V598,AY598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W598,$W598=\"\"),OR(BA$7=$V598,AZ598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W598,$W598=\"\"),OR(BB$7=$V598,BA598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W598,$W598=\"\"),OR(BC$7=$V598,BB598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W598,$W598=\"\"),OR(BD$7=$V598,BC598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W598,$W598=\"\"),OR(BE$7=$V598,BD598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W598,$W598=\"\"),OR(BF$7=$V598,BE598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W598,$W598=\"\"),OR(BG$7=$V598,BF598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W598,$W598=\"\"),OR(BH$7=$V598,BG598<>\" \")),$S598*$J598*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[592,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A599,1)),\"\",INDEX(Database[Project Name],A599,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A599,1)),\"\",INDEX(Database[Watershed],$A599,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A599,1)),\"\",INDEX(Database[BMP Type],$A599,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A599,1)),\"\",INDEX(Database[BMP Sub-type],$A599,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A599,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A599,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A599,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A599,1))","v":""},{"$f":"IF(H599=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G599,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H599=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G599,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H599=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G599,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A599,1)),\"\",INDEX(Database[BMP Size],$A599,1))","v":""},{"$f":"IF(B599=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G599,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A599,1)),\"\",INDEX(Database[Service Level],$A599,1))","v":""},{"$f":"IF(B599=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G599,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B599=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G599,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A599,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A599,1))","v":""},{"$f":"IF(B599=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G599,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A599,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A599,1))","v":""},"",{"$f":"IF(B599=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G599,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A599,1)),\"\",INDEX(Database[Comments (text)],$A599,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A599,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A599,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A599,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A599,1))","v":""},{"$f":"IF($X$7=$V599,$S$8*J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W599,$W599=\"\"),OR(Y$7=$V599,X599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W599,$W599=\"\"),OR(Z$7=$V599,Y599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W599,$W599=\"\"),OR(AA$7=$V599,Z599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W599,$W599=\"\"),OR(AB$7=$V599,AA599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W599,$W599=\"\"),OR(AC$7=$V599,AB599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W599,$W599=\"\"),OR(AD$7=$V599,AC599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W599,$W599=\"\"),OR(AE$7=$V599,AD599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W599,$W599=\"\"),OR(AF$7=$V599,AE599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W599,$W599=\"\"),OR(AG$7=$V599,AF599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W599,$W599=\"\"),OR(AH$7=$V599,AG599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W599,$W599=\"\"),OR(AI$7=$V599,AH599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W599,$W599=\"\"),OR(AJ$7=$V599,AI599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W599,$W599=\"\"),OR(AK$7=$V599,AJ599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W599,$W599=\"\"),OR(AL$7=$V599,AK599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W599,$W599=\"\"),OR(AM$7=$V599,AL599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W599,$W599=\"\"),OR(AN$7=$V599,AM599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W599,$W599=\"\"),OR(AO$7=$V599,AN599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W599,$W599=\"\"),OR(AP$7=$V599,AO599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W599,$W599=\"\"),OR(AQ$7=$V599,AP599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W599,$W599=\"\"),OR(AR$7=$V599,AQ599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W599,$W599=\"\"),OR(AS$7=$V599,AR599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W599,$W599=\"\"),OR(AT$7=$V599,AS599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W599,$W599=\"\"),OR(AU$7=$V599,AT599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W599,$W599=\"\"),OR(AV$7=$V599,AU599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W599,$W599=\"\"),OR(AW$7=$V599,AV599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W599,$W599=\"\"),OR(AX$7=$V599,AW599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W599,$W599=\"\"),OR(AY$7=$V599,AX599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W599,$W599=\"\"),OR(AZ$7=$V599,AY599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W599,$W599=\"\"),OR(BA$7=$V599,AZ599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W599,$W599=\"\"),OR(BB$7=$V599,BA599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W599,$W599=\"\"),OR(BC$7=$V599,BB599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W599,$W599=\"\"),OR(BD$7=$V599,BC599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W599,$W599=\"\"),OR(BE$7=$V599,BD599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W599,$W599=\"\"),OR(BF$7=$V599,BE599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W599,$W599=\"\"),OR(BG$7=$V599,BF599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W599,$W599=\"\"),OR(BH$7=$V599,BG599<>\" \")),$S599*$J599*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[593,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A600,1)),\"\",INDEX(Database[Project Name],A600,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A600,1)),\"\",INDEX(Database[Watershed],$A600,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A600,1)),\"\",INDEX(Database[BMP Type],$A600,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A600,1)),\"\",INDEX(Database[BMP Sub-type],$A600,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A600,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A600,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A600,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A600,1))","v":""},{"$f":"IF(H600=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G600,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H600=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G600,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H600=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G600,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A600,1)),\"\",INDEX(Database[BMP Size],$A600,1))","v":""},{"$f":"IF(B600=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G600,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A600,1)),\"\",INDEX(Database[Service Level],$A600,1))","v":""},{"$f":"IF(B600=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G600,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B600=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G600,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A600,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A600,1))","v":""},{"$f":"IF(B600=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G600,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A600,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A600,1))","v":""},"",{"$f":"IF(B600=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G600,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A600,1)),\"\",INDEX(Database[Comments (text)],$A600,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A600,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A600,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A600,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A600,1))","v":""},{"$f":"IF($X$7=$V600,$S$8*J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W600,$W600=\"\"),OR(Y$7=$V600,X600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W600,$W600=\"\"),OR(Z$7=$V600,Y600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W600,$W600=\"\"),OR(AA$7=$V600,Z600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W600,$W600=\"\"),OR(AB$7=$V600,AA600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W600,$W600=\"\"),OR(AC$7=$V600,AB600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W600,$W600=\"\"),OR(AD$7=$V600,AC600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W600,$W600=\"\"),OR(AE$7=$V600,AD600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W600,$W600=\"\"),OR(AF$7=$V600,AE600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W600,$W600=\"\"),OR(AG$7=$V600,AF600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W600,$W600=\"\"),OR(AH$7=$V600,AG600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W600,$W600=\"\"),OR(AI$7=$V600,AH600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W600,$W600=\"\"),OR(AJ$7=$V600,AI600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W600,$W600=\"\"),OR(AK$7=$V600,AJ600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W600,$W600=\"\"),OR(AL$7=$V600,AK600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W600,$W600=\"\"),OR(AM$7=$V600,AL600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W600,$W600=\"\"),OR(AN$7=$V600,AM600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W600,$W600=\"\"),OR(AO$7=$V600,AN600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W600,$W600=\"\"),OR(AP$7=$V600,AO600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W600,$W600=\"\"),OR(AQ$7=$V600,AP600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W600,$W600=\"\"),OR(AR$7=$V600,AQ600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W600,$W600=\"\"),OR(AS$7=$V600,AR600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W600,$W600=\"\"),OR(AT$7=$V600,AS600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W600,$W600=\"\"),OR(AU$7=$V600,AT600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W600,$W600=\"\"),OR(AV$7=$V600,AU600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W600,$W600=\"\"),OR(AW$7=$V600,AV600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W600,$W600=\"\"),OR(AX$7=$V600,AW600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W600,$W600=\"\"),OR(AY$7=$V600,AX600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W600,$W600=\"\"),OR(AZ$7=$V600,AY600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W600,$W600=\"\"),OR(BA$7=$V600,AZ600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W600,$W600=\"\"),OR(BB$7=$V600,BA600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W600,$W600=\"\"),OR(BC$7=$V600,BB600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W600,$W600=\"\"),OR(BD$7=$V600,BC600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W600,$W600=\"\"),OR(BE$7=$V600,BD600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W600,$W600=\"\"),OR(BF$7=$V600,BE600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W600,$W600=\"\"),OR(BG$7=$V600,BF600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W600,$W600=\"\"),OR(BH$7=$V600,BG600<>\" \")),$S600*$J600*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[594,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A601,1)),\"\",INDEX(Database[Project Name],A601,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A601,1)),\"\",INDEX(Database[Watershed],$A601,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A601,1)),\"\",INDEX(Database[BMP Type],$A601,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A601,1)),\"\",INDEX(Database[BMP Sub-type],$A601,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A601,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A601,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A601,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A601,1))","v":""},{"$f":"IF(H601=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G601,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H601=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G601,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H601=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G601,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A601,1)),\"\",INDEX(Database[BMP Size],$A601,1))","v":""},{"$f":"IF(B601=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G601,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A601,1)),\"\",INDEX(Database[Service Level],$A601,1))","v":""},{"$f":"IF(B601=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G601,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B601=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G601,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A601,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A601,1))","v":""},{"$f":"IF(B601=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G601,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A601,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A601,1))","v":""},"",{"$f":"IF(B601=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G601,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A601,1)),\"\",INDEX(Database[Comments (text)],$A601,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A601,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A601,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A601,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A601,1))","v":""},{"$f":"IF($X$7=$V601,$S$8*J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W601,$W601=\"\"),OR(Y$7=$V601,X601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W601,$W601=\"\"),OR(Z$7=$V601,Y601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W601,$W601=\"\"),OR(AA$7=$V601,Z601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W601,$W601=\"\"),OR(AB$7=$V601,AA601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W601,$W601=\"\"),OR(AC$7=$V601,AB601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W601,$W601=\"\"),OR(AD$7=$V601,AC601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W601,$W601=\"\"),OR(AE$7=$V601,AD601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W601,$W601=\"\"),OR(AF$7=$V601,AE601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W601,$W601=\"\"),OR(AG$7=$V601,AF601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W601,$W601=\"\"),OR(AH$7=$V601,AG601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W601,$W601=\"\"),OR(AI$7=$V601,AH601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W601,$W601=\"\"),OR(AJ$7=$V601,AI601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W601,$W601=\"\"),OR(AK$7=$V601,AJ601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W601,$W601=\"\"),OR(AL$7=$V601,AK601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W601,$W601=\"\"),OR(AM$7=$V601,AL601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W601,$W601=\"\"),OR(AN$7=$V601,AM601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W601,$W601=\"\"),OR(AO$7=$V601,AN601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W601,$W601=\"\"),OR(AP$7=$V601,AO601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W601,$W601=\"\"),OR(AQ$7=$V601,AP601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W601,$W601=\"\"),OR(AR$7=$V601,AQ601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W601,$W601=\"\"),OR(AS$7=$V601,AR601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W601,$W601=\"\"),OR(AT$7=$V601,AS601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W601,$W601=\"\"),OR(AU$7=$V601,AT601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W601,$W601=\"\"),OR(AV$7=$V601,AU601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W601,$W601=\"\"),OR(AW$7=$V601,AV601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W601,$W601=\"\"),OR(AX$7=$V601,AW601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W601,$W601=\"\"),OR(AY$7=$V601,AX601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W601,$W601=\"\"),OR(AZ$7=$V601,AY601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W601,$W601=\"\"),OR(BA$7=$V601,AZ601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W601,$W601=\"\"),OR(BB$7=$V601,BA601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W601,$W601=\"\"),OR(BC$7=$V601,BB601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W601,$W601=\"\"),OR(BD$7=$V601,BC601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W601,$W601=\"\"),OR(BE$7=$V601,BD601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W601,$W601=\"\"),OR(BF$7=$V601,BE601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W601,$W601=\"\"),OR(BG$7=$V601,BF601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W601,$W601=\"\"),OR(BH$7=$V601,BG601<>\" \")),$S601*$J601*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[595,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A602,1)),\"\",INDEX(Database[Project Name],A602,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A602,1)),\"\",INDEX(Database[Watershed],$A602,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A602,1)),\"\",INDEX(Database[BMP Type],$A602,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A602,1)),\"\",INDEX(Database[BMP Sub-type],$A602,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A602,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A602,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A602,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A602,1))","v":""},{"$f":"IF(H602=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G602,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H602=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G602,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H602=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G602,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A602,1)),\"\",INDEX(Database[BMP Size],$A602,1))","v":""},{"$f":"IF(B602=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G602,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A602,1)),\"\",INDEX(Database[Service Level],$A602,1))","v":""},{"$f":"IF(B602=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G602,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B602=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G602,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A602,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A602,1))","v":""},{"$f":"IF(B602=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G602,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A602,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A602,1))","v":""},"",{"$f":"IF(B602=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G602,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A602,1)),\"\",INDEX(Database[Comments (text)],$A602,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A602,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A602,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A602,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A602,1))","v":""},{"$f":"IF($X$7=$V602,$S$8*J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W602,$W602=\"\"),OR(Y$7=$V602,X602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W602,$W602=\"\"),OR(Z$7=$V602,Y602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W602,$W602=\"\"),OR(AA$7=$V602,Z602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W602,$W602=\"\"),OR(AB$7=$V602,AA602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W602,$W602=\"\"),OR(AC$7=$V602,AB602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W602,$W602=\"\"),OR(AD$7=$V602,AC602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W602,$W602=\"\"),OR(AE$7=$V602,AD602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W602,$W602=\"\"),OR(AF$7=$V602,AE602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W602,$W602=\"\"),OR(AG$7=$V602,AF602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W602,$W602=\"\"),OR(AH$7=$V602,AG602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W602,$W602=\"\"),OR(AI$7=$V602,AH602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W602,$W602=\"\"),OR(AJ$7=$V602,AI602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W602,$W602=\"\"),OR(AK$7=$V602,AJ602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W602,$W602=\"\"),OR(AL$7=$V602,AK602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W602,$W602=\"\"),OR(AM$7=$V602,AL602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W602,$W602=\"\"),OR(AN$7=$V602,AM602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W602,$W602=\"\"),OR(AO$7=$V602,AN602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W602,$W602=\"\"),OR(AP$7=$V602,AO602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W602,$W602=\"\"),OR(AQ$7=$V602,AP602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W602,$W602=\"\"),OR(AR$7=$V602,AQ602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W602,$W602=\"\"),OR(AS$7=$V602,AR602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W602,$W602=\"\"),OR(AT$7=$V602,AS602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W602,$W602=\"\"),OR(AU$7=$V602,AT602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W602,$W602=\"\"),OR(AV$7=$V602,AU602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W602,$W602=\"\"),OR(AW$7=$V602,AV602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W602,$W602=\"\"),OR(AX$7=$V602,AW602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W602,$W602=\"\"),OR(AY$7=$V602,AX602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W602,$W602=\"\"),OR(AZ$7=$V602,AY602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W602,$W602=\"\"),OR(BA$7=$V602,AZ602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W602,$W602=\"\"),OR(BB$7=$V602,BA602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W602,$W602=\"\"),OR(BC$7=$V602,BB602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W602,$W602=\"\"),OR(BD$7=$V602,BC602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W602,$W602=\"\"),OR(BE$7=$V602,BD602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W602,$W602=\"\"),OR(BF$7=$V602,BE602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W602,$W602=\"\"),OR(BG$7=$V602,BF602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W602,$W602=\"\"),OR(BH$7=$V602,BG602<>\" \")),$S602*$J602*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[596,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A603,1)),\"\",INDEX(Database[Project Name],A603,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A603,1)),\"\",INDEX(Database[Watershed],$A603,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A603,1)),\"\",INDEX(Database[BMP Type],$A603,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A603,1)),\"\",INDEX(Database[BMP Sub-type],$A603,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A603,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A603,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A603,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A603,1))","v":""},{"$f":"IF(H603=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G603,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H603=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G603,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H603=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G603,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A603,1)),\"\",INDEX(Database[BMP Size],$A603,1))","v":""},{"$f":"IF(B603=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G603,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A603,1)),\"\",INDEX(Database[Service Level],$A603,1))","v":""},{"$f":"IF(B603=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G603,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B603=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G603,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A603,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A603,1))","v":""},{"$f":"IF(B603=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G603,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A603,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A603,1))","v":""},"",{"$f":"IF(B603=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G603,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A603,1)),\"\",INDEX(Database[Comments (text)],$A603,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A603,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A603,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A603,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A603,1))","v":""},{"$f":"IF($X$7=$V603,$S$8*J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W603,$W603=\"\"),OR(Y$7=$V603,X603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W603,$W603=\"\"),OR(Z$7=$V603,Y603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W603,$W603=\"\"),OR(AA$7=$V603,Z603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W603,$W603=\"\"),OR(AB$7=$V603,AA603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W603,$W603=\"\"),OR(AC$7=$V603,AB603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W603,$W603=\"\"),OR(AD$7=$V603,AC603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W603,$W603=\"\"),OR(AE$7=$V603,AD603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W603,$W603=\"\"),OR(AF$7=$V603,AE603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W603,$W603=\"\"),OR(AG$7=$V603,AF603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W603,$W603=\"\"),OR(AH$7=$V603,AG603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W603,$W603=\"\"),OR(AI$7=$V603,AH603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W603,$W603=\"\"),OR(AJ$7=$V603,AI603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W603,$W603=\"\"),OR(AK$7=$V603,AJ603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W603,$W603=\"\"),OR(AL$7=$V603,AK603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W603,$W603=\"\"),OR(AM$7=$V603,AL603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W603,$W603=\"\"),OR(AN$7=$V603,AM603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W603,$W603=\"\"),OR(AO$7=$V603,AN603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W603,$W603=\"\"),OR(AP$7=$V603,AO603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W603,$W603=\"\"),OR(AQ$7=$V603,AP603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W603,$W603=\"\"),OR(AR$7=$V603,AQ603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W603,$W603=\"\"),OR(AS$7=$V603,AR603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W603,$W603=\"\"),OR(AT$7=$V603,AS603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W603,$W603=\"\"),OR(AU$7=$V603,AT603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W603,$W603=\"\"),OR(AV$7=$V603,AU603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W603,$W603=\"\"),OR(AW$7=$V603,AV603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W603,$W603=\"\"),OR(AX$7=$V603,AW603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W603,$W603=\"\"),OR(AY$7=$V603,AX603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W603,$W603=\"\"),OR(AZ$7=$V603,AY603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W603,$W603=\"\"),OR(BA$7=$V603,AZ603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W603,$W603=\"\"),OR(BB$7=$V603,BA603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W603,$W603=\"\"),OR(BC$7=$V603,BB603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W603,$W603=\"\"),OR(BD$7=$V603,BC603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W603,$W603=\"\"),OR(BE$7=$V603,BD603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W603,$W603=\"\"),OR(BF$7=$V603,BE603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W603,$W603=\"\"),OR(BG$7=$V603,BF603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W603,$W603=\"\"),OR(BH$7=$V603,BG603<>\" \")),$S603*$J603*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[597,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A604,1)),\"\",INDEX(Database[Project Name],A604,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A604,1)),\"\",INDEX(Database[Watershed],$A604,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A604,1)),\"\",INDEX(Database[BMP Type],$A604,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A604,1)),\"\",INDEX(Database[BMP Sub-type],$A604,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A604,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A604,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A604,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A604,1))","v":""},{"$f":"IF(H604=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G604,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H604=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G604,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H604=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G604,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A604,1)),\"\",INDEX(Database[BMP Size],$A604,1))","v":""},{"$f":"IF(B604=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G604,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A604,1)),\"\",INDEX(Database[Service Level],$A604,1))","v":""},{"$f":"IF(B604=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G604,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B604=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G604,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A604,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A604,1))","v":""},{"$f":"IF(B604=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G604,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A604,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A604,1))","v":""},"",{"$f":"IF(B604=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G604,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A604,1)),\"\",INDEX(Database[Comments (text)],$A604,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A604,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A604,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A604,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A604,1))","v":""},{"$f":"IF($X$7=$V604,$S$8*J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W604,$W604=\"\"),OR(Y$7=$V604,X604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W604,$W604=\"\"),OR(Z$7=$V604,Y604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W604,$W604=\"\"),OR(AA$7=$V604,Z604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W604,$W604=\"\"),OR(AB$7=$V604,AA604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W604,$W604=\"\"),OR(AC$7=$V604,AB604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W604,$W604=\"\"),OR(AD$7=$V604,AC604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W604,$W604=\"\"),OR(AE$7=$V604,AD604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W604,$W604=\"\"),OR(AF$7=$V604,AE604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W604,$W604=\"\"),OR(AG$7=$V604,AF604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W604,$W604=\"\"),OR(AH$7=$V604,AG604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W604,$W604=\"\"),OR(AI$7=$V604,AH604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W604,$W604=\"\"),OR(AJ$7=$V604,AI604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W604,$W604=\"\"),OR(AK$7=$V604,AJ604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W604,$W604=\"\"),OR(AL$7=$V604,AK604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W604,$W604=\"\"),OR(AM$7=$V604,AL604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W604,$W604=\"\"),OR(AN$7=$V604,AM604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W604,$W604=\"\"),OR(AO$7=$V604,AN604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W604,$W604=\"\"),OR(AP$7=$V604,AO604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W604,$W604=\"\"),OR(AQ$7=$V604,AP604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W604,$W604=\"\"),OR(AR$7=$V604,AQ604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W604,$W604=\"\"),OR(AS$7=$V604,AR604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W604,$W604=\"\"),OR(AT$7=$V604,AS604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W604,$W604=\"\"),OR(AU$7=$V604,AT604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W604,$W604=\"\"),OR(AV$7=$V604,AU604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W604,$W604=\"\"),OR(AW$7=$V604,AV604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W604,$W604=\"\"),OR(AX$7=$V604,AW604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W604,$W604=\"\"),OR(AY$7=$V604,AX604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W604,$W604=\"\"),OR(AZ$7=$V604,AY604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W604,$W604=\"\"),OR(BA$7=$V604,AZ604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W604,$W604=\"\"),OR(BB$7=$V604,BA604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W604,$W604=\"\"),OR(BC$7=$V604,BB604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W604,$W604=\"\"),OR(BD$7=$V604,BC604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W604,$W604=\"\"),OR(BE$7=$V604,BD604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W604,$W604=\"\"),OR(BF$7=$V604,BE604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W604,$W604=\"\"),OR(BG$7=$V604,BF604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W604,$W604=\"\"),OR(BH$7=$V604,BG604<>\" \")),$S604*$J604*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[598,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A605,1)),\"\",INDEX(Database[Project Name],A605,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A605,1)),\"\",INDEX(Database[Watershed],$A605,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A605,1)),\"\",INDEX(Database[BMP Type],$A605,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A605,1)),\"\",INDEX(Database[BMP Sub-type],$A605,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A605,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A605,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A605,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A605,1))","v":""},{"$f":"IF(H605=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G605,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H605=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G605,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H605=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G605,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A605,1)),\"\",INDEX(Database[BMP Size],$A605,1))","v":""},{"$f":"IF(B605=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G605,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A605,1)),\"\",INDEX(Database[Service Level],$A605,1))","v":""},{"$f":"IF(B605=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G605,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B605=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G605,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A605,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A605,1))","v":""},{"$f":"IF(B605=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G605,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A605,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A605,1))","v":""},"",{"$f":"IF(B605=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G605,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A605,1)),\"\",INDEX(Database[Comments (text)],$A605,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A605,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A605,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A605,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A605,1))","v":""},{"$f":"IF($X$7=$V605,$S$8*J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W605,$W605=\"\"),OR(Y$7=$V605,X605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W605,$W605=\"\"),OR(Z$7=$V605,Y605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W605,$W605=\"\"),OR(AA$7=$V605,Z605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W605,$W605=\"\"),OR(AB$7=$V605,AA605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W605,$W605=\"\"),OR(AC$7=$V605,AB605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W605,$W605=\"\"),OR(AD$7=$V605,AC605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W605,$W605=\"\"),OR(AE$7=$V605,AD605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W605,$W605=\"\"),OR(AF$7=$V605,AE605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W605,$W605=\"\"),OR(AG$7=$V605,AF605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W605,$W605=\"\"),OR(AH$7=$V605,AG605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W605,$W605=\"\"),OR(AI$7=$V605,AH605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W605,$W605=\"\"),OR(AJ$7=$V605,AI605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W605,$W605=\"\"),OR(AK$7=$V605,AJ605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W605,$W605=\"\"),OR(AL$7=$V605,AK605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W605,$W605=\"\"),OR(AM$7=$V605,AL605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W605,$W605=\"\"),OR(AN$7=$V605,AM605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W605,$W605=\"\"),OR(AO$7=$V605,AN605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W605,$W605=\"\"),OR(AP$7=$V605,AO605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W605,$W605=\"\"),OR(AQ$7=$V605,AP605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W605,$W605=\"\"),OR(AR$7=$V605,AQ605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W605,$W605=\"\"),OR(AS$7=$V605,AR605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W605,$W605=\"\"),OR(AT$7=$V605,AS605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W605,$W605=\"\"),OR(AU$7=$V605,AT605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W605,$W605=\"\"),OR(AV$7=$V605,AU605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W605,$W605=\"\"),OR(AW$7=$V605,AV605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W605,$W605=\"\"),OR(AX$7=$V605,AW605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W605,$W605=\"\"),OR(AY$7=$V605,AX605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W605,$W605=\"\"),OR(AZ$7=$V605,AY605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W605,$W605=\"\"),OR(BA$7=$V605,AZ605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W605,$W605=\"\"),OR(BB$7=$V605,BA605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W605,$W605=\"\"),OR(BC$7=$V605,BB605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W605,$W605=\"\"),OR(BD$7=$V605,BC605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W605,$W605=\"\"),OR(BE$7=$V605,BD605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W605,$W605=\"\"),OR(BF$7=$V605,BE605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W605,$W605=\"\"),OR(BG$7=$V605,BF605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W605,$W605=\"\"),OR(BH$7=$V605,BG605<>\" \")),$S605*$J605*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[599,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A606,1)),\"\",INDEX(Database[Project Name],A606,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A606,1)),\"\",INDEX(Database[Watershed],$A606,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A606,1)),\"\",INDEX(Database[BMP Type],$A606,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A606,1)),\"\",INDEX(Database[BMP Sub-type],$A606,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A606,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A606,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A606,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A606,1))","v":""},{"$f":"IF(H606=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G606,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H606=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G606,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H606=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G606,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A606,1)),\"\",INDEX(Database[BMP Size],$A606,1))","v":""},{"$f":"IF(B606=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G606,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A606,1)),\"\",INDEX(Database[Service Level],$A606,1))","v":""},{"$f":"IF(B606=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G606,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B606=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G606,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A606,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A606,1))","v":""},{"$f":"IF(B606=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G606,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A606,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A606,1))","v":""},"",{"$f":"IF(B606=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G606,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A606,1)),\"\",INDEX(Database[Comments (text)],$A606,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A606,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A606,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A606,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A606,1))","v":""},{"$f":"IF($X$7=$V606,$S$8*J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W606,$W606=\"\"),OR(Y$7=$V606,X606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W606,$W606=\"\"),OR(Z$7=$V606,Y606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W606,$W606=\"\"),OR(AA$7=$V606,Z606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W606,$W606=\"\"),OR(AB$7=$V606,AA606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W606,$W606=\"\"),OR(AC$7=$V606,AB606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W606,$W606=\"\"),OR(AD$7=$V606,AC606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W606,$W606=\"\"),OR(AE$7=$V606,AD606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W606,$W606=\"\"),OR(AF$7=$V606,AE606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W606,$W606=\"\"),OR(AG$7=$V606,AF606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W606,$W606=\"\"),OR(AH$7=$V606,AG606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W606,$W606=\"\"),OR(AI$7=$V606,AH606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W606,$W606=\"\"),OR(AJ$7=$V606,AI606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W606,$W606=\"\"),OR(AK$7=$V606,AJ606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W606,$W606=\"\"),OR(AL$7=$V606,AK606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W606,$W606=\"\"),OR(AM$7=$V606,AL606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W606,$W606=\"\"),OR(AN$7=$V606,AM606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W606,$W606=\"\"),OR(AO$7=$V606,AN606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W606,$W606=\"\"),OR(AP$7=$V606,AO606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W606,$W606=\"\"),OR(AQ$7=$V606,AP606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W606,$W606=\"\"),OR(AR$7=$V606,AQ606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W606,$W606=\"\"),OR(AS$7=$V606,AR606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W606,$W606=\"\"),OR(AT$7=$V606,AS606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W606,$W606=\"\"),OR(AU$7=$V606,AT606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W606,$W606=\"\"),OR(AV$7=$V606,AU606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W606,$W606=\"\"),OR(AW$7=$V606,AV606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W606,$W606=\"\"),OR(AX$7=$V606,AW606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W606,$W606=\"\"),OR(AY$7=$V606,AX606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W606,$W606=\"\"),OR(AZ$7=$V606,AY606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W606,$W606=\"\"),OR(BA$7=$V606,AZ606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W606,$W606=\"\"),OR(BB$7=$V606,BA606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W606,$W606=\"\"),OR(BC$7=$V606,BB606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W606,$W606=\"\"),OR(BD$7=$V606,BC606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W606,$W606=\"\"),OR(BE$7=$V606,BD606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W606,$W606=\"\"),OR(BF$7=$V606,BE606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W606,$W606=\"\"),OR(BG$7=$V606,BF606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W606,$W606=\"\"),OR(BH$7=$V606,BG606<>\" \")),$S606*$J606*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[600,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A607,1)),\"\",INDEX(Database[Project Name],A607,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A607,1)),\"\",INDEX(Database[Watershed],$A607,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A607,1)),\"\",INDEX(Database[BMP Type],$A607,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A607,1)),\"\",INDEX(Database[BMP Sub-type],$A607,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A607,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A607,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A607,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A607,1))","v":""},{"$f":"IF(H607=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G607,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H607=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G607,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H607=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G607,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A607,1)),\"\",INDEX(Database[BMP Size],$A607,1))","v":""},{"$f":"IF(B607=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G607,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A607,1)),\"\",INDEX(Database[Service Level],$A607,1))","v":""},{"$f":"IF(B607=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G607,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B607=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G607,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A607,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A607,1))","v":""},{"$f":"IF(B607=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G607,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A607,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A607,1))","v":""},"",{"$f":"IF(B607=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G607,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A607,1)),\"\",INDEX(Database[Comments (text)],$A607,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A607,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A607,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A607,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A607,1))","v":""},{"$f":"IF($X$7=$V607,$S$8*J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W607,$W607=\"\"),OR(Y$7=$V607,X607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W607,$W607=\"\"),OR(Z$7=$V607,Y607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W607,$W607=\"\"),OR(AA$7=$V607,Z607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W607,$W607=\"\"),OR(AB$7=$V607,AA607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W607,$W607=\"\"),OR(AC$7=$V607,AB607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W607,$W607=\"\"),OR(AD$7=$V607,AC607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W607,$W607=\"\"),OR(AE$7=$V607,AD607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W607,$W607=\"\"),OR(AF$7=$V607,AE607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W607,$W607=\"\"),OR(AG$7=$V607,AF607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W607,$W607=\"\"),OR(AH$7=$V607,AG607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W607,$W607=\"\"),OR(AI$7=$V607,AH607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W607,$W607=\"\"),OR(AJ$7=$V607,AI607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W607,$W607=\"\"),OR(AK$7=$V607,AJ607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W607,$W607=\"\"),OR(AL$7=$V607,AK607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W607,$W607=\"\"),OR(AM$7=$V607,AL607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W607,$W607=\"\"),OR(AN$7=$V607,AM607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W607,$W607=\"\"),OR(AO$7=$V607,AN607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W607,$W607=\"\"),OR(AP$7=$V607,AO607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W607,$W607=\"\"),OR(AQ$7=$V607,AP607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W607,$W607=\"\"),OR(AR$7=$V607,AQ607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W607,$W607=\"\"),OR(AS$7=$V607,AR607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W607,$W607=\"\"),OR(AT$7=$V607,AS607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W607,$W607=\"\"),OR(AU$7=$V607,AT607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W607,$W607=\"\"),OR(AV$7=$V607,AU607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W607,$W607=\"\"),OR(AW$7=$V607,AV607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W607,$W607=\"\"),OR(AX$7=$V607,AW607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W607,$W607=\"\"),OR(AY$7=$V607,AX607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W607,$W607=\"\"),OR(AZ$7=$V607,AY607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W607,$W607=\"\"),OR(BA$7=$V607,AZ607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W607,$W607=\"\"),OR(BB$7=$V607,BA607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W607,$W607=\"\"),OR(BC$7=$V607,BB607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W607,$W607=\"\"),OR(BD$7=$V607,BC607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W607,$W607=\"\"),OR(BE$7=$V607,BD607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W607,$W607=\"\"),OR(BF$7=$V607,BE607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W607,$W607=\"\"),OR(BG$7=$V607,BF607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W607,$W607=\"\"),OR(BH$7=$V607,BG607<>\" \")),$S607*$J607*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[601,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A608,1)),\"\",INDEX(Database[Project Name],A608,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A608,1)),\"\",INDEX(Database[Watershed],$A608,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A608,1)),\"\",INDEX(Database[BMP Type],$A608,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A608,1)),\"\",INDEX(Database[BMP Sub-type],$A608,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A608,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A608,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A608,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A608,1))","v":""},{"$f":"IF(H608=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G608,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H608=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G608,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H608=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G608,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A608,1)),\"\",INDEX(Database[BMP Size],$A608,1))","v":""},{"$f":"IF(B608=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G608,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A608,1)),\"\",INDEX(Database[Service Level],$A608,1))","v":""},{"$f":"IF(B608=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G608,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B608=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G608,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A608,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A608,1))","v":""},{"$f":"IF(B608=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G608,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A608,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A608,1))","v":""},"",{"$f":"IF(B608=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G608,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A608,1)),\"\",INDEX(Database[Comments (text)],$A608,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A608,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A608,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A608,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A608,1))","v":""},{"$f":"IF($X$7=$V608,$S$8*J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W608,$W608=\"\"),OR(Y$7=$V608,X608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W608,$W608=\"\"),OR(Z$7=$V608,Y608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W608,$W608=\"\"),OR(AA$7=$V608,Z608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W608,$W608=\"\"),OR(AB$7=$V608,AA608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W608,$W608=\"\"),OR(AC$7=$V608,AB608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W608,$W608=\"\"),OR(AD$7=$V608,AC608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W608,$W608=\"\"),OR(AE$7=$V608,AD608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W608,$W608=\"\"),OR(AF$7=$V608,AE608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W608,$W608=\"\"),OR(AG$7=$V608,AF608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W608,$W608=\"\"),OR(AH$7=$V608,AG608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W608,$W608=\"\"),OR(AI$7=$V608,AH608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W608,$W608=\"\"),OR(AJ$7=$V608,AI608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W608,$W608=\"\"),OR(AK$7=$V608,AJ608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W608,$W608=\"\"),OR(AL$7=$V608,AK608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W608,$W608=\"\"),OR(AM$7=$V608,AL608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W608,$W608=\"\"),OR(AN$7=$V608,AM608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W608,$W608=\"\"),OR(AO$7=$V608,AN608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W608,$W608=\"\"),OR(AP$7=$V608,AO608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W608,$W608=\"\"),OR(AQ$7=$V608,AP608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W608,$W608=\"\"),OR(AR$7=$V608,AQ608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W608,$W608=\"\"),OR(AS$7=$V608,AR608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W608,$W608=\"\"),OR(AT$7=$V608,AS608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W608,$W608=\"\"),OR(AU$7=$V608,AT608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W608,$W608=\"\"),OR(AV$7=$V608,AU608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W608,$W608=\"\"),OR(AW$7=$V608,AV608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W608,$W608=\"\"),OR(AX$7=$V608,AW608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W608,$W608=\"\"),OR(AY$7=$V608,AX608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W608,$W608=\"\"),OR(AZ$7=$V608,AY608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W608,$W608=\"\"),OR(BA$7=$V608,AZ608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W608,$W608=\"\"),OR(BB$7=$V608,BA608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W608,$W608=\"\"),OR(BC$7=$V608,BB608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W608,$W608=\"\"),OR(BD$7=$V608,BC608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W608,$W608=\"\"),OR(BE$7=$V608,BD608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W608,$W608=\"\"),OR(BF$7=$V608,BE608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W608,$W608=\"\"),OR(BG$7=$V608,BF608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W608,$W608=\"\"),OR(BH$7=$V608,BG608<>\" \")),$S608*$J608*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[602,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A609,1)),\"\",INDEX(Database[Project Name],A609,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A609,1)),\"\",INDEX(Database[Watershed],$A609,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A609,1)),\"\",INDEX(Database[BMP Type],$A609,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A609,1)),\"\",INDEX(Database[BMP Sub-type],$A609,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A609,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A609,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A609,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A609,1))","v":""},{"$f":"IF(H609=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G609,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H609=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G609,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H609=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G609,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A609,1)),\"\",INDEX(Database[BMP Size],$A609,1))","v":""},{"$f":"IF(B609=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G609,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A609,1)),\"\",INDEX(Database[Service Level],$A609,1))","v":""},{"$f":"IF(B609=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G609,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B609=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G609,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A609,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A609,1))","v":""},{"$f":"IF(B609=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G609,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A609,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A609,1))","v":""},"",{"$f":"IF(B609=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G609,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A609,1)),\"\",INDEX(Database[Comments (text)],$A609,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A609,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A609,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A609,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A609,1))","v":""},{"$f":"IF($X$7=$V609,$S$8*J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W609,$W609=\"\"),OR(Y$7=$V609,X609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W609,$W609=\"\"),OR(Z$7=$V609,Y609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W609,$W609=\"\"),OR(AA$7=$V609,Z609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W609,$W609=\"\"),OR(AB$7=$V609,AA609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W609,$W609=\"\"),OR(AC$7=$V609,AB609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W609,$W609=\"\"),OR(AD$7=$V609,AC609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W609,$W609=\"\"),OR(AE$7=$V609,AD609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W609,$W609=\"\"),OR(AF$7=$V609,AE609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W609,$W609=\"\"),OR(AG$7=$V609,AF609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W609,$W609=\"\"),OR(AH$7=$V609,AG609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W609,$W609=\"\"),OR(AI$7=$V609,AH609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W609,$W609=\"\"),OR(AJ$7=$V609,AI609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W609,$W609=\"\"),OR(AK$7=$V609,AJ609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W609,$W609=\"\"),OR(AL$7=$V609,AK609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W609,$W609=\"\"),OR(AM$7=$V609,AL609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W609,$W609=\"\"),OR(AN$7=$V609,AM609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W609,$W609=\"\"),OR(AO$7=$V609,AN609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W609,$W609=\"\"),OR(AP$7=$V609,AO609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W609,$W609=\"\"),OR(AQ$7=$V609,AP609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W609,$W609=\"\"),OR(AR$7=$V609,AQ609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W609,$W609=\"\"),OR(AS$7=$V609,AR609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W609,$W609=\"\"),OR(AT$7=$V609,AS609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W609,$W609=\"\"),OR(AU$7=$V609,AT609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W609,$W609=\"\"),OR(AV$7=$V609,AU609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W609,$W609=\"\"),OR(AW$7=$V609,AV609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W609,$W609=\"\"),OR(AX$7=$V609,AW609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W609,$W609=\"\"),OR(AY$7=$V609,AX609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W609,$W609=\"\"),OR(AZ$7=$V609,AY609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W609,$W609=\"\"),OR(BA$7=$V609,AZ609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W609,$W609=\"\"),OR(BB$7=$V609,BA609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W609,$W609=\"\"),OR(BC$7=$V609,BB609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W609,$W609=\"\"),OR(BD$7=$V609,BC609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W609,$W609=\"\"),OR(BE$7=$V609,BD609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W609,$W609=\"\"),OR(BF$7=$V609,BE609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W609,$W609=\"\"),OR(BG$7=$V609,BF609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W609,$W609=\"\"),OR(BH$7=$V609,BG609<>\" \")),$S609*$J609*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[603,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A610,1)),\"\",INDEX(Database[Project Name],A610,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A610,1)),\"\",INDEX(Database[Watershed],$A610,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A610,1)),\"\",INDEX(Database[BMP Type],$A610,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A610,1)),\"\",INDEX(Database[BMP Sub-type],$A610,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A610,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A610,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A610,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A610,1))","v":""},{"$f":"IF(H610=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G610,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H610=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G610,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H610=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G610,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A610,1)),\"\",INDEX(Database[BMP Size],$A610,1))","v":""},{"$f":"IF(B610=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G610,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A610,1)),\"\",INDEX(Database[Service Level],$A610,1))","v":""},{"$f":"IF(B610=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G610,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B610=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G610,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A610,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A610,1))","v":""},{"$f":"IF(B610=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G610,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A610,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A610,1))","v":""},"",{"$f":"IF(B610=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G610,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A610,1)),\"\",INDEX(Database[Comments (text)],$A610,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A610,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A610,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A610,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A610,1))","v":""},{"$f":"IF($X$7=$V610,$S$8*J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W610,$W610=\"\"),OR(Y$7=$V610,X610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W610,$W610=\"\"),OR(Z$7=$V610,Y610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W610,$W610=\"\"),OR(AA$7=$V610,Z610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W610,$W610=\"\"),OR(AB$7=$V610,AA610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W610,$W610=\"\"),OR(AC$7=$V610,AB610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W610,$W610=\"\"),OR(AD$7=$V610,AC610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W610,$W610=\"\"),OR(AE$7=$V610,AD610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W610,$W610=\"\"),OR(AF$7=$V610,AE610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W610,$W610=\"\"),OR(AG$7=$V610,AF610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W610,$W610=\"\"),OR(AH$7=$V610,AG610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W610,$W610=\"\"),OR(AI$7=$V610,AH610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W610,$W610=\"\"),OR(AJ$7=$V610,AI610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W610,$W610=\"\"),OR(AK$7=$V610,AJ610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W610,$W610=\"\"),OR(AL$7=$V610,AK610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W610,$W610=\"\"),OR(AM$7=$V610,AL610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W610,$W610=\"\"),OR(AN$7=$V610,AM610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W610,$W610=\"\"),OR(AO$7=$V610,AN610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W610,$W610=\"\"),OR(AP$7=$V610,AO610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W610,$W610=\"\"),OR(AQ$7=$V610,AP610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W610,$W610=\"\"),OR(AR$7=$V610,AQ610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W610,$W610=\"\"),OR(AS$7=$V610,AR610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W610,$W610=\"\"),OR(AT$7=$V610,AS610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W610,$W610=\"\"),OR(AU$7=$V610,AT610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W610,$W610=\"\"),OR(AV$7=$V610,AU610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W610,$W610=\"\"),OR(AW$7=$V610,AV610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W610,$W610=\"\"),OR(AX$7=$V610,AW610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W610,$W610=\"\"),OR(AY$7=$V610,AX610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W610,$W610=\"\"),OR(AZ$7=$V610,AY610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W610,$W610=\"\"),OR(BA$7=$V610,AZ610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W610,$W610=\"\"),OR(BB$7=$V610,BA610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W610,$W610=\"\"),OR(BC$7=$V610,BB610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W610,$W610=\"\"),OR(BD$7=$V610,BC610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W610,$W610=\"\"),OR(BE$7=$V610,BD610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W610,$W610=\"\"),OR(BF$7=$V610,BE610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W610,$W610=\"\"),OR(BG$7=$V610,BF610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W610,$W610=\"\"),OR(BH$7=$V610,BG610<>\" \")),$S610*$J610*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[604,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A611,1)),\"\",INDEX(Database[Project Name],A611,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A611,1)),\"\",INDEX(Database[Watershed],$A611,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A611,1)),\"\",INDEX(Database[BMP Type],$A611,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A611,1)),\"\",INDEX(Database[BMP Sub-type],$A611,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A611,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A611,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A611,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A611,1))","v":""},{"$f":"IF(H611=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G611,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H611=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G611,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H611=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G611,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A611,1)),\"\",INDEX(Database[BMP Size],$A611,1))","v":""},{"$f":"IF(B611=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G611,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A611,1)),\"\",INDEX(Database[Service Level],$A611,1))","v":""},{"$f":"IF(B611=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G611,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B611=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G611,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A611,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A611,1))","v":""},{"$f":"IF(B611=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G611,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A611,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A611,1))","v":""},"",{"$f":"IF(B611=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G611,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A611,1)),\"\",INDEX(Database[Comments (text)],$A611,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A611,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A611,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A611,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A611,1))","v":""},{"$f":"IF($X$7=$V611,$S$8*J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W611,$W611=\"\"),OR(Y$7=$V611,X611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W611,$W611=\"\"),OR(Z$7=$V611,Y611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W611,$W611=\"\"),OR(AA$7=$V611,Z611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W611,$W611=\"\"),OR(AB$7=$V611,AA611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W611,$W611=\"\"),OR(AC$7=$V611,AB611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W611,$W611=\"\"),OR(AD$7=$V611,AC611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W611,$W611=\"\"),OR(AE$7=$V611,AD611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W611,$W611=\"\"),OR(AF$7=$V611,AE611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W611,$W611=\"\"),OR(AG$7=$V611,AF611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W611,$W611=\"\"),OR(AH$7=$V611,AG611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W611,$W611=\"\"),OR(AI$7=$V611,AH611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W611,$W611=\"\"),OR(AJ$7=$V611,AI611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W611,$W611=\"\"),OR(AK$7=$V611,AJ611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W611,$W611=\"\"),OR(AL$7=$V611,AK611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W611,$W611=\"\"),OR(AM$7=$V611,AL611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W611,$W611=\"\"),OR(AN$7=$V611,AM611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W611,$W611=\"\"),OR(AO$7=$V611,AN611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W611,$W611=\"\"),OR(AP$7=$V611,AO611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W611,$W611=\"\"),OR(AQ$7=$V611,AP611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W611,$W611=\"\"),OR(AR$7=$V611,AQ611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W611,$W611=\"\"),OR(AS$7=$V611,AR611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W611,$W611=\"\"),OR(AT$7=$V611,AS611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W611,$W611=\"\"),OR(AU$7=$V611,AT611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W611,$W611=\"\"),OR(AV$7=$V611,AU611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W611,$W611=\"\"),OR(AW$7=$V611,AV611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W611,$W611=\"\"),OR(AX$7=$V611,AW611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W611,$W611=\"\"),OR(AY$7=$V611,AX611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W611,$W611=\"\"),OR(AZ$7=$V611,AY611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W611,$W611=\"\"),OR(BA$7=$V611,AZ611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W611,$W611=\"\"),OR(BB$7=$V611,BA611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W611,$W611=\"\"),OR(BC$7=$V611,BB611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W611,$W611=\"\"),OR(BD$7=$V611,BC611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W611,$W611=\"\"),OR(BE$7=$V611,BD611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W611,$W611=\"\"),OR(BF$7=$V611,BE611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W611,$W611=\"\"),OR(BG$7=$V611,BF611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W611,$W611=\"\"),OR(BH$7=$V611,BG611<>\" \")),$S611*$J611*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[605,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A612,1)),\"\",INDEX(Database[Project Name],A612,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A612,1)),\"\",INDEX(Database[Watershed],$A612,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A612,1)),\"\",INDEX(Database[BMP Type],$A612,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A612,1)),\"\",INDEX(Database[BMP Sub-type],$A612,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A612,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A612,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A612,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A612,1))","v":""},{"$f":"IF(H612=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G612,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H612=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G612,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H612=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G612,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A612,1)),\"\",INDEX(Database[BMP Size],$A612,1))","v":""},{"$f":"IF(B612=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G612,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A612,1)),\"\",INDEX(Database[Service Level],$A612,1))","v":""},{"$f":"IF(B612=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G612,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B612=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G612,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A612,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A612,1))","v":""},{"$f":"IF(B612=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G612,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A612,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A612,1))","v":""},"",{"$f":"IF(B612=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G612,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A612,1)),\"\",INDEX(Database[Comments (text)],$A612,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A612,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A612,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A612,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A612,1))","v":""},{"$f":"IF($X$7=$V612,$S$8*J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W612,$W612=\"\"),OR(Y$7=$V612,X612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W612,$W612=\"\"),OR(Z$7=$V612,Y612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W612,$W612=\"\"),OR(AA$7=$V612,Z612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W612,$W612=\"\"),OR(AB$7=$V612,AA612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W612,$W612=\"\"),OR(AC$7=$V612,AB612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W612,$W612=\"\"),OR(AD$7=$V612,AC612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W612,$W612=\"\"),OR(AE$7=$V612,AD612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W612,$W612=\"\"),OR(AF$7=$V612,AE612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W612,$W612=\"\"),OR(AG$7=$V612,AF612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W612,$W612=\"\"),OR(AH$7=$V612,AG612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W612,$W612=\"\"),OR(AI$7=$V612,AH612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W612,$W612=\"\"),OR(AJ$7=$V612,AI612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W612,$W612=\"\"),OR(AK$7=$V612,AJ612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W612,$W612=\"\"),OR(AL$7=$V612,AK612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W612,$W612=\"\"),OR(AM$7=$V612,AL612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W612,$W612=\"\"),OR(AN$7=$V612,AM612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W612,$W612=\"\"),OR(AO$7=$V612,AN612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W612,$W612=\"\"),OR(AP$7=$V612,AO612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W612,$W612=\"\"),OR(AQ$7=$V612,AP612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W612,$W612=\"\"),OR(AR$7=$V612,AQ612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W612,$W612=\"\"),OR(AS$7=$V612,AR612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W612,$W612=\"\"),OR(AT$7=$V612,AS612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W612,$W612=\"\"),OR(AU$7=$V612,AT612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W612,$W612=\"\"),OR(AV$7=$V612,AU612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W612,$W612=\"\"),OR(AW$7=$V612,AV612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W612,$W612=\"\"),OR(AX$7=$V612,AW612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W612,$W612=\"\"),OR(AY$7=$V612,AX612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W612,$W612=\"\"),OR(AZ$7=$V612,AY612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W612,$W612=\"\"),OR(BA$7=$V612,AZ612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W612,$W612=\"\"),OR(BB$7=$V612,BA612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W612,$W612=\"\"),OR(BC$7=$V612,BB612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W612,$W612=\"\"),OR(BD$7=$V612,BC612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W612,$W612=\"\"),OR(BE$7=$V612,BD612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W612,$W612=\"\"),OR(BF$7=$V612,BE612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W612,$W612=\"\"),OR(BG$7=$V612,BF612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W612,$W612=\"\"),OR(BH$7=$V612,BG612<>\" \")),$S612*$J612*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[606,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A613,1)),\"\",INDEX(Database[Project Name],A613,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A613,1)),\"\",INDEX(Database[Watershed],$A613,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A613,1)),\"\",INDEX(Database[BMP Type],$A613,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A613,1)),\"\",INDEX(Database[BMP Sub-type],$A613,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A613,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A613,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A613,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A613,1))","v":""},{"$f":"IF(H613=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G613,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H613=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G613,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H613=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G613,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A613,1)),\"\",INDEX(Database[BMP Size],$A613,1))","v":""},{"$f":"IF(B613=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G613,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A613,1)),\"\",INDEX(Database[Service Level],$A613,1))","v":""},{"$f":"IF(B613=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G613,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B613=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G613,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A613,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A613,1))","v":""},{"$f":"IF(B613=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G613,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A613,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A613,1))","v":""},"",{"$f":"IF(B613=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G613,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A613,1)),\"\",INDEX(Database[Comments (text)],$A613,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A613,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A613,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A613,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A613,1))","v":""},{"$f":"IF($X$7=$V613,$S$8*J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W613,$W613=\"\"),OR(Y$7=$V613,X613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W613,$W613=\"\"),OR(Z$7=$V613,Y613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W613,$W613=\"\"),OR(AA$7=$V613,Z613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W613,$W613=\"\"),OR(AB$7=$V613,AA613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W613,$W613=\"\"),OR(AC$7=$V613,AB613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W613,$W613=\"\"),OR(AD$7=$V613,AC613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W613,$W613=\"\"),OR(AE$7=$V613,AD613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W613,$W613=\"\"),OR(AF$7=$V613,AE613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W613,$W613=\"\"),OR(AG$7=$V613,AF613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W613,$W613=\"\"),OR(AH$7=$V613,AG613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W613,$W613=\"\"),OR(AI$7=$V613,AH613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W613,$W613=\"\"),OR(AJ$7=$V613,AI613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W613,$W613=\"\"),OR(AK$7=$V613,AJ613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W613,$W613=\"\"),OR(AL$7=$V613,AK613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W613,$W613=\"\"),OR(AM$7=$V613,AL613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W613,$W613=\"\"),OR(AN$7=$V613,AM613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W613,$W613=\"\"),OR(AO$7=$V613,AN613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W613,$W613=\"\"),OR(AP$7=$V613,AO613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W613,$W613=\"\"),OR(AQ$7=$V613,AP613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W613,$W613=\"\"),OR(AR$7=$V613,AQ613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W613,$W613=\"\"),OR(AS$7=$V613,AR613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W613,$W613=\"\"),OR(AT$7=$V613,AS613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W613,$W613=\"\"),OR(AU$7=$V613,AT613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W613,$W613=\"\"),OR(AV$7=$V613,AU613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W613,$W613=\"\"),OR(AW$7=$V613,AV613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W613,$W613=\"\"),OR(AX$7=$V613,AW613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W613,$W613=\"\"),OR(AY$7=$V613,AX613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W613,$W613=\"\"),OR(AZ$7=$V613,AY613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W613,$W613=\"\"),OR(BA$7=$V613,AZ613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W613,$W613=\"\"),OR(BB$7=$V613,BA613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W613,$W613=\"\"),OR(BC$7=$V613,BB613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W613,$W613=\"\"),OR(BD$7=$V613,BC613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W613,$W613=\"\"),OR(BE$7=$V613,BD613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W613,$W613=\"\"),OR(BF$7=$V613,BE613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W613,$W613=\"\"),OR(BG$7=$V613,BF613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W613,$W613=\"\"),OR(BH$7=$V613,BG613<>\" \")),$S613*$J613*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[607,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A614,1)),\"\",INDEX(Database[Project Name],A614,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A614,1)),\"\",INDEX(Database[Watershed],$A614,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A614,1)),\"\",INDEX(Database[BMP Type],$A614,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A614,1)),\"\",INDEX(Database[BMP Sub-type],$A614,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A614,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A614,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A614,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A614,1))","v":""},{"$f":"IF(H614=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G614,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H614=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G614,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H614=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G614,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A614,1)),\"\",INDEX(Database[BMP Size],$A614,1))","v":""},{"$f":"IF(B614=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G614,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A614,1)),\"\",INDEX(Database[Service Level],$A614,1))","v":""},{"$f":"IF(B614=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G614,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B614=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G614,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A614,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A614,1))","v":""},{"$f":"IF(B614=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G614,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A614,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A614,1))","v":""},"",{"$f":"IF(B614=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G614,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A614,1)),\"\",INDEX(Database[Comments (text)],$A614,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A614,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A614,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A614,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A614,1))","v":""},{"$f":"IF($X$7=$V614,$S$8*J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W614,$W614=\"\"),OR(Y$7=$V614,X614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W614,$W614=\"\"),OR(Z$7=$V614,Y614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W614,$W614=\"\"),OR(AA$7=$V614,Z614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W614,$W614=\"\"),OR(AB$7=$V614,AA614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W614,$W614=\"\"),OR(AC$7=$V614,AB614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W614,$W614=\"\"),OR(AD$7=$V614,AC614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W614,$W614=\"\"),OR(AE$7=$V614,AD614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W614,$W614=\"\"),OR(AF$7=$V614,AE614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W614,$W614=\"\"),OR(AG$7=$V614,AF614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W614,$W614=\"\"),OR(AH$7=$V614,AG614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W614,$W614=\"\"),OR(AI$7=$V614,AH614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W614,$W614=\"\"),OR(AJ$7=$V614,AI614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W614,$W614=\"\"),OR(AK$7=$V614,AJ614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W614,$W614=\"\"),OR(AL$7=$V614,AK614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W614,$W614=\"\"),OR(AM$7=$V614,AL614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W614,$W614=\"\"),OR(AN$7=$V614,AM614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W614,$W614=\"\"),OR(AO$7=$V614,AN614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W614,$W614=\"\"),OR(AP$7=$V614,AO614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W614,$W614=\"\"),OR(AQ$7=$V614,AP614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W614,$W614=\"\"),OR(AR$7=$V614,AQ614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W614,$W614=\"\"),OR(AS$7=$V614,AR614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W614,$W614=\"\"),OR(AT$7=$V614,AS614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W614,$W614=\"\"),OR(AU$7=$V614,AT614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W614,$W614=\"\"),OR(AV$7=$V614,AU614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W614,$W614=\"\"),OR(AW$7=$V614,AV614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W614,$W614=\"\"),OR(AX$7=$V614,AW614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W614,$W614=\"\"),OR(AY$7=$V614,AX614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W614,$W614=\"\"),OR(AZ$7=$V614,AY614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W614,$W614=\"\"),OR(BA$7=$V614,AZ614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W614,$W614=\"\"),OR(BB$7=$V614,BA614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W614,$W614=\"\"),OR(BC$7=$V614,BB614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W614,$W614=\"\"),OR(BD$7=$V614,BC614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W614,$W614=\"\"),OR(BE$7=$V614,BD614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W614,$W614=\"\"),OR(BF$7=$V614,BE614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W614,$W614=\"\"),OR(BG$7=$V614,BF614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W614,$W614=\"\"),OR(BH$7=$V614,BG614<>\" \")),$S614*$J614*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[608,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A615,1)),\"\",INDEX(Database[Project Name],A615,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A615,1)),\"\",INDEX(Database[Watershed],$A615,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A615,1)),\"\",INDEX(Database[BMP Type],$A615,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A615,1)),\"\",INDEX(Database[BMP Sub-type],$A615,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A615,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A615,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A615,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A615,1))","v":""},{"$f":"IF(H615=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G615,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H615=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G615,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H615=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G615,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A615,1)),\"\",INDEX(Database[BMP Size],$A615,1))","v":""},{"$f":"IF(B615=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G615,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A615,1)),\"\",INDEX(Database[Service Level],$A615,1))","v":""},{"$f":"IF(B615=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G615,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B615=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G615,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A615,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A615,1))","v":""},{"$f":"IF(B615=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G615,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A615,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A615,1))","v":""},"",{"$f":"IF(B615=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G615,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A615,1)),\"\",INDEX(Database[Comments (text)],$A615,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A615,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A615,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A615,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A615,1))","v":""},{"$f":"IF($X$7=$V615,$S$8*J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W615,$W615=\"\"),OR(Y$7=$V615,X615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W615,$W615=\"\"),OR(Z$7=$V615,Y615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W615,$W615=\"\"),OR(AA$7=$V615,Z615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W615,$W615=\"\"),OR(AB$7=$V615,AA615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W615,$W615=\"\"),OR(AC$7=$V615,AB615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W615,$W615=\"\"),OR(AD$7=$V615,AC615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W615,$W615=\"\"),OR(AE$7=$V615,AD615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W615,$W615=\"\"),OR(AF$7=$V615,AE615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W615,$W615=\"\"),OR(AG$7=$V615,AF615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W615,$W615=\"\"),OR(AH$7=$V615,AG615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W615,$W615=\"\"),OR(AI$7=$V615,AH615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W615,$W615=\"\"),OR(AJ$7=$V615,AI615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W615,$W615=\"\"),OR(AK$7=$V615,AJ615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W615,$W615=\"\"),OR(AL$7=$V615,AK615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W615,$W615=\"\"),OR(AM$7=$V615,AL615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W615,$W615=\"\"),OR(AN$7=$V615,AM615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W615,$W615=\"\"),OR(AO$7=$V615,AN615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W615,$W615=\"\"),OR(AP$7=$V615,AO615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W615,$W615=\"\"),OR(AQ$7=$V615,AP615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W615,$W615=\"\"),OR(AR$7=$V615,AQ615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W615,$W615=\"\"),OR(AS$7=$V615,AR615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W615,$W615=\"\"),OR(AT$7=$V615,AS615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W615,$W615=\"\"),OR(AU$7=$V615,AT615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W615,$W615=\"\"),OR(AV$7=$V615,AU615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W615,$W615=\"\"),OR(AW$7=$V615,AV615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W615,$W615=\"\"),OR(AX$7=$V615,AW615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W615,$W615=\"\"),OR(AY$7=$V615,AX615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W615,$W615=\"\"),OR(AZ$7=$V615,AY615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W615,$W615=\"\"),OR(BA$7=$V615,AZ615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W615,$W615=\"\"),OR(BB$7=$V615,BA615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W615,$W615=\"\"),OR(BC$7=$V615,BB615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W615,$W615=\"\"),OR(BD$7=$V615,BC615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W615,$W615=\"\"),OR(BE$7=$V615,BD615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W615,$W615=\"\"),OR(BF$7=$V615,BE615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W615,$W615=\"\"),OR(BG$7=$V615,BF615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W615,$W615=\"\"),OR(BH$7=$V615,BG615<>\" \")),$S615*$J615*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[609,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A616,1)),\"\",INDEX(Database[Project Name],A616,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A616,1)),\"\",INDEX(Database[Watershed],$A616,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A616,1)),\"\",INDEX(Database[BMP Type],$A616,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A616,1)),\"\",INDEX(Database[BMP Sub-type],$A616,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A616,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A616,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A616,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A616,1))","v":""},{"$f":"IF(H616=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G616,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H616=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G616,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H616=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G616,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A616,1)),\"\",INDEX(Database[BMP Size],$A616,1))","v":""},{"$f":"IF(B616=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G616,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A616,1)),\"\",INDEX(Database[Service Level],$A616,1))","v":""},{"$f":"IF(B616=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G616,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B616=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G616,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A616,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A616,1))","v":""},{"$f":"IF(B616=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G616,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A616,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A616,1))","v":""},"",{"$f":"IF(B616=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G616,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A616,1)),\"\",INDEX(Database[Comments (text)],$A616,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A616,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A616,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A616,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A616,1))","v":""},{"$f":"IF($X$7=$V616,$S$8*J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W616,$W616=\"\"),OR(Y$7=$V616,X616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W616,$W616=\"\"),OR(Z$7=$V616,Y616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W616,$W616=\"\"),OR(AA$7=$V616,Z616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W616,$W616=\"\"),OR(AB$7=$V616,AA616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W616,$W616=\"\"),OR(AC$7=$V616,AB616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W616,$W616=\"\"),OR(AD$7=$V616,AC616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W616,$W616=\"\"),OR(AE$7=$V616,AD616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W616,$W616=\"\"),OR(AF$7=$V616,AE616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W616,$W616=\"\"),OR(AG$7=$V616,AF616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W616,$W616=\"\"),OR(AH$7=$V616,AG616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W616,$W616=\"\"),OR(AI$7=$V616,AH616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W616,$W616=\"\"),OR(AJ$7=$V616,AI616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W616,$W616=\"\"),OR(AK$7=$V616,AJ616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W616,$W616=\"\"),OR(AL$7=$V616,AK616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W616,$W616=\"\"),OR(AM$7=$V616,AL616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W616,$W616=\"\"),OR(AN$7=$V616,AM616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W616,$W616=\"\"),OR(AO$7=$V616,AN616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W616,$W616=\"\"),OR(AP$7=$V616,AO616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W616,$W616=\"\"),OR(AQ$7=$V616,AP616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W616,$W616=\"\"),OR(AR$7=$V616,AQ616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W616,$W616=\"\"),OR(AS$7=$V616,AR616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W616,$W616=\"\"),OR(AT$7=$V616,AS616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W616,$W616=\"\"),OR(AU$7=$V616,AT616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W616,$W616=\"\"),OR(AV$7=$V616,AU616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W616,$W616=\"\"),OR(AW$7=$V616,AV616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W616,$W616=\"\"),OR(AX$7=$V616,AW616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W616,$W616=\"\"),OR(AY$7=$V616,AX616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W616,$W616=\"\"),OR(AZ$7=$V616,AY616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W616,$W616=\"\"),OR(BA$7=$V616,AZ616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W616,$W616=\"\"),OR(BB$7=$V616,BA616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W616,$W616=\"\"),OR(BC$7=$V616,BB616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W616,$W616=\"\"),OR(BD$7=$V616,BC616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W616,$W616=\"\"),OR(BE$7=$V616,BD616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W616,$W616=\"\"),OR(BF$7=$V616,BE616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W616,$W616=\"\"),OR(BG$7=$V616,BF616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W616,$W616=\"\"),OR(BH$7=$V616,BG616<>\" \")),$S616*$J616*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[610,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A617,1)),\"\",INDEX(Database[Project Name],A617,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A617,1)),\"\",INDEX(Database[Watershed],$A617,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A617,1)),\"\",INDEX(Database[BMP Type],$A617,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A617,1)),\"\",INDEX(Database[BMP Sub-type],$A617,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A617,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A617,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A617,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A617,1))","v":""},{"$f":"IF(H617=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G617,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H617=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G617,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H617=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G617,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A617,1)),\"\",INDEX(Database[BMP Size],$A617,1))","v":""},{"$f":"IF(B617=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G617,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A617,1)),\"\",INDEX(Database[Service Level],$A617,1))","v":""},{"$f":"IF(B617=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G617,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B617=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G617,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A617,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A617,1))","v":""},{"$f":"IF(B617=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G617,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A617,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A617,1))","v":""},"",{"$f":"IF(B617=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G617,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A617,1)),\"\",INDEX(Database[Comments (text)],$A617,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A617,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A617,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A617,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A617,1))","v":""},{"$f":"IF($X$7=$V617,$S$8*J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W617,$W617=\"\"),OR(Y$7=$V617,X617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W617,$W617=\"\"),OR(Z$7=$V617,Y617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W617,$W617=\"\"),OR(AA$7=$V617,Z617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W617,$W617=\"\"),OR(AB$7=$V617,AA617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W617,$W617=\"\"),OR(AC$7=$V617,AB617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W617,$W617=\"\"),OR(AD$7=$V617,AC617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W617,$W617=\"\"),OR(AE$7=$V617,AD617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W617,$W617=\"\"),OR(AF$7=$V617,AE617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W617,$W617=\"\"),OR(AG$7=$V617,AF617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W617,$W617=\"\"),OR(AH$7=$V617,AG617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W617,$W617=\"\"),OR(AI$7=$V617,AH617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W617,$W617=\"\"),OR(AJ$7=$V617,AI617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W617,$W617=\"\"),OR(AK$7=$V617,AJ617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W617,$W617=\"\"),OR(AL$7=$V617,AK617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W617,$W617=\"\"),OR(AM$7=$V617,AL617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W617,$W617=\"\"),OR(AN$7=$V617,AM617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W617,$W617=\"\"),OR(AO$7=$V617,AN617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W617,$W617=\"\"),OR(AP$7=$V617,AO617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W617,$W617=\"\"),OR(AQ$7=$V617,AP617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W617,$W617=\"\"),OR(AR$7=$V617,AQ617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W617,$W617=\"\"),OR(AS$7=$V617,AR617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W617,$W617=\"\"),OR(AT$7=$V617,AS617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W617,$W617=\"\"),OR(AU$7=$V617,AT617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W617,$W617=\"\"),OR(AV$7=$V617,AU617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W617,$W617=\"\"),OR(AW$7=$V617,AV617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W617,$W617=\"\"),OR(AX$7=$V617,AW617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W617,$W617=\"\"),OR(AY$7=$V617,AX617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W617,$W617=\"\"),OR(AZ$7=$V617,AY617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W617,$W617=\"\"),OR(BA$7=$V617,AZ617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W617,$W617=\"\"),OR(BB$7=$V617,BA617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W617,$W617=\"\"),OR(BC$7=$V617,BB617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W617,$W617=\"\"),OR(BD$7=$V617,BC617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W617,$W617=\"\"),OR(BE$7=$V617,BD617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W617,$W617=\"\"),OR(BF$7=$V617,BE617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W617,$W617=\"\"),OR(BG$7=$V617,BF617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W617,$W617=\"\"),OR(BH$7=$V617,BG617<>\" \")),$S617*$J617*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[611,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A618,1)),\"\",INDEX(Database[Project Name],A618,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A618,1)),\"\",INDEX(Database[Watershed],$A618,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A618,1)),\"\",INDEX(Database[BMP Type],$A618,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A618,1)),\"\",INDEX(Database[BMP Sub-type],$A618,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A618,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A618,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A618,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A618,1))","v":""},{"$f":"IF(H618=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G618,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H618=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G618,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H618=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G618,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A618,1)),\"\",INDEX(Database[BMP Size],$A618,1))","v":""},{"$f":"IF(B618=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G618,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A618,1)),\"\",INDEX(Database[Service Level],$A618,1))","v":""},{"$f":"IF(B618=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G618,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B618=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G618,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A618,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A618,1))","v":""},{"$f":"IF(B618=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G618,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A618,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A618,1))","v":""},"",{"$f":"IF(B618=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G618,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A618,1)),\"\",INDEX(Database[Comments (text)],$A618,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A618,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A618,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A618,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A618,1))","v":""},{"$f":"IF($X$7=$V618,$S$8*J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W618,$W618=\"\"),OR(Y$7=$V618,X618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W618,$W618=\"\"),OR(Z$7=$V618,Y618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W618,$W618=\"\"),OR(AA$7=$V618,Z618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W618,$W618=\"\"),OR(AB$7=$V618,AA618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W618,$W618=\"\"),OR(AC$7=$V618,AB618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W618,$W618=\"\"),OR(AD$7=$V618,AC618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W618,$W618=\"\"),OR(AE$7=$V618,AD618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W618,$W618=\"\"),OR(AF$7=$V618,AE618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W618,$W618=\"\"),OR(AG$7=$V618,AF618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W618,$W618=\"\"),OR(AH$7=$V618,AG618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W618,$W618=\"\"),OR(AI$7=$V618,AH618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W618,$W618=\"\"),OR(AJ$7=$V618,AI618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W618,$W618=\"\"),OR(AK$7=$V618,AJ618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W618,$W618=\"\"),OR(AL$7=$V618,AK618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W618,$W618=\"\"),OR(AM$7=$V618,AL618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W618,$W618=\"\"),OR(AN$7=$V618,AM618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W618,$W618=\"\"),OR(AO$7=$V618,AN618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W618,$W618=\"\"),OR(AP$7=$V618,AO618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W618,$W618=\"\"),OR(AQ$7=$V618,AP618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W618,$W618=\"\"),OR(AR$7=$V618,AQ618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W618,$W618=\"\"),OR(AS$7=$V618,AR618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W618,$W618=\"\"),OR(AT$7=$V618,AS618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W618,$W618=\"\"),OR(AU$7=$V618,AT618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W618,$W618=\"\"),OR(AV$7=$V618,AU618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W618,$W618=\"\"),OR(AW$7=$V618,AV618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W618,$W618=\"\"),OR(AX$7=$V618,AW618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W618,$W618=\"\"),OR(AY$7=$V618,AX618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W618,$W618=\"\"),OR(AZ$7=$V618,AY618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W618,$W618=\"\"),OR(BA$7=$V618,AZ618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W618,$W618=\"\"),OR(BB$7=$V618,BA618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W618,$W618=\"\"),OR(BC$7=$V618,BB618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W618,$W618=\"\"),OR(BD$7=$V618,BC618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W618,$W618=\"\"),OR(BE$7=$V618,BD618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W618,$W618=\"\"),OR(BF$7=$V618,BE618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W618,$W618=\"\"),OR(BG$7=$V618,BF618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W618,$W618=\"\"),OR(BH$7=$V618,BG618<>\" \")),$S618*$J618*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[612,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A619,1)),\"\",INDEX(Database[Project Name],A619,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A619,1)),\"\",INDEX(Database[Watershed],$A619,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A619,1)),\"\",INDEX(Database[BMP Type],$A619,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A619,1)),\"\",INDEX(Database[BMP Sub-type],$A619,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A619,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A619,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A619,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A619,1))","v":""},{"$f":"IF(H619=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G619,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H619=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G619,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H619=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G619,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A619,1)),\"\",INDEX(Database[BMP Size],$A619,1))","v":""},{"$f":"IF(B619=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G619,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A619,1)),\"\",INDEX(Database[Service Level],$A619,1))","v":""},{"$f":"IF(B619=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G619,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B619=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G619,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A619,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A619,1))","v":""},{"$f":"IF(B619=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G619,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A619,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A619,1))","v":""},"",{"$f":"IF(B619=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G619,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A619,1)),\"\",INDEX(Database[Comments (text)],$A619,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A619,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A619,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A619,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A619,1))","v":""},{"$f":"IF($X$7=$V619,$S$8*J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W619,$W619=\"\"),OR(Y$7=$V619,X619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W619,$W619=\"\"),OR(Z$7=$V619,Y619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W619,$W619=\"\"),OR(AA$7=$V619,Z619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W619,$W619=\"\"),OR(AB$7=$V619,AA619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W619,$W619=\"\"),OR(AC$7=$V619,AB619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W619,$W619=\"\"),OR(AD$7=$V619,AC619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W619,$W619=\"\"),OR(AE$7=$V619,AD619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W619,$W619=\"\"),OR(AF$7=$V619,AE619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W619,$W619=\"\"),OR(AG$7=$V619,AF619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W619,$W619=\"\"),OR(AH$7=$V619,AG619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W619,$W619=\"\"),OR(AI$7=$V619,AH619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W619,$W619=\"\"),OR(AJ$7=$V619,AI619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W619,$W619=\"\"),OR(AK$7=$V619,AJ619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W619,$W619=\"\"),OR(AL$7=$V619,AK619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W619,$W619=\"\"),OR(AM$7=$V619,AL619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W619,$W619=\"\"),OR(AN$7=$V619,AM619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W619,$W619=\"\"),OR(AO$7=$V619,AN619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W619,$W619=\"\"),OR(AP$7=$V619,AO619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W619,$W619=\"\"),OR(AQ$7=$V619,AP619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W619,$W619=\"\"),OR(AR$7=$V619,AQ619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W619,$W619=\"\"),OR(AS$7=$V619,AR619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W619,$W619=\"\"),OR(AT$7=$V619,AS619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W619,$W619=\"\"),OR(AU$7=$V619,AT619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W619,$W619=\"\"),OR(AV$7=$V619,AU619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W619,$W619=\"\"),OR(AW$7=$V619,AV619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W619,$W619=\"\"),OR(AX$7=$V619,AW619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W619,$W619=\"\"),OR(AY$7=$V619,AX619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W619,$W619=\"\"),OR(AZ$7=$V619,AY619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W619,$W619=\"\"),OR(BA$7=$V619,AZ619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W619,$W619=\"\"),OR(BB$7=$V619,BA619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W619,$W619=\"\"),OR(BC$7=$V619,BB619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W619,$W619=\"\"),OR(BD$7=$V619,BC619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W619,$W619=\"\"),OR(BE$7=$V619,BD619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W619,$W619=\"\"),OR(BF$7=$V619,BE619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W619,$W619=\"\"),OR(BG$7=$V619,BF619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W619,$W619=\"\"),OR(BH$7=$V619,BG619<>\" \")),$S619*$J619*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[613,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A620,1)),\"\",INDEX(Database[Project Name],A620,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A620,1)),\"\",INDEX(Database[Watershed],$A620,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A620,1)),\"\",INDEX(Database[BMP Type],$A620,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A620,1)),\"\",INDEX(Database[BMP Sub-type],$A620,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A620,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A620,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A620,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A620,1))","v":""},{"$f":"IF(H620=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G620,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H620=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G620,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H620=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G620,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A620,1)),\"\",INDEX(Database[BMP Size],$A620,1))","v":""},{"$f":"IF(B620=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G620,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A620,1)),\"\",INDEX(Database[Service Level],$A620,1))","v":""},{"$f":"IF(B620=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G620,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B620=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G620,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A620,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A620,1))","v":""},{"$f":"IF(B620=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G620,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A620,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A620,1))","v":""},"",{"$f":"IF(B620=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G620,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A620,1)),\"\",INDEX(Database[Comments (text)],$A620,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A620,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A620,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A620,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A620,1))","v":""},{"$f":"IF($X$7=$V620,$S$8*J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W620,$W620=\"\"),OR(Y$7=$V620,X620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W620,$W620=\"\"),OR(Z$7=$V620,Y620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W620,$W620=\"\"),OR(AA$7=$V620,Z620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W620,$W620=\"\"),OR(AB$7=$V620,AA620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W620,$W620=\"\"),OR(AC$7=$V620,AB620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W620,$W620=\"\"),OR(AD$7=$V620,AC620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W620,$W620=\"\"),OR(AE$7=$V620,AD620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W620,$W620=\"\"),OR(AF$7=$V620,AE620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W620,$W620=\"\"),OR(AG$7=$V620,AF620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W620,$W620=\"\"),OR(AH$7=$V620,AG620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W620,$W620=\"\"),OR(AI$7=$V620,AH620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W620,$W620=\"\"),OR(AJ$7=$V620,AI620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W620,$W620=\"\"),OR(AK$7=$V620,AJ620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W620,$W620=\"\"),OR(AL$7=$V620,AK620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W620,$W620=\"\"),OR(AM$7=$V620,AL620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W620,$W620=\"\"),OR(AN$7=$V620,AM620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W620,$W620=\"\"),OR(AO$7=$V620,AN620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W620,$W620=\"\"),OR(AP$7=$V620,AO620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W620,$W620=\"\"),OR(AQ$7=$V620,AP620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W620,$W620=\"\"),OR(AR$7=$V620,AQ620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W620,$W620=\"\"),OR(AS$7=$V620,AR620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W620,$W620=\"\"),OR(AT$7=$V620,AS620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W620,$W620=\"\"),OR(AU$7=$V620,AT620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W620,$W620=\"\"),OR(AV$7=$V620,AU620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W620,$W620=\"\"),OR(AW$7=$V620,AV620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W620,$W620=\"\"),OR(AX$7=$V620,AW620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W620,$W620=\"\"),OR(AY$7=$V620,AX620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W620,$W620=\"\"),OR(AZ$7=$V620,AY620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W620,$W620=\"\"),OR(BA$7=$V620,AZ620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W620,$W620=\"\"),OR(BB$7=$V620,BA620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W620,$W620=\"\"),OR(BC$7=$V620,BB620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W620,$W620=\"\"),OR(BD$7=$V620,BC620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W620,$W620=\"\"),OR(BE$7=$V620,BD620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W620,$W620=\"\"),OR(BF$7=$V620,BE620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W620,$W620=\"\"),OR(BG$7=$V620,BF620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W620,$W620=\"\"),OR(BH$7=$V620,BG620<>\" \")),$S620*$J620*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[614,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A621,1)),\"\",INDEX(Database[Project Name],A621,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A621,1)),\"\",INDEX(Database[Watershed],$A621,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A621,1)),\"\",INDEX(Database[BMP Type],$A621,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A621,1)),\"\",INDEX(Database[BMP Sub-type],$A621,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A621,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A621,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A621,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A621,1))","v":""},{"$f":"IF(H621=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G621,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H621=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G621,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H621=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G621,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A621,1)),\"\",INDEX(Database[BMP Size],$A621,1))","v":""},{"$f":"IF(B621=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G621,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A621,1)),\"\",INDEX(Database[Service Level],$A621,1))","v":""},{"$f":"IF(B621=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G621,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B621=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G621,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A621,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A621,1))","v":""},{"$f":"IF(B621=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G621,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A621,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A621,1))","v":""},"",{"$f":"IF(B621=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G621,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A621,1)),\"\",INDEX(Database[Comments (text)],$A621,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A621,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A621,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A621,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A621,1))","v":""},{"$f":"IF($X$7=$V621,$S$8*J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W621,$W621=\"\"),OR(Y$7=$V621,X621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W621,$W621=\"\"),OR(Z$7=$V621,Y621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W621,$W621=\"\"),OR(AA$7=$V621,Z621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W621,$W621=\"\"),OR(AB$7=$V621,AA621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W621,$W621=\"\"),OR(AC$7=$V621,AB621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W621,$W621=\"\"),OR(AD$7=$V621,AC621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W621,$W621=\"\"),OR(AE$7=$V621,AD621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W621,$W621=\"\"),OR(AF$7=$V621,AE621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W621,$W621=\"\"),OR(AG$7=$V621,AF621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W621,$W621=\"\"),OR(AH$7=$V621,AG621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W621,$W621=\"\"),OR(AI$7=$V621,AH621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W621,$W621=\"\"),OR(AJ$7=$V621,AI621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W621,$W621=\"\"),OR(AK$7=$V621,AJ621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W621,$W621=\"\"),OR(AL$7=$V621,AK621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W621,$W621=\"\"),OR(AM$7=$V621,AL621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W621,$W621=\"\"),OR(AN$7=$V621,AM621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W621,$W621=\"\"),OR(AO$7=$V621,AN621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W621,$W621=\"\"),OR(AP$7=$V621,AO621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W621,$W621=\"\"),OR(AQ$7=$V621,AP621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W621,$W621=\"\"),OR(AR$7=$V621,AQ621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W621,$W621=\"\"),OR(AS$7=$V621,AR621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W621,$W621=\"\"),OR(AT$7=$V621,AS621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W621,$W621=\"\"),OR(AU$7=$V621,AT621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W621,$W621=\"\"),OR(AV$7=$V621,AU621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W621,$W621=\"\"),OR(AW$7=$V621,AV621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W621,$W621=\"\"),OR(AX$7=$V621,AW621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W621,$W621=\"\"),OR(AY$7=$V621,AX621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W621,$W621=\"\"),OR(AZ$7=$V621,AY621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W621,$W621=\"\"),OR(BA$7=$V621,AZ621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W621,$W621=\"\"),OR(BB$7=$V621,BA621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W621,$W621=\"\"),OR(BC$7=$V621,BB621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W621,$W621=\"\"),OR(BD$7=$V621,BC621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W621,$W621=\"\"),OR(BE$7=$V621,BD621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W621,$W621=\"\"),OR(BF$7=$V621,BE621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W621,$W621=\"\"),OR(BG$7=$V621,BF621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W621,$W621=\"\"),OR(BH$7=$V621,BG621<>\" \")),$S621*$J621*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[615,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A622,1)),\"\",INDEX(Database[Project Name],A622,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A622,1)),\"\",INDEX(Database[Watershed],$A622,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A622,1)),\"\",INDEX(Database[BMP Type],$A622,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A622,1)),\"\",INDEX(Database[BMP Sub-type],$A622,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A622,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A622,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A622,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A622,1))","v":""},{"$f":"IF(H622=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G622,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H622=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G622,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H622=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G622,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A622,1)),\"\",INDEX(Database[BMP Size],$A622,1))","v":""},{"$f":"IF(B622=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G622,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A622,1)),\"\",INDEX(Database[Service Level],$A622,1))","v":""},{"$f":"IF(B622=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G622,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B622=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G622,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A622,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A622,1))","v":""},{"$f":"IF(B622=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G622,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A622,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A622,1))","v":""},"",{"$f":"IF(B622=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G622,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A622,1)),\"\",INDEX(Database[Comments (text)],$A622,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A622,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A622,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A622,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A622,1))","v":""},{"$f":"IF($X$7=$V622,$S$8*J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W622,$W622=\"\"),OR(Y$7=$V622,X622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W622,$W622=\"\"),OR(Z$7=$V622,Y622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W622,$W622=\"\"),OR(AA$7=$V622,Z622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W622,$W622=\"\"),OR(AB$7=$V622,AA622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W622,$W622=\"\"),OR(AC$7=$V622,AB622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W622,$W622=\"\"),OR(AD$7=$V622,AC622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W622,$W622=\"\"),OR(AE$7=$V622,AD622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W622,$W622=\"\"),OR(AF$7=$V622,AE622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W622,$W622=\"\"),OR(AG$7=$V622,AF622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W622,$W622=\"\"),OR(AH$7=$V622,AG622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W622,$W622=\"\"),OR(AI$7=$V622,AH622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W622,$W622=\"\"),OR(AJ$7=$V622,AI622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W622,$W622=\"\"),OR(AK$7=$V622,AJ622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W622,$W622=\"\"),OR(AL$7=$V622,AK622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W622,$W622=\"\"),OR(AM$7=$V622,AL622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W622,$W622=\"\"),OR(AN$7=$V622,AM622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W622,$W622=\"\"),OR(AO$7=$V622,AN622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W622,$W622=\"\"),OR(AP$7=$V622,AO622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W622,$W622=\"\"),OR(AQ$7=$V622,AP622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W622,$W622=\"\"),OR(AR$7=$V622,AQ622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W622,$W622=\"\"),OR(AS$7=$V622,AR622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W622,$W622=\"\"),OR(AT$7=$V622,AS622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W622,$W622=\"\"),OR(AU$7=$V622,AT622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W622,$W622=\"\"),OR(AV$7=$V622,AU622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W622,$W622=\"\"),OR(AW$7=$V622,AV622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W622,$W622=\"\"),OR(AX$7=$V622,AW622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W622,$W622=\"\"),OR(AY$7=$V622,AX622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W622,$W622=\"\"),OR(AZ$7=$V622,AY622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W622,$W622=\"\"),OR(BA$7=$V622,AZ622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W622,$W622=\"\"),OR(BB$7=$V622,BA622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W622,$W622=\"\"),OR(BC$7=$V622,BB622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W622,$W622=\"\"),OR(BD$7=$V622,BC622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W622,$W622=\"\"),OR(BE$7=$V622,BD622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W622,$W622=\"\"),OR(BF$7=$V622,BE622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W622,$W622=\"\"),OR(BG$7=$V622,BF622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W622,$W622=\"\"),OR(BH$7=$V622,BG622<>\" \")),$S622*$J622*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[616,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A623,1)),\"\",INDEX(Database[Project Name],A623,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A623,1)),\"\",INDEX(Database[Watershed],$A623,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A623,1)),\"\",INDEX(Database[BMP Type],$A623,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A623,1)),\"\",INDEX(Database[BMP Sub-type],$A623,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A623,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A623,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A623,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A623,1))","v":""},{"$f":"IF(H623=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G623,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H623=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G623,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H623=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G623,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A623,1)),\"\",INDEX(Database[BMP Size],$A623,1))","v":""},{"$f":"IF(B623=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G623,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A623,1)),\"\",INDEX(Database[Service Level],$A623,1))","v":""},{"$f":"IF(B623=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G623,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B623=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G623,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A623,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A623,1))","v":""},{"$f":"IF(B623=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G623,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A623,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A623,1))","v":""},"",{"$f":"IF(B623=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G623,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A623,1)),\"\",INDEX(Database[Comments (text)],$A623,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A623,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A623,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A623,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A623,1))","v":""},{"$f":"IF($X$7=$V623,$S$8*J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W623,$W623=\"\"),OR(Y$7=$V623,X623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W623,$W623=\"\"),OR(Z$7=$V623,Y623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W623,$W623=\"\"),OR(AA$7=$V623,Z623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W623,$W623=\"\"),OR(AB$7=$V623,AA623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W623,$W623=\"\"),OR(AC$7=$V623,AB623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W623,$W623=\"\"),OR(AD$7=$V623,AC623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W623,$W623=\"\"),OR(AE$7=$V623,AD623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W623,$W623=\"\"),OR(AF$7=$V623,AE623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W623,$W623=\"\"),OR(AG$7=$V623,AF623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W623,$W623=\"\"),OR(AH$7=$V623,AG623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W623,$W623=\"\"),OR(AI$7=$V623,AH623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W623,$W623=\"\"),OR(AJ$7=$V623,AI623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W623,$W623=\"\"),OR(AK$7=$V623,AJ623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W623,$W623=\"\"),OR(AL$7=$V623,AK623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W623,$W623=\"\"),OR(AM$7=$V623,AL623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W623,$W623=\"\"),OR(AN$7=$V623,AM623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W623,$W623=\"\"),OR(AO$7=$V623,AN623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W623,$W623=\"\"),OR(AP$7=$V623,AO623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W623,$W623=\"\"),OR(AQ$7=$V623,AP623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W623,$W623=\"\"),OR(AR$7=$V623,AQ623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W623,$W623=\"\"),OR(AS$7=$V623,AR623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W623,$W623=\"\"),OR(AT$7=$V623,AS623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W623,$W623=\"\"),OR(AU$7=$V623,AT623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W623,$W623=\"\"),OR(AV$7=$V623,AU623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W623,$W623=\"\"),OR(AW$7=$V623,AV623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W623,$W623=\"\"),OR(AX$7=$V623,AW623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W623,$W623=\"\"),OR(AY$7=$V623,AX623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W623,$W623=\"\"),OR(AZ$7=$V623,AY623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W623,$W623=\"\"),OR(BA$7=$V623,AZ623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W623,$W623=\"\"),OR(BB$7=$V623,BA623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W623,$W623=\"\"),OR(BC$7=$V623,BB623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W623,$W623=\"\"),OR(BD$7=$V623,BC623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W623,$W623=\"\"),OR(BE$7=$V623,BD623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W623,$W623=\"\"),OR(BF$7=$V623,BE623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W623,$W623=\"\"),OR(BG$7=$V623,BF623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W623,$W623=\"\"),OR(BH$7=$V623,BG623<>\" \")),$S623*$J623*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[617,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A624,1)),\"\",INDEX(Database[Project Name],A624,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A624,1)),\"\",INDEX(Database[Watershed],$A624,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A624,1)),\"\",INDEX(Database[BMP Type],$A624,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A624,1)),\"\",INDEX(Database[BMP Sub-type],$A624,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A624,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A624,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A624,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A624,1))","v":""},{"$f":"IF(H624=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G624,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H624=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G624,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H624=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G624,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A624,1)),\"\",INDEX(Database[BMP Size],$A624,1))","v":""},{"$f":"IF(B624=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G624,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A624,1)),\"\",INDEX(Database[Service Level],$A624,1))","v":""},{"$f":"IF(B624=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G624,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B624=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G624,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A624,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A624,1))","v":""},{"$f":"IF(B624=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G624,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A624,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A624,1))","v":""},"",{"$f":"IF(B624=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G624,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A624,1)),\"\",INDEX(Database[Comments (text)],$A624,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A624,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A624,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A624,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A624,1))","v":""},{"$f":"IF($X$7=$V624,$S$8*J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W624,$W624=\"\"),OR(Y$7=$V624,X624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W624,$W624=\"\"),OR(Z$7=$V624,Y624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W624,$W624=\"\"),OR(AA$7=$V624,Z624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W624,$W624=\"\"),OR(AB$7=$V624,AA624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W624,$W624=\"\"),OR(AC$7=$V624,AB624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W624,$W624=\"\"),OR(AD$7=$V624,AC624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W624,$W624=\"\"),OR(AE$7=$V624,AD624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W624,$W624=\"\"),OR(AF$7=$V624,AE624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W624,$W624=\"\"),OR(AG$7=$V624,AF624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W624,$W624=\"\"),OR(AH$7=$V624,AG624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W624,$W624=\"\"),OR(AI$7=$V624,AH624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W624,$W624=\"\"),OR(AJ$7=$V624,AI624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W624,$W624=\"\"),OR(AK$7=$V624,AJ624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W624,$W624=\"\"),OR(AL$7=$V624,AK624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W624,$W624=\"\"),OR(AM$7=$V624,AL624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W624,$W624=\"\"),OR(AN$7=$V624,AM624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W624,$W624=\"\"),OR(AO$7=$V624,AN624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W624,$W624=\"\"),OR(AP$7=$V624,AO624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W624,$W624=\"\"),OR(AQ$7=$V624,AP624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W624,$W624=\"\"),OR(AR$7=$V624,AQ624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W624,$W624=\"\"),OR(AS$7=$V624,AR624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W624,$W624=\"\"),OR(AT$7=$V624,AS624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W624,$W624=\"\"),OR(AU$7=$V624,AT624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W624,$W624=\"\"),OR(AV$7=$V624,AU624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W624,$W624=\"\"),OR(AW$7=$V624,AV624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W624,$W624=\"\"),OR(AX$7=$V624,AW624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W624,$W624=\"\"),OR(AY$7=$V624,AX624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W624,$W624=\"\"),OR(AZ$7=$V624,AY624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W624,$W624=\"\"),OR(BA$7=$V624,AZ624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W624,$W624=\"\"),OR(BB$7=$V624,BA624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W624,$W624=\"\"),OR(BC$7=$V624,BB624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W624,$W624=\"\"),OR(BD$7=$V624,BC624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W624,$W624=\"\"),OR(BE$7=$V624,BD624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W624,$W624=\"\"),OR(BF$7=$V624,BE624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W624,$W624=\"\"),OR(BG$7=$V624,BF624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W624,$W624=\"\"),OR(BH$7=$V624,BG624<>\" \")),$S624*$J624*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[618,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A625,1)),\"\",INDEX(Database[Project Name],A625,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A625,1)),\"\",INDEX(Database[Watershed],$A625,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A625,1)),\"\",INDEX(Database[BMP Type],$A625,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A625,1)),\"\",INDEX(Database[BMP Sub-type],$A625,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A625,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A625,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A625,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A625,1))","v":""},{"$f":"IF(H625=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G625,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H625=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G625,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H625=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G625,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A625,1)),\"\",INDEX(Database[BMP Size],$A625,1))","v":""},{"$f":"IF(B625=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G625,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A625,1)),\"\",INDEX(Database[Service Level],$A625,1))","v":""},{"$f":"IF(B625=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G625,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B625=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G625,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A625,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A625,1))","v":""},{"$f":"IF(B625=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G625,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A625,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A625,1))","v":""},"",{"$f":"IF(B625=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G625,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A625,1)),\"\",INDEX(Database[Comments (text)],$A625,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A625,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A625,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A625,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A625,1))","v":""},{"$f":"IF($X$7=$V625,$S$8*J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W625,$W625=\"\"),OR(Y$7=$V625,X625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W625,$W625=\"\"),OR(Z$7=$V625,Y625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W625,$W625=\"\"),OR(AA$7=$V625,Z625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W625,$W625=\"\"),OR(AB$7=$V625,AA625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W625,$W625=\"\"),OR(AC$7=$V625,AB625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W625,$W625=\"\"),OR(AD$7=$V625,AC625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W625,$W625=\"\"),OR(AE$7=$V625,AD625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W625,$W625=\"\"),OR(AF$7=$V625,AE625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W625,$W625=\"\"),OR(AG$7=$V625,AF625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W625,$W625=\"\"),OR(AH$7=$V625,AG625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W625,$W625=\"\"),OR(AI$7=$V625,AH625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W625,$W625=\"\"),OR(AJ$7=$V625,AI625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W625,$W625=\"\"),OR(AK$7=$V625,AJ625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W625,$W625=\"\"),OR(AL$7=$V625,AK625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W625,$W625=\"\"),OR(AM$7=$V625,AL625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W625,$W625=\"\"),OR(AN$7=$V625,AM625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W625,$W625=\"\"),OR(AO$7=$V625,AN625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W625,$W625=\"\"),OR(AP$7=$V625,AO625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W625,$W625=\"\"),OR(AQ$7=$V625,AP625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W625,$W625=\"\"),OR(AR$7=$V625,AQ625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W625,$W625=\"\"),OR(AS$7=$V625,AR625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W625,$W625=\"\"),OR(AT$7=$V625,AS625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W625,$W625=\"\"),OR(AU$7=$V625,AT625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W625,$W625=\"\"),OR(AV$7=$V625,AU625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W625,$W625=\"\"),OR(AW$7=$V625,AV625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W625,$W625=\"\"),OR(AX$7=$V625,AW625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W625,$W625=\"\"),OR(AY$7=$V625,AX625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W625,$W625=\"\"),OR(AZ$7=$V625,AY625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W625,$W625=\"\"),OR(BA$7=$V625,AZ625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W625,$W625=\"\"),OR(BB$7=$V625,BA625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W625,$W625=\"\"),OR(BC$7=$V625,BB625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W625,$W625=\"\"),OR(BD$7=$V625,BC625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W625,$W625=\"\"),OR(BE$7=$V625,BD625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W625,$W625=\"\"),OR(BF$7=$V625,BE625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W625,$W625=\"\"),OR(BG$7=$V625,BF625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W625,$W625=\"\"),OR(BH$7=$V625,BG625<>\" \")),$S625*$J625*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[619,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A626,1)),\"\",INDEX(Database[Project Name],A626,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A626,1)),\"\",INDEX(Database[Watershed],$A626,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A626,1)),\"\",INDEX(Database[BMP Type],$A626,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A626,1)),\"\",INDEX(Database[BMP Sub-type],$A626,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A626,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A626,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A626,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A626,1))","v":""},{"$f":"IF(H626=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G626,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H626=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G626,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H626=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G626,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A626,1)),\"\",INDEX(Database[BMP Size],$A626,1))","v":""},{"$f":"IF(B626=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G626,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A626,1)),\"\",INDEX(Database[Service Level],$A626,1))","v":""},{"$f":"IF(B626=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G626,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B626=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G626,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A626,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A626,1))","v":""},{"$f":"IF(B626=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G626,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A626,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A626,1))","v":""},"",{"$f":"IF(B626=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G626,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A626,1)),\"\",INDEX(Database[Comments (text)],$A626,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A626,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A626,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A626,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A626,1))","v":""},{"$f":"IF($X$7=$V626,$S$8*J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W626,$W626=\"\"),OR(Y$7=$V626,X626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W626,$W626=\"\"),OR(Z$7=$V626,Y626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W626,$W626=\"\"),OR(AA$7=$V626,Z626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W626,$W626=\"\"),OR(AB$7=$V626,AA626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W626,$W626=\"\"),OR(AC$7=$V626,AB626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W626,$W626=\"\"),OR(AD$7=$V626,AC626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W626,$W626=\"\"),OR(AE$7=$V626,AD626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W626,$W626=\"\"),OR(AF$7=$V626,AE626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W626,$W626=\"\"),OR(AG$7=$V626,AF626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W626,$W626=\"\"),OR(AH$7=$V626,AG626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W626,$W626=\"\"),OR(AI$7=$V626,AH626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W626,$W626=\"\"),OR(AJ$7=$V626,AI626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W626,$W626=\"\"),OR(AK$7=$V626,AJ626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W626,$W626=\"\"),OR(AL$7=$V626,AK626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W626,$W626=\"\"),OR(AM$7=$V626,AL626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W626,$W626=\"\"),OR(AN$7=$V626,AM626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W626,$W626=\"\"),OR(AO$7=$V626,AN626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W626,$W626=\"\"),OR(AP$7=$V626,AO626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W626,$W626=\"\"),OR(AQ$7=$V626,AP626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W626,$W626=\"\"),OR(AR$7=$V626,AQ626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W626,$W626=\"\"),OR(AS$7=$V626,AR626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W626,$W626=\"\"),OR(AT$7=$V626,AS626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W626,$W626=\"\"),OR(AU$7=$V626,AT626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W626,$W626=\"\"),OR(AV$7=$V626,AU626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W626,$W626=\"\"),OR(AW$7=$V626,AV626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W626,$W626=\"\"),OR(AX$7=$V626,AW626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W626,$W626=\"\"),OR(AY$7=$V626,AX626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W626,$W626=\"\"),OR(AZ$7=$V626,AY626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W626,$W626=\"\"),OR(BA$7=$V626,AZ626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W626,$W626=\"\"),OR(BB$7=$V626,BA626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W626,$W626=\"\"),OR(BC$7=$V626,BB626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W626,$W626=\"\"),OR(BD$7=$V626,BC626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W626,$W626=\"\"),OR(BE$7=$V626,BD626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W626,$W626=\"\"),OR(BF$7=$V626,BE626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W626,$W626=\"\"),OR(BG$7=$V626,BF626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W626,$W626=\"\"),OR(BH$7=$V626,BG626<>\" \")),$S626*$J626*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[620,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A627,1)),\"\",INDEX(Database[Project Name],A627,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A627,1)),\"\",INDEX(Database[Watershed],$A627,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A627,1)),\"\",INDEX(Database[BMP Type],$A627,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A627,1)),\"\",INDEX(Database[BMP Sub-type],$A627,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A627,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A627,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A627,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A627,1))","v":""},{"$f":"IF(H627=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G627,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H627=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G627,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H627=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G627,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A627,1)),\"\",INDEX(Database[BMP Size],$A627,1))","v":""},{"$f":"IF(B627=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G627,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A627,1)),\"\",INDEX(Database[Service Level],$A627,1))","v":""},{"$f":"IF(B627=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G627,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B627=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G627,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A627,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A627,1))","v":""},{"$f":"IF(B627=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G627,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A627,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A627,1))","v":""},"",{"$f":"IF(B627=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G627,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A627,1)),\"\",INDEX(Database[Comments (text)],$A627,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A627,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A627,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A627,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A627,1))","v":""},{"$f":"IF($X$7=$V627,$S$8*J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W627,$W627=\"\"),OR(Y$7=$V627,X627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W627,$W627=\"\"),OR(Z$7=$V627,Y627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W627,$W627=\"\"),OR(AA$7=$V627,Z627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W627,$W627=\"\"),OR(AB$7=$V627,AA627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W627,$W627=\"\"),OR(AC$7=$V627,AB627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W627,$W627=\"\"),OR(AD$7=$V627,AC627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W627,$W627=\"\"),OR(AE$7=$V627,AD627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W627,$W627=\"\"),OR(AF$7=$V627,AE627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W627,$W627=\"\"),OR(AG$7=$V627,AF627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W627,$W627=\"\"),OR(AH$7=$V627,AG627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W627,$W627=\"\"),OR(AI$7=$V627,AH627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W627,$W627=\"\"),OR(AJ$7=$V627,AI627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W627,$W627=\"\"),OR(AK$7=$V627,AJ627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W627,$W627=\"\"),OR(AL$7=$V627,AK627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W627,$W627=\"\"),OR(AM$7=$V627,AL627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W627,$W627=\"\"),OR(AN$7=$V627,AM627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W627,$W627=\"\"),OR(AO$7=$V627,AN627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W627,$W627=\"\"),OR(AP$7=$V627,AO627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W627,$W627=\"\"),OR(AQ$7=$V627,AP627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W627,$W627=\"\"),OR(AR$7=$V627,AQ627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W627,$W627=\"\"),OR(AS$7=$V627,AR627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W627,$W627=\"\"),OR(AT$7=$V627,AS627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W627,$W627=\"\"),OR(AU$7=$V627,AT627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W627,$W627=\"\"),OR(AV$7=$V627,AU627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W627,$W627=\"\"),OR(AW$7=$V627,AV627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W627,$W627=\"\"),OR(AX$7=$V627,AW627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W627,$W627=\"\"),OR(AY$7=$V627,AX627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W627,$W627=\"\"),OR(AZ$7=$V627,AY627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W627,$W627=\"\"),OR(BA$7=$V627,AZ627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W627,$W627=\"\"),OR(BB$7=$V627,BA627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W627,$W627=\"\"),OR(BC$7=$V627,BB627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W627,$W627=\"\"),OR(BD$7=$V627,BC627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W627,$W627=\"\"),OR(BE$7=$V627,BD627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W627,$W627=\"\"),OR(BF$7=$V627,BE627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W627,$W627=\"\"),OR(BG$7=$V627,BF627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W627,$W627=\"\"),OR(BH$7=$V627,BG627<>\" \")),$S627*$J627*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[621,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A628,1)),\"\",INDEX(Database[Project Name],A628,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A628,1)),\"\",INDEX(Database[Watershed],$A628,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A628,1)),\"\",INDEX(Database[BMP Type],$A628,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A628,1)),\"\",INDEX(Database[BMP Sub-type],$A628,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A628,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A628,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A628,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A628,1))","v":""},{"$f":"IF(H628=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G628,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H628=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G628,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H628=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G628,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A628,1)),\"\",INDEX(Database[BMP Size],$A628,1))","v":""},{"$f":"IF(B628=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G628,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A628,1)),\"\",INDEX(Database[Service Level],$A628,1))","v":""},{"$f":"IF(B628=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G628,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B628=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G628,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A628,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A628,1))","v":""},{"$f":"IF(B628=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G628,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A628,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A628,1))","v":""},"",{"$f":"IF(B628=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G628,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A628,1)),\"\",INDEX(Database[Comments (text)],$A628,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A628,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A628,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A628,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A628,1))","v":""},{"$f":"IF($X$7=$V628,$S$8*J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W628,$W628=\"\"),OR(Y$7=$V628,X628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W628,$W628=\"\"),OR(Z$7=$V628,Y628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W628,$W628=\"\"),OR(AA$7=$V628,Z628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W628,$W628=\"\"),OR(AB$7=$V628,AA628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W628,$W628=\"\"),OR(AC$7=$V628,AB628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W628,$W628=\"\"),OR(AD$7=$V628,AC628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W628,$W628=\"\"),OR(AE$7=$V628,AD628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W628,$W628=\"\"),OR(AF$7=$V628,AE628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W628,$W628=\"\"),OR(AG$7=$V628,AF628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W628,$W628=\"\"),OR(AH$7=$V628,AG628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W628,$W628=\"\"),OR(AI$7=$V628,AH628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W628,$W628=\"\"),OR(AJ$7=$V628,AI628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W628,$W628=\"\"),OR(AK$7=$V628,AJ628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W628,$W628=\"\"),OR(AL$7=$V628,AK628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W628,$W628=\"\"),OR(AM$7=$V628,AL628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W628,$W628=\"\"),OR(AN$7=$V628,AM628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W628,$W628=\"\"),OR(AO$7=$V628,AN628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W628,$W628=\"\"),OR(AP$7=$V628,AO628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W628,$W628=\"\"),OR(AQ$7=$V628,AP628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W628,$W628=\"\"),OR(AR$7=$V628,AQ628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W628,$W628=\"\"),OR(AS$7=$V628,AR628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W628,$W628=\"\"),OR(AT$7=$V628,AS628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W628,$W628=\"\"),OR(AU$7=$V628,AT628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W628,$W628=\"\"),OR(AV$7=$V628,AU628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W628,$W628=\"\"),OR(AW$7=$V628,AV628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W628,$W628=\"\"),OR(AX$7=$V628,AW628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W628,$W628=\"\"),OR(AY$7=$V628,AX628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W628,$W628=\"\"),OR(AZ$7=$V628,AY628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W628,$W628=\"\"),OR(BA$7=$V628,AZ628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W628,$W628=\"\"),OR(BB$7=$V628,BA628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W628,$W628=\"\"),OR(BC$7=$V628,BB628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W628,$W628=\"\"),OR(BD$7=$V628,BC628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W628,$W628=\"\"),OR(BE$7=$V628,BD628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W628,$W628=\"\"),OR(BF$7=$V628,BE628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W628,$W628=\"\"),OR(BG$7=$V628,BF628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W628,$W628=\"\"),OR(BH$7=$V628,BG628<>\" \")),$S628*$J628*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[622,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A629,1)),\"\",INDEX(Database[Project Name],A629,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A629,1)),\"\",INDEX(Database[Watershed],$A629,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A629,1)),\"\",INDEX(Database[BMP Type],$A629,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A629,1)),\"\",INDEX(Database[BMP Sub-type],$A629,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A629,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A629,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A629,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A629,1))","v":""},{"$f":"IF(H629=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G629,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H629=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G629,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H629=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G629,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A629,1)),\"\",INDEX(Database[BMP Size],$A629,1))","v":""},{"$f":"IF(B629=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G629,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A629,1)),\"\",INDEX(Database[Service Level],$A629,1))","v":""},{"$f":"IF(B629=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G629,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B629=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G629,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A629,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A629,1))","v":""},{"$f":"IF(B629=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G629,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A629,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A629,1))","v":""},"",{"$f":"IF(B629=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G629,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A629,1)),\"\",INDEX(Database[Comments (text)],$A629,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A629,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A629,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A629,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A629,1))","v":""},{"$f":"IF($X$7=$V629,$S$8*J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W629,$W629=\"\"),OR(Y$7=$V629,X629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W629,$W629=\"\"),OR(Z$7=$V629,Y629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W629,$W629=\"\"),OR(AA$7=$V629,Z629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W629,$W629=\"\"),OR(AB$7=$V629,AA629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W629,$W629=\"\"),OR(AC$7=$V629,AB629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W629,$W629=\"\"),OR(AD$7=$V629,AC629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W629,$W629=\"\"),OR(AE$7=$V629,AD629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W629,$W629=\"\"),OR(AF$7=$V629,AE629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W629,$W629=\"\"),OR(AG$7=$V629,AF629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W629,$W629=\"\"),OR(AH$7=$V629,AG629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W629,$W629=\"\"),OR(AI$7=$V629,AH629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W629,$W629=\"\"),OR(AJ$7=$V629,AI629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W629,$W629=\"\"),OR(AK$7=$V629,AJ629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W629,$W629=\"\"),OR(AL$7=$V629,AK629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W629,$W629=\"\"),OR(AM$7=$V629,AL629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W629,$W629=\"\"),OR(AN$7=$V629,AM629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W629,$W629=\"\"),OR(AO$7=$V629,AN629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W629,$W629=\"\"),OR(AP$7=$V629,AO629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W629,$W629=\"\"),OR(AQ$7=$V629,AP629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W629,$W629=\"\"),OR(AR$7=$V629,AQ629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W629,$W629=\"\"),OR(AS$7=$V629,AR629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W629,$W629=\"\"),OR(AT$7=$V629,AS629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W629,$W629=\"\"),OR(AU$7=$V629,AT629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W629,$W629=\"\"),OR(AV$7=$V629,AU629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W629,$W629=\"\"),OR(AW$7=$V629,AV629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W629,$W629=\"\"),OR(AX$7=$V629,AW629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W629,$W629=\"\"),OR(AY$7=$V629,AX629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W629,$W629=\"\"),OR(AZ$7=$V629,AY629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W629,$W629=\"\"),OR(BA$7=$V629,AZ629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W629,$W629=\"\"),OR(BB$7=$V629,BA629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W629,$W629=\"\"),OR(BC$7=$V629,BB629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W629,$W629=\"\"),OR(BD$7=$V629,BC629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W629,$W629=\"\"),OR(BE$7=$V629,BD629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W629,$W629=\"\"),OR(BF$7=$V629,BE629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W629,$W629=\"\"),OR(BG$7=$V629,BF629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W629,$W629=\"\"),OR(BH$7=$V629,BG629<>\" \")),$S629*$J629*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[623,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A630,1)),\"\",INDEX(Database[Project Name],A630,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A630,1)),\"\",INDEX(Database[Watershed],$A630,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A630,1)),\"\",INDEX(Database[BMP Type],$A630,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A630,1)),\"\",INDEX(Database[BMP Sub-type],$A630,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A630,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A630,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A630,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A630,1))","v":""},{"$f":"IF(H630=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G630,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H630=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G630,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H630=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G630,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A630,1)),\"\",INDEX(Database[BMP Size],$A630,1))","v":""},{"$f":"IF(B630=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G630,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A630,1)),\"\",INDEX(Database[Service Level],$A630,1))","v":""},{"$f":"IF(B630=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G630,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B630=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G630,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A630,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A630,1))","v":""},{"$f":"IF(B630=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G630,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A630,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A630,1))","v":""},"",{"$f":"IF(B630=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G630,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A630,1)),\"\",INDEX(Database[Comments (text)],$A630,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A630,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A630,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A630,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A630,1))","v":""},{"$f":"IF($X$7=$V630,$S$8*J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W630,$W630=\"\"),OR(Y$7=$V630,X630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W630,$W630=\"\"),OR(Z$7=$V630,Y630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W630,$W630=\"\"),OR(AA$7=$V630,Z630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W630,$W630=\"\"),OR(AB$7=$V630,AA630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W630,$W630=\"\"),OR(AC$7=$V630,AB630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W630,$W630=\"\"),OR(AD$7=$V630,AC630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W630,$W630=\"\"),OR(AE$7=$V630,AD630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W630,$W630=\"\"),OR(AF$7=$V630,AE630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W630,$W630=\"\"),OR(AG$7=$V630,AF630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W630,$W630=\"\"),OR(AH$7=$V630,AG630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W630,$W630=\"\"),OR(AI$7=$V630,AH630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W630,$W630=\"\"),OR(AJ$7=$V630,AI630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W630,$W630=\"\"),OR(AK$7=$V630,AJ630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W630,$W630=\"\"),OR(AL$7=$V630,AK630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W630,$W630=\"\"),OR(AM$7=$V630,AL630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W630,$W630=\"\"),OR(AN$7=$V630,AM630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W630,$W630=\"\"),OR(AO$7=$V630,AN630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W630,$W630=\"\"),OR(AP$7=$V630,AO630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W630,$W630=\"\"),OR(AQ$7=$V630,AP630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W630,$W630=\"\"),OR(AR$7=$V630,AQ630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W630,$W630=\"\"),OR(AS$7=$V630,AR630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W630,$W630=\"\"),OR(AT$7=$V630,AS630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W630,$W630=\"\"),OR(AU$7=$V630,AT630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W630,$W630=\"\"),OR(AV$7=$V630,AU630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W630,$W630=\"\"),OR(AW$7=$V630,AV630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W630,$W630=\"\"),OR(AX$7=$V630,AW630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W630,$W630=\"\"),OR(AY$7=$V630,AX630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W630,$W630=\"\"),OR(AZ$7=$V630,AY630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W630,$W630=\"\"),OR(BA$7=$V630,AZ630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W630,$W630=\"\"),OR(BB$7=$V630,BA630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W630,$W630=\"\"),OR(BC$7=$V630,BB630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W630,$W630=\"\"),OR(BD$7=$V630,BC630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W630,$W630=\"\"),OR(BE$7=$V630,BD630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W630,$W630=\"\"),OR(BF$7=$V630,BE630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W630,$W630=\"\"),OR(BG$7=$V630,BF630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W630,$W630=\"\"),OR(BH$7=$V630,BG630<>\" \")),$S630*$J630*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[624,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A631,1)),\"\",INDEX(Database[Project Name],A631,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A631,1)),\"\",INDEX(Database[Watershed],$A631,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A631,1)),\"\",INDEX(Database[BMP Type],$A631,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A631,1)),\"\",INDEX(Database[BMP Sub-type],$A631,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A631,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A631,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A631,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A631,1))","v":""},{"$f":"IF(H631=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G631,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H631=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G631,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H631=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G631,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A631,1)),\"\",INDEX(Database[BMP Size],$A631,1))","v":""},{"$f":"IF(B631=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G631,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A631,1)),\"\",INDEX(Database[Service Level],$A631,1))","v":""},{"$f":"IF(B631=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G631,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B631=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G631,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A631,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A631,1))","v":""},{"$f":"IF(B631=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G631,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A631,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A631,1))","v":""},"",{"$f":"IF(B631=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G631,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A631,1)),\"\",INDEX(Database[Comments (text)],$A631,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A631,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A631,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A631,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A631,1))","v":""},{"$f":"IF($X$7=$V631,$S$8*J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W631,$W631=\"\"),OR(Y$7=$V631,X631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W631,$W631=\"\"),OR(Z$7=$V631,Y631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W631,$W631=\"\"),OR(AA$7=$V631,Z631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W631,$W631=\"\"),OR(AB$7=$V631,AA631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W631,$W631=\"\"),OR(AC$7=$V631,AB631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W631,$W631=\"\"),OR(AD$7=$V631,AC631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W631,$W631=\"\"),OR(AE$7=$V631,AD631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W631,$W631=\"\"),OR(AF$7=$V631,AE631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W631,$W631=\"\"),OR(AG$7=$V631,AF631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W631,$W631=\"\"),OR(AH$7=$V631,AG631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W631,$W631=\"\"),OR(AI$7=$V631,AH631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W631,$W631=\"\"),OR(AJ$7=$V631,AI631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W631,$W631=\"\"),OR(AK$7=$V631,AJ631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W631,$W631=\"\"),OR(AL$7=$V631,AK631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W631,$W631=\"\"),OR(AM$7=$V631,AL631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W631,$W631=\"\"),OR(AN$7=$V631,AM631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W631,$W631=\"\"),OR(AO$7=$V631,AN631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W631,$W631=\"\"),OR(AP$7=$V631,AO631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W631,$W631=\"\"),OR(AQ$7=$V631,AP631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W631,$W631=\"\"),OR(AR$7=$V631,AQ631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W631,$W631=\"\"),OR(AS$7=$V631,AR631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W631,$W631=\"\"),OR(AT$7=$V631,AS631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W631,$W631=\"\"),OR(AU$7=$V631,AT631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W631,$W631=\"\"),OR(AV$7=$V631,AU631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W631,$W631=\"\"),OR(AW$7=$V631,AV631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W631,$W631=\"\"),OR(AX$7=$V631,AW631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W631,$W631=\"\"),OR(AY$7=$V631,AX631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W631,$W631=\"\"),OR(AZ$7=$V631,AY631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W631,$W631=\"\"),OR(BA$7=$V631,AZ631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W631,$W631=\"\"),OR(BB$7=$V631,BA631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W631,$W631=\"\"),OR(BC$7=$V631,BB631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W631,$W631=\"\"),OR(BD$7=$V631,BC631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W631,$W631=\"\"),OR(BE$7=$V631,BD631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W631,$W631=\"\"),OR(BF$7=$V631,BE631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W631,$W631=\"\"),OR(BG$7=$V631,BF631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W631,$W631=\"\"),OR(BH$7=$V631,BG631<>\" \")),$S631*$J631*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[625,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A632,1)),\"\",INDEX(Database[Project Name],A632,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A632,1)),\"\",INDEX(Database[Watershed],$A632,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A632,1)),\"\",INDEX(Database[BMP Type],$A632,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A632,1)),\"\",INDEX(Database[BMP Sub-type],$A632,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A632,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A632,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A632,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A632,1))","v":""},{"$f":"IF(H632=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G632,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H632=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G632,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H632=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G632,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A632,1)),\"\",INDEX(Database[BMP Size],$A632,1))","v":""},{"$f":"IF(B632=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G632,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A632,1)),\"\",INDEX(Database[Service Level],$A632,1))","v":""},{"$f":"IF(B632=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G632,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B632=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G632,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A632,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A632,1))","v":""},{"$f":"IF(B632=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G632,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A632,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A632,1))","v":""},"",{"$f":"IF(B632=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G632,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A632,1)),\"\",INDEX(Database[Comments (text)],$A632,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A632,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A632,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A632,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A632,1))","v":""},{"$f":"IF($X$7=$V632,$S$8*J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W632,$W632=\"\"),OR(Y$7=$V632,X632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W632,$W632=\"\"),OR(Z$7=$V632,Y632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W632,$W632=\"\"),OR(AA$7=$V632,Z632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W632,$W632=\"\"),OR(AB$7=$V632,AA632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W632,$W632=\"\"),OR(AC$7=$V632,AB632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W632,$W632=\"\"),OR(AD$7=$V632,AC632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W632,$W632=\"\"),OR(AE$7=$V632,AD632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W632,$W632=\"\"),OR(AF$7=$V632,AE632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W632,$W632=\"\"),OR(AG$7=$V632,AF632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W632,$W632=\"\"),OR(AH$7=$V632,AG632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W632,$W632=\"\"),OR(AI$7=$V632,AH632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W632,$W632=\"\"),OR(AJ$7=$V632,AI632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W632,$W632=\"\"),OR(AK$7=$V632,AJ632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W632,$W632=\"\"),OR(AL$7=$V632,AK632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W632,$W632=\"\"),OR(AM$7=$V632,AL632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W632,$W632=\"\"),OR(AN$7=$V632,AM632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W632,$W632=\"\"),OR(AO$7=$V632,AN632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W632,$W632=\"\"),OR(AP$7=$V632,AO632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W632,$W632=\"\"),OR(AQ$7=$V632,AP632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W632,$W632=\"\"),OR(AR$7=$V632,AQ632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W632,$W632=\"\"),OR(AS$7=$V632,AR632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W632,$W632=\"\"),OR(AT$7=$V632,AS632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W632,$W632=\"\"),OR(AU$7=$V632,AT632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W632,$W632=\"\"),OR(AV$7=$V632,AU632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W632,$W632=\"\"),OR(AW$7=$V632,AV632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W632,$W632=\"\"),OR(AX$7=$V632,AW632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W632,$W632=\"\"),OR(AY$7=$V632,AX632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W632,$W632=\"\"),OR(AZ$7=$V632,AY632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W632,$W632=\"\"),OR(BA$7=$V632,AZ632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W632,$W632=\"\"),OR(BB$7=$V632,BA632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W632,$W632=\"\"),OR(BC$7=$V632,BB632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W632,$W632=\"\"),OR(BD$7=$V632,BC632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W632,$W632=\"\"),OR(BE$7=$V632,BD632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W632,$W632=\"\"),OR(BF$7=$V632,BE632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W632,$W632=\"\"),OR(BG$7=$V632,BF632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W632,$W632=\"\"),OR(BH$7=$V632,BG632<>\" \")),$S632*$J632*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[626,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A633,1)),\"\",INDEX(Database[Project Name],A633,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A633,1)),\"\",INDEX(Database[Watershed],$A633,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A633,1)),\"\",INDEX(Database[BMP Type],$A633,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A633,1)),\"\",INDEX(Database[BMP Sub-type],$A633,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A633,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A633,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A633,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A633,1))","v":""},{"$f":"IF(H633=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G633,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H633=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G633,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H633=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G633,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A633,1)),\"\",INDEX(Database[BMP Size],$A633,1))","v":""},{"$f":"IF(B633=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G633,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A633,1)),\"\",INDEX(Database[Service Level],$A633,1))","v":""},{"$f":"IF(B633=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G633,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B633=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G633,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A633,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A633,1))","v":""},{"$f":"IF(B633=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G633,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A633,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A633,1))","v":""},"",{"$f":"IF(B633=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G633,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A633,1)),\"\",INDEX(Database[Comments (text)],$A633,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A633,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A633,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A633,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A633,1))","v":""},{"$f":"IF($X$7=$V633,$S$8*J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W633,$W633=\"\"),OR(Y$7=$V633,X633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W633,$W633=\"\"),OR(Z$7=$V633,Y633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W633,$W633=\"\"),OR(AA$7=$V633,Z633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W633,$W633=\"\"),OR(AB$7=$V633,AA633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W633,$W633=\"\"),OR(AC$7=$V633,AB633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W633,$W633=\"\"),OR(AD$7=$V633,AC633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W633,$W633=\"\"),OR(AE$7=$V633,AD633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W633,$W633=\"\"),OR(AF$7=$V633,AE633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W633,$W633=\"\"),OR(AG$7=$V633,AF633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W633,$W633=\"\"),OR(AH$7=$V633,AG633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W633,$W633=\"\"),OR(AI$7=$V633,AH633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W633,$W633=\"\"),OR(AJ$7=$V633,AI633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W633,$W633=\"\"),OR(AK$7=$V633,AJ633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W633,$W633=\"\"),OR(AL$7=$V633,AK633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W633,$W633=\"\"),OR(AM$7=$V633,AL633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W633,$W633=\"\"),OR(AN$7=$V633,AM633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W633,$W633=\"\"),OR(AO$7=$V633,AN633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W633,$W633=\"\"),OR(AP$7=$V633,AO633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W633,$W633=\"\"),OR(AQ$7=$V633,AP633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W633,$W633=\"\"),OR(AR$7=$V633,AQ633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W633,$W633=\"\"),OR(AS$7=$V633,AR633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W633,$W633=\"\"),OR(AT$7=$V633,AS633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W633,$W633=\"\"),OR(AU$7=$V633,AT633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W633,$W633=\"\"),OR(AV$7=$V633,AU633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W633,$W633=\"\"),OR(AW$7=$V633,AV633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W633,$W633=\"\"),OR(AX$7=$V633,AW633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W633,$W633=\"\"),OR(AY$7=$V633,AX633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W633,$W633=\"\"),OR(AZ$7=$V633,AY633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W633,$W633=\"\"),OR(BA$7=$V633,AZ633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W633,$W633=\"\"),OR(BB$7=$V633,BA633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W633,$W633=\"\"),OR(BC$7=$V633,BB633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W633,$W633=\"\"),OR(BD$7=$V633,BC633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W633,$W633=\"\"),OR(BE$7=$V633,BD633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W633,$W633=\"\"),OR(BF$7=$V633,BE633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W633,$W633=\"\"),OR(BG$7=$V633,BF633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W633,$W633=\"\"),OR(BH$7=$V633,BG633<>\" \")),$S633*$J633*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[627,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A634,1)),\"\",INDEX(Database[Project Name],A634,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A634,1)),\"\",INDEX(Database[Watershed],$A634,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A634,1)),\"\",INDEX(Database[BMP Type],$A634,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A634,1)),\"\",INDEX(Database[BMP Sub-type],$A634,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A634,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A634,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A634,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A634,1))","v":""},{"$f":"IF(H634=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G634,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H634=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G634,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H634=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G634,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A634,1)),\"\",INDEX(Database[BMP Size],$A634,1))","v":""},{"$f":"IF(B634=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G634,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A634,1)),\"\",INDEX(Database[Service Level],$A634,1))","v":""},{"$f":"IF(B634=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G634,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B634=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G634,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A634,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A634,1))","v":""},{"$f":"IF(B634=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G634,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A634,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A634,1))","v":""},"",{"$f":"IF(B634=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G634,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A634,1)),\"\",INDEX(Database[Comments (text)],$A634,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A634,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A634,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A634,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A634,1))","v":""},{"$f":"IF($X$7=$V634,$S$8*J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W634,$W634=\"\"),OR(Y$7=$V634,X634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W634,$W634=\"\"),OR(Z$7=$V634,Y634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W634,$W634=\"\"),OR(AA$7=$V634,Z634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W634,$W634=\"\"),OR(AB$7=$V634,AA634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W634,$W634=\"\"),OR(AC$7=$V634,AB634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W634,$W634=\"\"),OR(AD$7=$V634,AC634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W634,$W634=\"\"),OR(AE$7=$V634,AD634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W634,$W634=\"\"),OR(AF$7=$V634,AE634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W634,$W634=\"\"),OR(AG$7=$V634,AF634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W634,$W634=\"\"),OR(AH$7=$V634,AG634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W634,$W634=\"\"),OR(AI$7=$V634,AH634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W634,$W634=\"\"),OR(AJ$7=$V634,AI634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W634,$W634=\"\"),OR(AK$7=$V634,AJ634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W634,$W634=\"\"),OR(AL$7=$V634,AK634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W634,$W634=\"\"),OR(AM$7=$V634,AL634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W634,$W634=\"\"),OR(AN$7=$V634,AM634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W634,$W634=\"\"),OR(AO$7=$V634,AN634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W634,$W634=\"\"),OR(AP$7=$V634,AO634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W634,$W634=\"\"),OR(AQ$7=$V634,AP634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W634,$W634=\"\"),OR(AR$7=$V634,AQ634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W634,$W634=\"\"),OR(AS$7=$V634,AR634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W634,$W634=\"\"),OR(AT$7=$V634,AS634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W634,$W634=\"\"),OR(AU$7=$V634,AT634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W634,$W634=\"\"),OR(AV$7=$V634,AU634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W634,$W634=\"\"),OR(AW$7=$V634,AV634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W634,$W634=\"\"),OR(AX$7=$V634,AW634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W634,$W634=\"\"),OR(AY$7=$V634,AX634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W634,$W634=\"\"),OR(AZ$7=$V634,AY634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W634,$W634=\"\"),OR(BA$7=$V634,AZ634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W634,$W634=\"\"),OR(BB$7=$V634,BA634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W634,$W634=\"\"),OR(BC$7=$V634,BB634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W634,$W634=\"\"),OR(BD$7=$V634,BC634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W634,$W634=\"\"),OR(BE$7=$V634,BD634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W634,$W634=\"\"),OR(BF$7=$V634,BE634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W634,$W634=\"\"),OR(BG$7=$V634,BF634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W634,$W634=\"\"),OR(BH$7=$V634,BG634<>\" \")),$S634*$J634*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[628,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A635,1)),\"\",INDEX(Database[Project Name],A635,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A635,1)),\"\",INDEX(Database[Watershed],$A635,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A635,1)),\"\",INDEX(Database[BMP Type],$A635,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A635,1)),\"\",INDEX(Database[BMP Sub-type],$A635,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A635,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A635,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A635,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A635,1))","v":""},{"$f":"IF(H635=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G635,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H635=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G635,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H635=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G635,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A635,1)),\"\",INDEX(Database[BMP Size],$A635,1))","v":""},{"$f":"IF(B635=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G635,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A635,1)),\"\",INDEX(Database[Service Level],$A635,1))","v":""},{"$f":"IF(B635=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G635,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B635=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G635,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A635,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A635,1))","v":""},{"$f":"IF(B635=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G635,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A635,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A635,1))","v":""},"",{"$f":"IF(B635=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G635,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A635,1)),\"\",INDEX(Database[Comments (text)],$A635,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A635,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A635,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A635,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A635,1))","v":""},{"$f":"IF($X$7=$V635,$S$8*J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W635,$W635=\"\"),OR(Y$7=$V635,X635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W635,$W635=\"\"),OR(Z$7=$V635,Y635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W635,$W635=\"\"),OR(AA$7=$V635,Z635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W635,$W635=\"\"),OR(AB$7=$V635,AA635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W635,$W635=\"\"),OR(AC$7=$V635,AB635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W635,$W635=\"\"),OR(AD$7=$V635,AC635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W635,$W635=\"\"),OR(AE$7=$V635,AD635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W635,$W635=\"\"),OR(AF$7=$V635,AE635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W635,$W635=\"\"),OR(AG$7=$V635,AF635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W635,$W635=\"\"),OR(AH$7=$V635,AG635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W635,$W635=\"\"),OR(AI$7=$V635,AH635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W635,$W635=\"\"),OR(AJ$7=$V635,AI635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W635,$W635=\"\"),OR(AK$7=$V635,AJ635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W635,$W635=\"\"),OR(AL$7=$V635,AK635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W635,$W635=\"\"),OR(AM$7=$V635,AL635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W635,$W635=\"\"),OR(AN$7=$V635,AM635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W635,$W635=\"\"),OR(AO$7=$V635,AN635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W635,$W635=\"\"),OR(AP$7=$V635,AO635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W635,$W635=\"\"),OR(AQ$7=$V635,AP635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W635,$W635=\"\"),OR(AR$7=$V635,AQ635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W635,$W635=\"\"),OR(AS$7=$V635,AR635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W635,$W635=\"\"),OR(AT$7=$V635,AS635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W635,$W635=\"\"),OR(AU$7=$V635,AT635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W635,$W635=\"\"),OR(AV$7=$V635,AU635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W635,$W635=\"\"),OR(AW$7=$V635,AV635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W635,$W635=\"\"),OR(AX$7=$V635,AW635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W635,$W635=\"\"),OR(AY$7=$V635,AX635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W635,$W635=\"\"),OR(AZ$7=$V635,AY635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W635,$W635=\"\"),OR(BA$7=$V635,AZ635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W635,$W635=\"\"),OR(BB$7=$V635,BA635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W635,$W635=\"\"),OR(BC$7=$V635,BB635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W635,$W635=\"\"),OR(BD$7=$V635,BC635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W635,$W635=\"\"),OR(BE$7=$V635,BD635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W635,$W635=\"\"),OR(BF$7=$V635,BE635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W635,$W635=\"\"),OR(BG$7=$V635,BF635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W635,$W635=\"\"),OR(BH$7=$V635,BG635<>\" \")),$S635*$J635*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[629,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A636,1)),\"\",INDEX(Database[Project Name],A636,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A636,1)),\"\",INDEX(Database[Watershed],$A636,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A636,1)),\"\",INDEX(Database[BMP Type],$A636,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A636,1)),\"\",INDEX(Database[BMP Sub-type],$A636,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A636,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A636,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A636,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A636,1))","v":""},{"$f":"IF(H636=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G636,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H636=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G636,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H636=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G636,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A636,1)),\"\",INDEX(Database[BMP Size],$A636,1))","v":""},{"$f":"IF(B636=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G636,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A636,1)),\"\",INDEX(Database[Service Level],$A636,1))","v":""},{"$f":"IF(B636=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G636,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B636=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G636,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A636,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A636,1))","v":""},{"$f":"IF(B636=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G636,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A636,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A636,1))","v":""},"",{"$f":"IF(B636=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G636,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A636,1)),\"\",INDEX(Database[Comments (text)],$A636,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A636,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A636,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A636,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A636,1))","v":""},{"$f":"IF($X$7=$V636,$S$8*J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W636,$W636=\"\"),OR(Y$7=$V636,X636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W636,$W636=\"\"),OR(Z$7=$V636,Y636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W636,$W636=\"\"),OR(AA$7=$V636,Z636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W636,$W636=\"\"),OR(AB$7=$V636,AA636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W636,$W636=\"\"),OR(AC$7=$V636,AB636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W636,$W636=\"\"),OR(AD$7=$V636,AC636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W636,$W636=\"\"),OR(AE$7=$V636,AD636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W636,$W636=\"\"),OR(AF$7=$V636,AE636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W636,$W636=\"\"),OR(AG$7=$V636,AF636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W636,$W636=\"\"),OR(AH$7=$V636,AG636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W636,$W636=\"\"),OR(AI$7=$V636,AH636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W636,$W636=\"\"),OR(AJ$7=$V636,AI636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W636,$W636=\"\"),OR(AK$7=$V636,AJ636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W636,$W636=\"\"),OR(AL$7=$V636,AK636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W636,$W636=\"\"),OR(AM$7=$V636,AL636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W636,$W636=\"\"),OR(AN$7=$V636,AM636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W636,$W636=\"\"),OR(AO$7=$V636,AN636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W636,$W636=\"\"),OR(AP$7=$V636,AO636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W636,$W636=\"\"),OR(AQ$7=$V636,AP636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W636,$W636=\"\"),OR(AR$7=$V636,AQ636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W636,$W636=\"\"),OR(AS$7=$V636,AR636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W636,$W636=\"\"),OR(AT$7=$V636,AS636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W636,$W636=\"\"),OR(AU$7=$V636,AT636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W636,$W636=\"\"),OR(AV$7=$V636,AU636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W636,$W636=\"\"),OR(AW$7=$V636,AV636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W636,$W636=\"\"),OR(AX$7=$V636,AW636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W636,$W636=\"\"),OR(AY$7=$V636,AX636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W636,$W636=\"\"),OR(AZ$7=$V636,AY636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W636,$W636=\"\"),OR(BA$7=$V636,AZ636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W636,$W636=\"\"),OR(BB$7=$V636,BA636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W636,$W636=\"\"),OR(BC$7=$V636,BB636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W636,$W636=\"\"),OR(BD$7=$V636,BC636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W636,$W636=\"\"),OR(BE$7=$V636,BD636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W636,$W636=\"\"),OR(BF$7=$V636,BE636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W636,$W636=\"\"),OR(BG$7=$V636,BF636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W636,$W636=\"\"),OR(BH$7=$V636,BG636<>\" \")),$S636*$J636*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[630,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A637,1)),\"\",INDEX(Database[Project Name],A637,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A637,1)),\"\",INDEX(Database[Watershed],$A637,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A637,1)),\"\",INDEX(Database[BMP Type],$A637,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A637,1)),\"\",INDEX(Database[BMP Sub-type],$A637,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A637,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A637,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A637,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A637,1))","v":""},{"$f":"IF(H637=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G637,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H637=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G637,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H637=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G637,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A637,1)),\"\",INDEX(Database[BMP Size],$A637,1))","v":""},{"$f":"IF(B637=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G637,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A637,1)),\"\",INDEX(Database[Service Level],$A637,1))","v":""},{"$f":"IF(B637=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G637,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B637=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G637,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A637,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A637,1))","v":""},{"$f":"IF(B637=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G637,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A637,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A637,1))","v":""},"",{"$f":"IF(B637=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G637,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A637,1)),\"\",INDEX(Database[Comments (text)],$A637,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A637,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A637,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A637,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A637,1))","v":""},{"$f":"IF($X$7=$V637,$S$8*J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W637,$W637=\"\"),OR(Y$7=$V637,X637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W637,$W637=\"\"),OR(Z$7=$V637,Y637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W637,$W637=\"\"),OR(AA$7=$V637,Z637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W637,$W637=\"\"),OR(AB$7=$V637,AA637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W637,$W637=\"\"),OR(AC$7=$V637,AB637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W637,$W637=\"\"),OR(AD$7=$V637,AC637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W637,$W637=\"\"),OR(AE$7=$V637,AD637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W637,$W637=\"\"),OR(AF$7=$V637,AE637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W637,$W637=\"\"),OR(AG$7=$V637,AF637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W637,$W637=\"\"),OR(AH$7=$V637,AG637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W637,$W637=\"\"),OR(AI$7=$V637,AH637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W637,$W637=\"\"),OR(AJ$7=$V637,AI637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W637,$W637=\"\"),OR(AK$7=$V637,AJ637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W637,$W637=\"\"),OR(AL$7=$V637,AK637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W637,$W637=\"\"),OR(AM$7=$V637,AL637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W637,$W637=\"\"),OR(AN$7=$V637,AM637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W637,$W637=\"\"),OR(AO$7=$V637,AN637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W637,$W637=\"\"),OR(AP$7=$V637,AO637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W637,$W637=\"\"),OR(AQ$7=$V637,AP637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W637,$W637=\"\"),OR(AR$7=$V637,AQ637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W637,$W637=\"\"),OR(AS$7=$V637,AR637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W637,$W637=\"\"),OR(AT$7=$V637,AS637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W637,$W637=\"\"),OR(AU$7=$V637,AT637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W637,$W637=\"\"),OR(AV$7=$V637,AU637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W637,$W637=\"\"),OR(AW$7=$V637,AV637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W637,$W637=\"\"),OR(AX$7=$V637,AW637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W637,$W637=\"\"),OR(AY$7=$V637,AX637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W637,$W637=\"\"),OR(AZ$7=$V637,AY637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W637,$W637=\"\"),OR(BA$7=$V637,AZ637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W637,$W637=\"\"),OR(BB$7=$V637,BA637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W637,$W637=\"\"),OR(BC$7=$V637,BB637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W637,$W637=\"\"),OR(BD$7=$V637,BC637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W637,$W637=\"\"),OR(BE$7=$V637,BD637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W637,$W637=\"\"),OR(BF$7=$V637,BE637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W637,$W637=\"\"),OR(BG$7=$V637,BF637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W637,$W637=\"\"),OR(BH$7=$V637,BG637<>\" \")),$S637*$J637*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[631,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A638,1)),\"\",INDEX(Database[Project Name],A638,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A638,1)),\"\",INDEX(Database[Watershed],$A638,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A638,1)),\"\",INDEX(Database[BMP Type],$A638,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A638,1)),\"\",INDEX(Database[BMP Sub-type],$A638,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A638,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A638,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A638,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A638,1))","v":""},{"$f":"IF(H638=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G638,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H638=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G638,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H638=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G638,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A638,1)),\"\",INDEX(Database[BMP Size],$A638,1))","v":""},{"$f":"IF(B638=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G638,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A638,1)),\"\",INDEX(Database[Service Level],$A638,1))","v":""},{"$f":"IF(B638=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G638,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B638=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G638,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A638,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A638,1))","v":""},{"$f":"IF(B638=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G638,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A638,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A638,1))","v":""},"",{"$f":"IF(B638=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G638,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A638,1)),\"\",INDEX(Database[Comments (text)],$A638,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A638,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A638,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A638,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A638,1))","v":""},{"$f":"IF($X$7=$V638,$S$8*J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W638,$W638=\"\"),OR(Y$7=$V638,X638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W638,$W638=\"\"),OR(Z$7=$V638,Y638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W638,$W638=\"\"),OR(AA$7=$V638,Z638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W638,$W638=\"\"),OR(AB$7=$V638,AA638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W638,$W638=\"\"),OR(AC$7=$V638,AB638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W638,$W638=\"\"),OR(AD$7=$V638,AC638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W638,$W638=\"\"),OR(AE$7=$V638,AD638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W638,$W638=\"\"),OR(AF$7=$V638,AE638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W638,$W638=\"\"),OR(AG$7=$V638,AF638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W638,$W638=\"\"),OR(AH$7=$V638,AG638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W638,$W638=\"\"),OR(AI$7=$V638,AH638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W638,$W638=\"\"),OR(AJ$7=$V638,AI638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W638,$W638=\"\"),OR(AK$7=$V638,AJ638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W638,$W638=\"\"),OR(AL$7=$V638,AK638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W638,$W638=\"\"),OR(AM$7=$V638,AL638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W638,$W638=\"\"),OR(AN$7=$V638,AM638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W638,$W638=\"\"),OR(AO$7=$V638,AN638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W638,$W638=\"\"),OR(AP$7=$V638,AO638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W638,$W638=\"\"),OR(AQ$7=$V638,AP638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W638,$W638=\"\"),OR(AR$7=$V638,AQ638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W638,$W638=\"\"),OR(AS$7=$V638,AR638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W638,$W638=\"\"),OR(AT$7=$V638,AS638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W638,$W638=\"\"),OR(AU$7=$V638,AT638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W638,$W638=\"\"),OR(AV$7=$V638,AU638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W638,$W638=\"\"),OR(AW$7=$V638,AV638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W638,$W638=\"\"),OR(AX$7=$V638,AW638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W638,$W638=\"\"),OR(AY$7=$V638,AX638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W638,$W638=\"\"),OR(AZ$7=$V638,AY638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W638,$W638=\"\"),OR(BA$7=$V638,AZ638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W638,$W638=\"\"),OR(BB$7=$V638,BA638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W638,$W638=\"\"),OR(BC$7=$V638,BB638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W638,$W638=\"\"),OR(BD$7=$V638,BC638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W638,$W638=\"\"),OR(BE$7=$V638,BD638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W638,$W638=\"\"),OR(BF$7=$V638,BE638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W638,$W638=\"\"),OR(BG$7=$V638,BF638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W638,$W638=\"\"),OR(BH$7=$V638,BG638<>\" \")),$S638*$J638*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[632,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A639,1)),\"\",INDEX(Database[Project Name],A639,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A639,1)),\"\",INDEX(Database[Watershed],$A639,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A639,1)),\"\",INDEX(Database[BMP Type],$A639,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A639,1)),\"\",INDEX(Database[BMP Sub-type],$A639,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A639,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A639,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A639,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A639,1))","v":""},{"$f":"IF(H639=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G639,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H639=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G639,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H639=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G639,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A639,1)),\"\",INDEX(Database[BMP Size],$A639,1))","v":""},{"$f":"IF(B639=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G639,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A639,1)),\"\",INDEX(Database[Service Level],$A639,1))","v":""},{"$f":"IF(B639=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G639,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B639=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G639,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A639,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A639,1))","v":""},{"$f":"IF(B639=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G639,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A639,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A639,1))","v":""},"",{"$f":"IF(B639=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G639,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A639,1)),\"\",INDEX(Database[Comments (text)],$A639,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A639,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A639,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A639,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A639,1))","v":""},{"$f":"IF($X$7=$V639,$S$8*J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W639,$W639=\"\"),OR(Y$7=$V639,X639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W639,$W639=\"\"),OR(Z$7=$V639,Y639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W639,$W639=\"\"),OR(AA$7=$V639,Z639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W639,$W639=\"\"),OR(AB$7=$V639,AA639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W639,$W639=\"\"),OR(AC$7=$V639,AB639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W639,$W639=\"\"),OR(AD$7=$V639,AC639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W639,$W639=\"\"),OR(AE$7=$V639,AD639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W639,$W639=\"\"),OR(AF$7=$V639,AE639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W639,$W639=\"\"),OR(AG$7=$V639,AF639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W639,$W639=\"\"),OR(AH$7=$V639,AG639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W639,$W639=\"\"),OR(AI$7=$V639,AH639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W639,$W639=\"\"),OR(AJ$7=$V639,AI639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W639,$W639=\"\"),OR(AK$7=$V639,AJ639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W639,$W639=\"\"),OR(AL$7=$V639,AK639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W639,$W639=\"\"),OR(AM$7=$V639,AL639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W639,$W639=\"\"),OR(AN$7=$V639,AM639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W639,$W639=\"\"),OR(AO$7=$V639,AN639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W639,$W639=\"\"),OR(AP$7=$V639,AO639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W639,$W639=\"\"),OR(AQ$7=$V639,AP639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W639,$W639=\"\"),OR(AR$7=$V639,AQ639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W639,$W639=\"\"),OR(AS$7=$V639,AR639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W639,$W639=\"\"),OR(AT$7=$V639,AS639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W639,$W639=\"\"),OR(AU$7=$V639,AT639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W639,$W639=\"\"),OR(AV$7=$V639,AU639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W639,$W639=\"\"),OR(AW$7=$V639,AV639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W639,$W639=\"\"),OR(AX$7=$V639,AW639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W639,$W639=\"\"),OR(AY$7=$V639,AX639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W639,$W639=\"\"),OR(AZ$7=$V639,AY639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W639,$W639=\"\"),OR(BA$7=$V639,AZ639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W639,$W639=\"\"),OR(BB$7=$V639,BA639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W639,$W639=\"\"),OR(BC$7=$V639,BB639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W639,$W639=\"\"),OR(BD$7=$V639,BC639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W639,$W639=\"\"),OR(BE$7=$V639,BD639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W639,$W639=\"\"),OR(BF$7=$V639,BE639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W639,$W639=\"\"),OR(BG$7=$V639,BF639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W639,$W639=\"\"),OR(BH$7=$V639,BG639<>\" \")),$S639*$J639*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[633,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A640,1)),\"\",INDEX(Database[Project Name],A640,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A640,1)),\"\",INDEX(Database[Watershed],$A640,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A640,1)),\"\",INDEX(Database[BMP Type],$A640,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A640,1)),\"\",INDEX(Database[BMP Sub-type],$A640,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A640,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A640,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A640,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A640,1))","v":""},{"$f":"IF(H640=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G640,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H640=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G640,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H640=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G640,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A640,1)),\"\",INDEX(Database[BMP Size],$A640,1))","v":""},{"$f":"IF(B640=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G640,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A640,1)),\"\",INDEX(Database[Service Level],$A640,1))","v":""},{"$f":"IF(B640=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G640,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B640=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G640,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A640,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A640,1))","v":""},{"$f":"IF(B640=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G640,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A640,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A640,1))","v":""},"",{"$f":"IF(B640=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G640,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A640,1)),\"\",INDEX(Database[Comments (text)],$A640,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A640,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A640,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A640,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A640,1))","v":""},{"$f":"IF($X$7=$V640,$S$8*J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W640,$W640=\"\"),OR(Y$7=$V640,X640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W640,$W640=\"\"),OR(Z$7=$V640,Y640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W640,$W640=\"\"),OR(AA$7=$V640,Z640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W640,$W640=\"\"),OR(AB$7=$V640,AA640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W640,$W640=\"\"),OR(AC$7=$V640,AB640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W640,$W640=\"\"),OR(AD$7=$V640,AC640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W640,$W640=\"\"),OR(AE$7=$V640,AD640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W640,$W640=\"\"),OR(AF$7=$V640,AE640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W640,$W640=\"\"),OR(AG$7=$V640,AF640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W640,$W640=\"\"),OR(AH$7=$V640,AG640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W640,$W640=\"\"),OR(AI$7=$V640,AH640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W640,$W640=\"\"),OR(AJ$7=$V640,AI640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W640,$W640=\"\"),OR(AK$7=$V640,AJ640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W640,$W640=\"\"),OR(AL$7=$V640,AK640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W640,$W640=\"\"),OR(AM$7=$V640,AL640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W640,$W640=\"\"),OR(AN$7=$V640,AM640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W640,$W640=\"\"),OR(AO$7=$V640,AN640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W640,$W640=\"\"),OR(AP$7=$V640,AO640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W640,$W640=\"\"),OR(AQ$7=$V640,AP640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W640,$W640=\"\"),OR(AR$7=$V640,AQ640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W640,$W640=\"\"),OR(AS$7=$V640,AR640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W640,$W640=\"\"),OR(AT$7=$V640,AS640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W640,$W640=\"\"),OR(AU$7=$V640,AT640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W640,$W640=\"\"),OR(AV$7=$V640,AU640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W640,$W640=\"\"),OR(AW$7=$V640,AV640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W640,$W640=\"\"),OR(AX$7=$V640,AW640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W640,$W640=\"\"),OR(AY$7=$V640,AX640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W640,$W640=\"\"),OR(AZ$7=$V640,AY640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W640,$W640=\"\"),OR(BA$7=$V640,AZ640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W640,$W640=\"\"),OR(BB$7=$V640,BA640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W640,$W640=\"\"),OR(BC$7=$V640,BB640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W640,$W640=\"\"),OR(BD$7=$V640,BC640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W640,$W640=\"\"),OR(BE$7=$V640,BD640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W640,$W640=\"\"),OR(BF$7=$V640,BE640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W640,$W640=\"\"),OR(BG$7=$V640,BF640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W640,$W640=\"\"),OR(BH$7=$V640,BG640<>\" \")),$S640*$J640*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[634,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A641,1)),\"\",INDEX(Database[Project Name],A641,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A641,1)),\"\",INDEX(Database[Watershed],$A641,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A641,1)),\"\",INDEX(Database[BMP Type],$A641,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A641,1)),\"\",INDEX(Database[BMP Sub-type],$A641,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A641,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A641,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A641,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A641,1))","v":""},{"$f":"IF(H641=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G641,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H641=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G641,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H641=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G641,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A641,1)),\"\",INDEX(Database[BMP Size],$A641,1))","v":""},{"$f":"IF(B641=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G641,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A641,1)),\"\",INDEX(Database[Service Level],$A641,1))","v":""},{"$f":"IF(B641=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G641,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B641=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G641,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A641,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A641,1))","v":""},{"$f":"IF(B641=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G641,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A641,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A641,1))","v":""},"",{"$f":"IF(B641=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G641,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A641,1)),\"\",INDEX(Database[Comments (text)],$A641,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A641,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A641,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A641,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A641,1))","v":""},{"$f":"IF($X$7=$V641,$S$8*J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W641,$W641=\"\"),OR(Y$7=$V641,X641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W641,$W641=\"\"),OR(Z$7=$V641,Y641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W641,$W641=\"\"),OR(AA$7=$V641,Z641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W641,$W641=\"\"),OR(AB$7=$V641,AA641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W641,$W641=\"\"),OR(AC$7=$V641,AB641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W641,$W641=\"\"),OR(AD$7=$V641,AC641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W641,$W641=\"\"),OR(AE$7=$V641,AD641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W641,$W641=\"\"),OR(AF$7=$V641,AE641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W641,$W641=\"\"),OR(AG$7=$V641,AF641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W641,$W641=\"\"),OR(AH$7=$V641,AG641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W641,$W641=\"\"),OR(AI$7=$V641,AH641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W641,$W641=\"\"),OR(AJ$7=$V641,AI641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W641,$W641=\"\"),OR(AK$7=$V641,AJ641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W641,$W641=\"\"),OR(AL$7=$V641,AK641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W641,$W641=\"\"),OR(AM$7=$V641,AL641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W641,$W641=\"\"),OR(AN$7=$V641,AM641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W641,$W641=\"\"),OR(AO$7=$V641,AN641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W641,$W641=\"\"),OR(AP$7=$V641,AO641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W641,$W641=\"\"),OR(AQ$7=$V641,AP641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W641,$W641=\"\"),OR(AR$7=$V641,AQ641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W641,$W641=\"\"),OR(AS$7=$V641,AR641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W641,$W641=\"\"),OR(AT$7=$V641,AS641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W641,$W641=\"\"),OR(AU$7=$V641,AT641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W641,$W641=\"\"),OR(AV$7=$V641,AU641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W641,$W641=\"\"),OR(AW$7=$V641,AV641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W641,$W641=\"\"),OR(AX$7=$V641,AW641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W641,$W641=\"\"),OR(AY$7=$V641,AX641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W641,$W641=\"\"),OR(AZ$7=$V641,AY641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W641,$W641=\"\"),OR(BA$7=$V641,AZ641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W641,$W641=\"\"),OR(BB$7=$V641,BA641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W641,$W641=\"\"),OR(BC$7=$V641,BB641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W641,$W641=\"\"),OR(BD$7=$V641,BC641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W641,$W641=\"\"),OR(BE$7=$V641,BD641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W641,$W641=\"\"),OR(BF$7=$V641,BE641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W641,$W641=\"\"),OR(BG$7=$V641,BF641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W641,$W641=\"\"),OR(BH$7=$V641,BG641<>\" \")),$S641*$J641*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[635,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A642,1)),\"\",INDEX(Database[Project Name],A642,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A642,1)),\"\",INDEX(Database[Watershed],$A642,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A642,1)),\"\",INDEX(Database[BMP Type],$A642,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A642,1)),\"\",INDEX(Database[BMP Sub-type],$A642,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A642,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A642,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A642,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A642,1))","v":""},{"$f":"IF(H642=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G642,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H642=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G642,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H642=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G642,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A642,1)),\"\",INDEX(Database[BMP Size],$A642,1))","v":""},{"$f":"IF(B642=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G642,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A642,1)),\"\",INDEX(Database[Service Level],$A642,1))","v":""},{"$f":"IF(B642=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G642,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B642=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G642,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A642,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A642,1))","v":""},{"$f":"IF(B642=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G642,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A642,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A642,1))","v":""},"",{"$f":"IF(B642=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G642,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A642,1)),\"\",INDEX(Database[Comments (text)],$A642,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A642,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A642,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A642,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A642,1))","v":""},{"$f":"IF($X$7=$V642,$S$8*J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W642,$W642=\"\"),OR(Y$7=$V642,X642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W642,$W642=\"\"),OR(Z$7=$V642,Y642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W642,$W642=\"\"),OR(AA$7=$V642,Z642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W642,$W642=\"\"),OR(AB$7=$V642,AA642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W642,$W642=\"\"),OR(AC$7=$V642,AB642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W642,$W642=\"\"),OR(AD$7=$V642,AC642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W642,$W642=\"\"),OR(AE$7=$V642,AD642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W642,$W642=\"\"),OR(AF$7=$V642,AE642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W642,$W642=\"\"),OR(AG$7=$V642,AF642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W642,$W642=\"\"),OR(AH$7=$V642,AG642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W642,$W642=\"\"),OR(AI$7=$V642,AH642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W642,$W642=\"\"),OR(AJ$7=$V642,AI642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W642,$W642=\"\"),OR(AK$7=$V642,AJ642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W642,$W642=\"\"),OR(AL$7=$V642,AK642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W642,$W642=\"\"),OR(AM$7=$V642,AL642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W642,$W642=\"\"),OR(AN$7=$V642,AM642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W642,$W642=\"\"),OR(AO$7=$V642,AN642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W642,$W642=\"\"),OR(AP$7=$V642,AO642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W642,$W642=\"\"),OR(AQ$7=$V642,AP642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W642,$W642=\"\"),OR(AR$7=$V642,AQ642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W642,$W642=\"\"),OR(AS$7=$V642,AR642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W642,$W642=\"\"),OR(AT$7=$V642,AS642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W642,$W642=\"\"),OR(AU$7=$V642,AT642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W642,$W642=\"\"),OR(AV$7=$V642,AU642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W642,$W642=\"\"),OR(AW$7=$V642,AV642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W642,$W642=\"\"),OR(AX$7=$V642,AW642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W642,$W642=\"\"),OR(AY$7=$V642,AX642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W642,$W642=\"\"),OR(AZ$7=$V642,AY642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W642,$W642=\"\"),OR(BA$7=$V642,AZ642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W642,$W642=\"\"),OR(BB$7=$V642,BA642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W642,$W642=\"\"),OR(BC$7=$V642,BB642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W642,$W642=\"\"),OR(BD$7=$V642,BC642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W642,$W642=\"\"),OR(BE$7=$V642,BD642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W642,$W642=\"\"),OR(BF$7=$V642,BE642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W642,$W642=\"\"),OR(BG$7=$V642,BF642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W642,$W642=\"\"),OR(BH$7=$V642,BG642<>\" \")),$S642*$J642*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[636,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A643,1)),\"\",INDEX(Database[Project Name],A643,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A643,1)),\"\",INDEX(Database[Watershed],$A643,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A643,1)),\"\",INDEX(Database[BMP Type],$A643,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A643,1)),\"\",INDEX(Database[BMP Sub-type],$A643,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A643,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A643,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A643,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A643,1))","v":""},{"$f":"IF(H643=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G643,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H643=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G643,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H643=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G643,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A643,1)),\"\",INDEX(Database[BMP Size],$A643,1))","v":""},{"$f":"IF(B643=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G643,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A643,1)),\"\",INDEX(Database[Service Level],$A643,1))","v":""},{"$f":"IF(B643=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G643,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B643=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G643,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A643,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A643,1))","v":""},{"$f":"IF(B643=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G643,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A643,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A643,1))","v":""},"",{"$f":"IF(B643=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G643,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A643,1)),\"\",INDEX(Database[Comments (text)],$A643,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A643,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A643,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A643,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A643,1))","v":""},{"$f":"IF($X$7=$V643,$S$8*J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W643,$W643=\"\"),OR(Y$7=$V643,X643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W643,$W643=\"\"),OR(Z$7=$V643,Y643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W643,$W643=\"\"),OR(AA$7=$V643,Z643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W643,$W643=\"\"),OR(AB$7=$V643,AA643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W643,$W643=\"\"),OR(AC$7=$V643,AB643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W643,$W643=\"\"),OR(AD$7=$V643,AC643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W643,$W643=\"\"),OR(AE$7=$V643,AD643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W643,$W643=\"\"),OR(AF$7=$V643,AE643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W643,$W643=\"\"),OR(AG$7=$V643,AF643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W643,$W643=\"\"),OR(AH$7=$V643,AG643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W643,$W643=\"\"),OR(AI$7=$V643,AH643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W643,$W643=\"\"),OR(AJ$7=$V643,AI643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W643,$W643=\"\"),OR(AK$7=$V643,AJ643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W643,$W643=\"\"),OR(AL$7=$V643,AK643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W643,$W643=\"\"),OR(AM$7=$V643,AL643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W643,$W643=\"\"),OR(AN$7=$V643,AM643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W643,$W643=\"\"),OR(AO$7=$V643,AN643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W643,$W643=\"\"),OR(AP$7=$V643,AO643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W643,$W643=\"\"),OR(AQ$7=$V643,AP643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W643,$W643=\"\"),OR(AR$7=$V643,AQ643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W643,$W643=\"\"),OR(AS$7=$V643,AR643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W643,$W643=\"\"),OR(AT$7=$V643,AS643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W643,$W643=\"\"),OR(AU$7=$V643,AT643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W643,$W643=\"\"),OR(AV$7=$V643,AU643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W643,$W643=\"\"),OR(AW$7=$V643,AV643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W643,$W643=\"\"),OR(AX$7=$V643,AW643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W643,$W643=\"\"),OR(AY$7=$V643,AX643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W643,$W643=\"\"),OR(AZ$7=$V643,AY643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W643,$W643=\"\"),OR(BA$7=$V643,AZ643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W643,$W643=\"\"),OR(BB$7=$V643,BA643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W643,$W643=\"\"),OR(BC$7=$V643,BB643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W643,$W643=\"\"),OR(BD$7=$V643,BC643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W643,$W643=\"\"),OR(BE$7=$V643,BD643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W643,$W643=\"\"),OR(BF$7=$V643,BE643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W643,$W643=\"\"),OR(BG$7=$V643,BF643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W643,$W643=\"\"),OR(BH$7=$V643,BG643<>\" \")),$S643*$J643*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[637,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A644,1)),\"\",INDEX(Database[Project Name],A644,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A644,1)),\"\",INDEX(Database[Watershed],$A644,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A644,1)),\"\",INDEX(Database[BMP Type],$A644,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A644,1)),\"\",INDEX(Database[BMP Sub-type],$A644,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A644,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A644,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A644,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A644,1))","v":""},{"$f":"IF(H644=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G644,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H644=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G644,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H644=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G644,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A644,1)),\"\",INDEX(Database[BMP Size],$A644,1))","v":""},{"$f":"IF(B644=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G644,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A644,1)),\"\",INDEX(Database[Service Level],$A644,1))","v":""},{"$f":"IF(B644=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G644,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B644=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G644,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A644,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A644,1))","v":""},{"$f":"IF(B644=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G644,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A644,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A644,1))","v":""},"",{"$f":"IF(B644=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G644,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A644,1)),\"\",INDEX(Database[Comments (text)],$A644,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A644,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A644,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A644,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A644,1))","v":""},{"$f":"IF($X$7=$V644,$S$8*J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W644,$W644=\"\"),OR(Y$7=$V644,X644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W644,$W644=\"\"),OR(Z$7=$V644,Y644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W644,$W644=\"\"),OR(AA$7=$V644,Z644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W644,$W644=\"\"),OR(AB$7=$V644,AA644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W644,$W644=\"\"),OR(AC$7=$V644,AB644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W644,$W644=\"\"),OR(AD$7=$V644,AC644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W644,$W644=\"\"),OR(AE$7=$V644,AD644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W644,$W644=\"\"),OR(AF$7=$V644,AE644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W644,$W644=\"\"),OR(AG$7=$V644,AF644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W644,$W644=\"\"),OR(AH$7=$V644,AG644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W644,$W644=\"\"),OR(AI$7=$V644,AH644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W644,$W644=\"\"),OR(AJ$7=$V644,AI644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W644,$W644=\"\"),OR(AK$7=$V644,AJ644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W644,$W644=\"\"),OR(AL$7=$V644,AK644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W644,$W644=\"\"),OR(AM$7=$V644,AL644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W644,$W644=\"\"),OR(AN$7=$V644,AM644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W644,$W644=\"\"),OR(AO$7=$V644,AN644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W644,$W644=\"\"),OR(AP$7=$V644,AO644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W644,$W644=\"\"),OR(AQ$7=$V644,AP644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W644,$W644=\"\"),OR(AR$7=$V644,AQ644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W644,$W644=\"\"),OR(AS$7=$V644,AR644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W644,$W644=\"\"),OR(AT$7=$V644,AS644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W644,$W644=\"\"),OR(AU$7=$V644,AT644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W644,$W644=\"\"),OR(AV$7=$V644,AU644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W644,$W644=\"\"),OR(AW$7=$V644,AV644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W644,$W644=\"\"),OR(AX$7=$V644,AW644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W644,$W644=\"\"),OR(AY$7=$V644,AX644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W644,$W644=\"\"),OR(AZ$7=$V644,AY644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W644,$W644=\"\"),OR(BA$7=$V644,AZ644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W644,$W644=\"\"),OR(BB$7=$V644,BA644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W644,$W644=\"\"),OR(BC$7=$V644,BB644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W644,$W644=\"\"),OR(BD$7=$V644,BC644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W644,$W644=\"\"),OR(BE$7=$V644,BD644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W644,$W644=\"\"),OR(BF$7=$V644,BE644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W644,$W644=\"\"),OR(BG$7=$V644,BF644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W644,$W644=\"\"),OR(BH$7=$V644,BG644<>\" \")),$S644*$J644*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[638,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A645,1)),\"\",INDEX(Database[Project Name],A645,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A645,1)),\"\",INDEX(Database[Watershed],$A645,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A645,1)),\"\",INDEX(Database[BMP Type],$A645,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A645,1)),\"\",INDEX(Database[BMP Sub-type],$A645,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A645,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A645,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A645,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A645,1))","v":""},{"$f":"IF(H645=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G645,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H645=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G645,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H645=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G645,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A645,1)),\"\",INDEX(Database[BMP Size],$A645,1))","v":""},{"$f":"IF(B645=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G645,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A645,1)),\"\",INDEX(Database[Service Level],$A645,1))","v":""},{"$f":"IF(B645=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G645,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B645=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G645,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A645,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A645,1))","v":""},{"$f":"IF(B645=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G645,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A645,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A645,1))","v":""},"",{"$f":"IF(B645=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G645,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A645,1)),\"\",INDEX(Database[Comments (text)],$A645,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A645,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A645,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A645,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A645,1))","v":""},{"$f":"IF($X$7=$V645,$S$8*J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W645,$W645=\"\"),OR(Y$7=$V645,X645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W645,$W645=\"\"),OR(Z$7=$V645,Y645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W645,$W645=\"\"),OR(AA$7=$V645,Z645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W645,$W645=\"\"),OR(AB$7=$V645,AA645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W645,$W645=\"\"),OR(AC$7=$V645,AB645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W645,$W645=\"\"),OR(AD$7=$V645,AC645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W645,$W645=\"\"),OR(AE$7=$V645,AD645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W645,$W645=\"\"),OR(AF$7=$V645,AE645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W645,$W645=\"\"),OR(AG$7=$V645,AF645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W645,$W645=\"\"),OR(AH$7=$V645,AG645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W645,$W645=\"\"),OR(AI$7=$V645,AH645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W645,$W645=\"\"),OR(AJ$7=$V645,AI645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W645,$W645=\"\"),OR(AK$7=$V645,AJ645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W645,$W645=\"\"),OR(AL$7=$V645,AK645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W645,$W645=\"\"),OR(AM$7=$V645,AL645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W645,$W645=\"\"),OR(AN$7=$V645,AM645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W645,$W645=\"\"),OR(AO$7=$V645,AN645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W645,$W645=\"\"),OR(AP$7=$V645,AO645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W645,$W645=\"\"),OR(AQ$7=$V645,AP645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W645,$W645=\"\"),OR(AR$7=$V645,AQ645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W645,$W645=\"\"),OR(AS$7=$V645,AR645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W645,$W645=\"\"),OR(AT$7=$V645,AS645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W645,$W645=\"\"),OR(AU$7=$V645,AT645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W645,$W645=\"\"),OR(AV$7=$V645,AU645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W645,$W645=\"\"),OR(AW$7=$V645,AV645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W645,$W645=\"\"),OR(AX$7=$V645,AW645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W645,$W645=\"\"),OR(AY$7=$V645,AX645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W645,$W645=\"\"),OR(AZ$7=$V645,AY645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W645,$W645=\"\"),OR(BA$7=$V645,AZ645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W645,$W645=\"\"),OR(BB$7=$V645,BA645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W645,$W645=\"\"),OR(BC$7=$V645,BB645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W645,$W645=\"\"),OR(BD$7=$V645,BC645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W645,$W645=\"\"),OR(BE$7=$V645,BD645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W645,$W645=\"\"),OR(BF$7=$V645,BE645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W645,$W645=\"\"),OR(BG$7=$V645,BF645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W645,$W645=\"\"),OR(BH$7=$V645,BG645<>\" \")),$S645*$J645*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[639,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A646,1)),\"\",INDEX(Database[Project Name],A646,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A646,1)),\"\",INDEX(Database[Watershed],$A646,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A646,1)),\"\",INDEX(Database[BMP Type],$A646,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A646,1)),\"\",INDEX(Database[BMP Sub-type],$A646,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A646,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A646,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A646,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A646,1))","v":""},{"$f":"IF(H646=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G646,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H646=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G646,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H646=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G646,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A646,1)),\"\",INDEX(Database[BMP Size],$A646,1))","v":""},{"$f":"IF(B646=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G646,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A646,1)),\"\",INDEX(Database[Service Level],$A646,1))","v":""},{"$f":"IF(B646=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G646,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B646=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G646,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A646,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A646,1))","v":""},{"$f":"IF(B646=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G646,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A646,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A646,1))","v":""},"",{"$f":"IF(B646=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G646,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A646,1)),\"\",INDEX(Database[Comments (text)],$A646,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A646,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A646,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A646,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A646,1))","v":""},{"$f":"IF($X$7=$V646,$S$8*J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W646,$W646=\"\"),OR(Y$7=$V646,X646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W646,$W646=\"\"),OR(Z$7=$V646,Y646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W646,$W646=\"\"),OR(AA$7=$V646,Z646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W646,$W646=\"\"),OR(AB$7=$V646,AA646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W646,$W646=\"\"),OR(AC$7=$V646,AB646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W646,$W646=\"\"),OR(AD$7=$V646,AC646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W646,$W646=\"\"),OR(AE$7=$V646,AD646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W646,$W646=\"\"),OR(AF$7=$V646,AE646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W646,$W646=\"\"),OR(AG$7=$V646,AF646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W646,$W646=\"\"),OR(AH$7=$V646,AG646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W646,$W646=\"\"),OR(AI$7=$V646,AH646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W646,$W646=\"\"),OR(AJ$7=$V646,AI646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W646,$W646=\"\"),OR(AK$7=$V646,AJ646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W646,$W646=\"\"),OR(AL$7=$V646,AK646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W646,$W646=\"\"),OR(AM$7=$V646,AL646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W646,$W646=\"\"),OR(AN$7=$V646,AM646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W646,$W646=\"\"),OR(AO$7=$V646,AN646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W646,$W646=\"\"),OR(AP$7=$V646,AO646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W646,$W646=\"\"),OR(AQ$7=$V646,AP646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W646,$W646=\"\"),OR(AR$7=$V646,AQ646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W646,$W646=\"\"),OR(AS$7=$V646,AR646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W646,$W646=\"\"),OR(AT$7=$V646,AS646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W646,$W646=\"\"),OR(AU$7=$V646,AT646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W646,$W646=\"\"),OR(AV$7=$V646,AU646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W646,$W646=\"\"),OR(AW$7=$V646,AV646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W646,$W646=\"\"),OR(AX$7=$V646,AW646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W646,$W646=\"\"),OR(AY$7=$V646,AX646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W646,$W646=\"\"),OR(AZ$7=$V646,AY646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W646,$W646=\"\"),OR(BA$7=$V646,AZ646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W646,$W646=\"\"),OR(BB$7=$V646,BA646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W646,$W646=\"\"),OR(BC$7=$V646,BB646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W646,$W646=\"\"),OR(BD$7=$V646,BC646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W646,$W646=\"\"),OR(BE$7=$V646,BD646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W646,$W646=\"\"),OR(BF$7=$V646,BE646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W646,$W646=\"\"),OR(BG$7=$V646,BF646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W646,$W646=\"\"),OR(BH$7=$V646,BG646<>\" \")),$S646*$J646*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[640,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A647,1)),\"\",INDEX(Database[Project Name],A647,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A647,1)),\"\",INDEX(Database[Watershed],$A647,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A647,1)),\"\",INDEX(Database[BMP Type],$A647,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A647,1)),\"\",INDEX(Database[BMP Sub-type],$A647,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A647,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A647,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A647,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A647,1))","v":""},{"$f":"IF(H647=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G647,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H647=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G647,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H647=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G647,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A647,1)),\"\",INDEX(Database[BMP Size],$A647,1))","v":""},{"$f":"IF(B647=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G647,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A647,1)),\"\",INDEX(Database[Service Level],$A647,1))","v":""},{"$f":"IF(B647=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G647,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B647=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G647,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A647,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A647,1))","v":""},{"$f":"IF(B647=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G647,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A647,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A647,1))","v":""},"",{"$f":"IF(B647=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G647,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A647,1)),\"\",INDEX(Database[Comments (text)],$A647,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A647,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A647,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A647,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A647,1))","v":""},{"$f":"IF($X$7=$V647,$S$8*J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W647,$W647=\"\"),OR(Y$7=$V647,X647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W647,$W647=\"\"),OR(Z$7=$V647,Y647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W647,$W647=\"\"),OR(AA$7=$V647,Z647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W647,$W647=\"\"),OR(AB$7=$V647,AA647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W647,$W647=\"\"),OR(AC$7=$V647,AB647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W647,$W647=\"\"),OR(AD$7=$V647,AC647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W647,$W647=\"\"),OR(AE$7=$V647,AD647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W647,$W647=\"\"),OR(AF$7=$V647,AE647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W647,$W647=\"\"),OR(AG$7=$V647,AF647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W647,$W647=\"\"),OR(AH$7=$V647,AG647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W647,$W647=\"\"),OR(AI$7=$V647,AH647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W647,$W647=\"\"),OR(AJ$7=$V647,AI647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W647,$W647=\"\"),OR(AK$7=$V647,AJ647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W647,$W647=\"\"),OR(AL$7=$V647,AK647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W647,$W647=\"\"),OR(AM$7=$V647,AL647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W647,$W647=\"\"),OR(AN$7=$V647,AM647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W647,$W647=\"\"),OR(AO$7=$V647,AN647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W647,$W647=\"\"),OR(AP$7=$V647,AO647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W647,$W647=\"\"),OR(AQ$7=$V647,AP647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W647,$W647=\"\"),OR(AR$7=$V647,AQ647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W647,$W647=\"\"),OR(AS$7=$V647,AR647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W647,$W647=\"\"),OR(AT$7=$V647,AS647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W647,$W647=\"\"),OR(AU$7=$V647,AT647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W647,$W647=\"\"),OR(AV$7=$V647,AU647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W647,$W647=\"\"),OR(AW$7=$V647,AV647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W647,$W647=\"\"),OR(AX$7=$V647,AW647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W647,$W647=\"\"),OR(AY$7=$V647,AX647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W647,$W647=\"\"),OR(AZ$7=$V647,AY647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W647,$W647=\"\"),OR(BA$7=$V647,AZ647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W647,$W647=\"\"),OR(BB$7=$V647,BA647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W647,$W647=\"\"),OR(BC$7=$V647,BB647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W647,$W647=\"\"),OR(BD$7=$V647,BC647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W647,$W647=\"\"),OR(BE$7=$V647,BD647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W647,$W647=\"\"),OR(BF$7=$V647,BE647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W647,$W647=\"\"),OR(BG$7=$V647,BF647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W647,$W647=\"\"),OR(BH$7=$V647,BG647<>\" \")),$S647*$J647*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[641,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A648,1)),\"\",INDEX(Database[Project Name],A648,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A648,1)),\"\",INDEX(Database[Watershed],$A648,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A648,1)),\"\",INDEX(Database[BMP Type],$A648,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A648,1)),\"\",INDEX(Database[BMP Sub-type],$A648,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A648,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A648,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A648,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A648,1))","v":""},{"$f":"IF(H648=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G648,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H648=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G648,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H648=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G648,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A648,1)),\"\",INDEX(Database[BMP Size],$A648,1))","v":""},{"$f":"IF(B648=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G648,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A648,1)),\"\",INDEX(Database[Service Level],$A648,1))","v":""},{"$f":"IF(B648=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G648,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B648=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G648,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A648,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A648,1))","v":""},{"$f":"IF(B648=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G648,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"K648","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A648,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A648,1))","v":""},{"$f":"IF(ISNUMBER(P648*R648*O648*I648),P648*R648*O648*I648,\"\")","v":""},{"$f":"IF(B648=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G648,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A648,1)),\"\",INDEX(Database[Comments (text)],$A648,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A648,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A648,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A648,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A648,1))","v":""},{"$f":"IF($X$7=$V648,$S$8*J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W648,$W648=\"\"),OR(Y$7=$V648,X648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W648,$W648=\"\"),OR(Z$7=$V648,Y648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W648,$W648=\"\"),OR(AA$7=$V648,Z648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W648,$W648=\"\"),OR(AB$7=$V648,AA648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W648,$W648=\"\"),OR(AC$7=$V648,AB648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W648,$W648=\"\"),OR(AD$7=$V648,AC648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W648,$W648=\"\"),OR(AE$7=$V648,AD648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W648,$W648=\"\"),OR(AF$7=$V648,AE648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W648,$W648=\"\"),OR(AG$7=$V648,AF648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W648,$W648=\"\"),OR(AH$7=$V648,AG648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W648,$W648=\"\"),OR(AI$7=$V648,AH648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W648,$W648=\"\"),OR(AJ$7=$V648,AI648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W648,$W648=\"\"),OR(AK$7=$V648,AJ648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W648,$W648=\"\"),OR(AL$7=$V648,AK648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W648,$W648=\"\"),OR(AM$7=$V648,AL648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W648,$W648=\"\"),OR(AN$7=$V648,AM648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W648,$W648=\"\"),OR(AO$7=$V648,AN648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W648,$W648=\"\"),OR(AP$7=$V648,AO648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W648,$W648=\"\"),OR(AQ$7=$V648,AP648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W648,$W648=\"\"),OR(AR$7=$V648,AQ648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W648,$W648=\"\"),OR(AS$7=$V648,AR648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W648,$W648=\"\"),OR(AT$7=$V648,AS648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W648,$W648=\"\"),OR(AU$7=$V648,AT648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W648,$W648=\"\"),OR(AV$7=$V648,AU648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W648,$W648=\"\"),OR(AW$7=$V648,AV648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W648,$W648=\"\"),OR(AX$7=$V648,AW648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W648,$W648=\"\"),OR(AY$7=$V648,AX648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W648,$W648=\"\"),OR(AZ$7=$V648,AY648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W648,$W648=\"\"),OR(BA$7=$V648,AZ648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W648,$W648=\"\"),OR(BB$7=$V648,BA648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W648,$W648=\"\"),OR(BC$7=$V648,BB648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W648,$W648=\"\"),OR(BD$7=$V648,BC648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W648,$W648=\"\"),OR(BE$7=$V648,BD648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W648,$W648=\"\"),OR(BF$7=$V648,BE648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W648,$W648=\"\"),OR(BG$7=$V648,BF648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W648,$W648=\"\"),OR(BH$7=$V648,BG648<>\" \")),$S648*$J648*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "},{"$f":"IF($X$7=$V648,$J648*$T$8,\" \")","v":" "},{"$f":"IF(OR(Y$7=$V648,X648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(Z$7=$V648,Y648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AA$7=$V648,Z648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AB$7=$V648,AA648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AC$7=$V648,AB648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AD$7=$V648,AC648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AE$7=$V648,AD648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AF$7=$V648,AE648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AG$7=$V648,AF648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AH$7=$V648,AG648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AI$7=$V648,AH648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AJ$7=$V648,AI648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AK$7=$V648,AJ648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AL$7=$V648,AK648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AM$7=$V648,AL648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AN$7=$V648,AM648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AO$7=$V648,AN648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AP$7=$V648,AO648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AQ$7=$V648,AP648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AR$7=$V648,AQ648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AS$7=$V648,AR648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AT$7=$V648,AS648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AU$7=$V648,AT648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AV$7=$V648,AU648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AW$7=$V648,AV648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AX$7=$V648,AW648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AY$7=$V648,AX648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(AZ$7=$V648,AY648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(BA$7=$V648,AZ648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(BB$7=$V648,BA648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(BC$7=$V648,BB648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(BD$7=$V648,BC648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(BE$7=$V648,BD648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(BF$7=$V648,BE648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(BG$7=$V648,BF648<>\" \"),$J648*$T648,\" \")","v":" "},{"$f":"IF(OR(BH$7=$V648,BG648<>\" \"),$J648*$T648,\" \")","v":" "}]
[642,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A649,1)),\"\",INDEX(Database[Project Name],A649,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A649,1)),\"\",INDEX(Database[Watershed],$A649,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A649,1)),\"\",INDEX(Database[BMP Type],$A649,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A649,1)),\"\",INDEX(Database[BMP Sub-type],$A649,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A649,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A649,1))","v":""},{"$f":"IF(LEN(D649)>0,D649&\" - \"&E649&\" - \"&F649&\" - \"&L649,\"\")","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A649,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A649,1))","v":""},{"$f":"IF(H649=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G649,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H649=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G649,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H649=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G649,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A649,1)),\"\",INDEX(Database[BMP Size],$A649,1))","v":""},{"$f":"IF(B649=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G649,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A649,1)),\"\",INDEX(Database[Service Level],$A649,1))","v":""},{"$f":"IF(B649=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G649,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B649=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G649,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A649,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A649,1))","v":""},{"$f":"IF(B649=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G649,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A649,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A649,1))","v":""},"",{"$f":"IF(B649=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G649,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A649,1)),\"\",INDEX(Database[Comments (text)],$A649,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A649,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A649,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A649,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A649,1))","v":""},{"$f":"IF($X$7=$V649,$S$8*J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W649,$W649=\"\"),OR(Y$7=$V649,X649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W649,$W649=\"\"),OR(Z$7=$V649,Y649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W649,$W649=\"\"),OR(AA$7=$V649,Z649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W649,$W649=\"\"),OR(AB$7=$V649,AA649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W649,$W649=\"\"),OR(AC$7=$V649,AB649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W649,$W649=\"\"),OR(AD$7=$V649,AC649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W649,$W649=\"\"),OR(AE$7=$V649,AD649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W649,$W649=\"\"),OR(AF$7=$V649,AE649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W649,$W649=\"\"),OR(AG$7=$V649,AF649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W649,$W649=\"\"),OR(AH$7=$V649,AG649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W649,$W649=\"\"),OR(AI$7=$V649,AH649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W649,$W649=\"\"),OR(AJ$7=$V649,AI649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W649,$W649=\"\"),OR(AK$7=$V649,AJ649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W649,$W649=\"\"),OR(AL$7=$V649,AK649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W649,$W649=\"\"),OR(AM$7=$V649,AL649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W649,$W649=\"\"),OR(AN$7=$V649,AM649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W649,$W649=\"\"),OR(AO$7=$V649,AN649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W649,$W649=\"\"),OR(AP$7=$V649,AO649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W649,$W649=\"\"),OR(AQ$7=$V649,AP649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W649,$W649=\"\"),OR(AR$7=$V649,AQ649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W649,$W649=\"\"),OR(AS$7=$V649,AR649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W649,$W649=\"\"),OR(AT$7=$V649,AS649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W649,$W649=\"\"),OR(AU$7=$V649,AT649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W649,$W649=\"\"),OR(AV$7=$V649,AU649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W649,$W649=\"\"),OR(AW$7=$V649,AV649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W649,$W649=\"\"),OR(AX$7=$V649,AW649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W649,$W649=\"\"),OR(AY$7=$V649,AX649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W649,$W649=\"\"),OR(AZ$7=$V649,AY649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W649,$W649=\"\"),OR(BA$7=$V649,AZ649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W649,$W649=\"\"),OR(BB$7=$V649,BA649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W649,$W649=\"\"),OR(BC$7=$V649,BB649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W649,$W649=\"\"),OR(BD$7=$V649,BC649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W649,$W649=\"\"),OR(BE$7=$V649,BD649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W649,$W649=\"\"),OR(BF$7=$V649,BE649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W649,$W649=\"\"),OR(BG$7=$V649,BF649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W649,$W649=\"\"),OR(BH$7=$V649,BG649<>\" \")),$S649*$J649*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[643,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A650,1)),\"\",INDEX(Database[Project Name],A650,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A650,1)),\"\",INDEX(Database[Watershed],$A650,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A650,1)),\"\",INDEX(Database[BMP Type],$A650,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A650,1)),\"\",INDEX(Database[BMP Sub-type],$A650,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A650,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A650,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A650,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A650,1))","v":""},{"$f":"IF(H650=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G650,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H650=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G650,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H650=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G650,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A650,1)),\"\",INDEX(Database[BMP Size],$A650,1))","v":""},{"$f":"IF(B650=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G650,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A650,1)),\"\",INDEX(Database[Service Level],$A650,1))","v":""},{"$f":"IF(B650=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G650,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B650=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G650,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A650,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A650,1))","v":""},{"$f":"IF(B650=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G650,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A650,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A650,1))","v":""},"",{"$f":"IF(B650=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G650,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A650,1)),\"\",INDEX(Database[Comments (text)],$A650,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A650,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A650,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A650,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A650,1))","v":""},{"$f":"IF($X$7=$V650,$S$8*J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W650,$W650=\"\"),OR(Y$7=$V650,X650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W650,$W650=\"\"),OR(Z$7=$V650,Y650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W650,$W650=\"\"),OR(AA$7=$V650,Z650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W650,$W650=\"\"),OR(AB$7=$V650,AA650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W650,$W650=\"\"),OR(AC$7=$V650,AB650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W650,$W650=\"\"),OR(AD$7=$V650,AC650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W650,$W650=\"\"),OR(AE$7=$V650,AD650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W650,$W650=\"\"),OR(AF$7=$V650,AE650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W650,$W650=\"\"),OR(AG$7=$V650,AF650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W650,$W650=\"\"),OR(AH$7=$V650,AG650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W650,$W650=\"\"),OR(AI$7=$V650,AH650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W650,$W650=\"\"),OR(AJ$7=$V650,AI650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W650,$W650=\"\"),OR(AK$7=$V650,AJ650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W650,$W650=\"\"),OR(AL$7=$V650,AK650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W650,$W650=\"\"),OR(AM$7=$V650,AL650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W650,$W650=\"\"),OR(AN$7=$V650,AM650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W650,$W650=\"\"),OR(AO$7=$V650,AN650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W650,$W650=\"\"),OR(AP$7=$V650,AO650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W650,$W650=\"\"),OR(AQ$7=$V650,AP650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W650,$W650=\"\"),OR(AR$7=$V650,AQ650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W650,$W650=\"\"),OR(AS$7=$V650,AR650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W650,$W650=\"\"),OR(AT$7=$V650,AS650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W650,$W650=\"\"),OR(AU$7=$V650,AT650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W650,$W650=\"\"),OR(AV$7=$V650,AU650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W650,$W650=\"\"),OR(AW$7=$V650,AV650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W650,$W650=\"\"),OR(AX$7=$V650,AW650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W650,$W650=\"\"),OR(AY$7=$V650,AX650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W650,$W650=\"\"),OR(AZ$7=$V650,AY650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W650,$W650=\"\"),OR(BA$7=$V650,AZ650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W650,$W650=\"\"),OR(BB$7=$V650,BA650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W650,$W650=\"\"),OR(BC$7=$V650,BB650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W650,$W650=\"\"),OR(BD$7=$V650,BC650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W650,$W650=\"\"),OR(BE$7=$V650,BD650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W650,$W650=\"\"),OR(BF$7=$V650,BE650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W650,$W650=\"\"),OR(BG$7=$V650,BF650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W650,$W650=\"\"),OR(BH$7=$V650,BG650<>\" \")),$S650*$J650*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[644,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A651,1)),\"\",INDEX(Database[Project Name],A651,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A651,1)),\"\",INDEX(Database[Watershed],$A651,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A651,1)),\"\",INDEX(Database[BMP Type],$A651,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A651,1)),\"\",INDEX(Database[BMP Sub-type],$A651,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A651,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A651,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A651,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A651,1))","v":""},{"$f":"IF(H651=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G651,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H651=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G651,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H651=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G651,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A651,1)),\"\",INDEX(Database[BMP Size],$A651,1))","v":""},{"$f":"IF(B651=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G651,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A651,1)),\"\",INDEX(Database[Service Level],$A651,1))","v":""},{"$f":"IF(B651=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G651,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B651=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G651,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A651,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A651,1))","v":""},{"$f":"IF(B651=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G651,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A651,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A651,1))","v":""},"",{"$f":"IF(B651=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G651,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A651,1)),\"\",INDEX(Database[Comments (text)],$A651,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A651,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A651,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A651,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A651,1))","v":""},{"$f":"IF($X$7=$V651,$S$8*J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W651,$W651=\"\"),OR(Y$7=$V651,X651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W651,$W651=\"\"),OR(Z$7=$V651,Y651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W651,$W651=\"\"),OR(AA$7=$V651,Z651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W651,$W651=\"\"),OR(AB$7=$V651,AA651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W651,$W651=\"\"),OR(AC$7=$V651,AB651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W651,$W651=\"\"),OR(AD$7=$V651,AC651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W651,$W651=\"\"),OR(AE$7=$V651,AD651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W651,$W651=\"\"),OR(AF$7=$V651,AE651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W651,$W651=\"\"),OR(AG$7=$V651,AF651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W651,$W651=\"\"),OR(AH$7=$V651,AG651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W651,$W651=\"\"),OR(AI$7=$V651,AH651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W651,$W651=\"\"),OR(AJ$7=$V651,AI651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W651,$W651=\"\"),OR(AK$7=$V651,AJ651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W651,$W651=\"\"),OR(AL$7=$V651,AK651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W651,$W651=\"\"),OR(AM$7=$V651,AL651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W651,$W651=\"\"),OR(AN$7=$V651,AM651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W651,$W651=\"\"),OR(AO$7=$V651,AN651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W651,$W651=\"\"),OR(AP$7=$V651,AO651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W651,$W651=\"\"),OR(AQ$7=$V651,AP651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W651,$W651=\"\"),OR(AR$7=$V651,AQ651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W651,$W651=\"\"),OR(AS$7=$V651,AR651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W651,$W651=\"\"),OR(AT$7=$V651,AS651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W651,$W651=\"\"),OR(AU$7=$V651,AT651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W651,$W651=\"\"),OR(AV$7=$V651,AU651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W651,$W651=\"\"),OR(AW$7=$V651,AV651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W651,$W651=\"\"),OR(AX$7=$V651,AW651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W651,$W651=\"\"),OR(AY$7=$V651,AX651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W651,$W651=\"\"),OR(AZ$7=$V651,AY651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W651,$W651=\"\"),OR(BA$7=$V651,AZ651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W651,$W651=\"\"),OR(BB$7=$V651,BA651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W651,$W651=\"\"),OR(BC$7=$V651,BB651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W651,$W651=\"\"),OR(BD$7=$V651,BC651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W651,$W651=\"\"),OR(BE$7=$V651,BD651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W651,$W651=\"\"),OR(BF$7=$V651,BE651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W651,$W651=\"\"),OR(BG$7=$V651,BF651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W651,$W651=\"\"),OR(BH$7=$V651,BG651<>\" \")),$S651*$J651*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[645,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A652,1)),\"\",INDEX(Database[Project Name],A652,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A652,1)),\"\",INDEX(Database[Watershed],$A652,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A652,1)),\"\",INDEX(Database[BMP Type],$A652,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A652,1)),\"\",INDEX(Database[BMP Sub-type],$A652,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A652,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A652,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A652,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A652,1))","v":""},{"$f":"IF(H652=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G652,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H652=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G652,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H652=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G652,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A652,1)),\"\",INDEX(Database[BMP Size],$A652,1))","v":""},{"$f":"IF(B652=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G652,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A652,1)),\"\",INDEX(Database[Service Level],$A652,1))","v":""},{"$f":"IF(B652=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G652,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B652=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G652,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A652,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A652,1))","v":""},{"$f":"IF(B652=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G652,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A652,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A652,1))","v":""},"",{"$f":"IF(B652=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G652,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A652,1)),\"\",INDEX(Database[Comments (text)],$A652,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A652,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A652,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A652,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A652,1))","v":""},{"$f":"IF($X$7=$V652,$S$8*J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W652,$W652=\"\"),OR(Y$7=$V652,X652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W652,$W652=\"\"),OR(Z$7=$V652,Y652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W652,$W652=\"\"),OR(AA$7=$V652,Z652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W652,$W652=\"\"),OR(AB$7=$V652,AA652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W652,$W652=\"\"),OR(AC$7=$V652,AB652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W652,$W652=\"\"),OR(AD$7=$V652,AC652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W652,$W652=\"\"),OR(AE$7=$V652,AD652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W652,$W652=\"\"),OR(AF$7=$V652,AE652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W652,$W652=\"\"),OR(AG$7=$V652,AF652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W652,$W652=\"\"),OR(AH$7=$V652,AG652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W652,$W652=\"\"),OR(AI$7=$V652,AH652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W652,$W652=\"\"),OR(AJ$7=$V652,AI652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W652,$W652=\"\"),OR(AK$7=$V652,AJ652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W652,$W652=\"\"),OR(AL$7=$V652,AK652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W652,$W652=\"\"),OR(AM$7=$V652,AL652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W652,$W652=\"\"),OR(AN$7=$V652,AM652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W652,$W652=\"\"),OR(AO$7=$V652,AN652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W652,$W652=\"\"),OR(AP$7=$V652,AO652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W652,$W652=\"\"),OR(AQ$7=$V652,AP652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W652,$W652=\"\"),OR(AR$7=$V652,AQ652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W652,$W652=\"\"),OR(AS$7=$V652,AR652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W652,$W652=\"\"),OR(AT$7=$V652,AS652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W652,$W652=\"\"),OR(AU$7=$V652,AT652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W652,$W652=\"\"),OR(AV$7=$V652,AU652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W652,$W652=\"\"),OR(AW$7=$V652,AV652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W652,$W652=\"\"),OR(AX$7=$V652,AW652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W652,$W652=\"\"),OR(AY$7=$V652,AX652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W652,$W652=\"\"),OR(AZ$7=$V652,AY652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W652,$W652=\"\"),OR(BA$7=$V652,AZ652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W652,$W652=\"\"),OR(BB$7=$V652,BA652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W652,$W652=\"\"),OR(BC$7=$V652,BB652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W652,$W652=\"\"),OR(BD$7=$V652,BC652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W652,$W652=\"\"),OR(BE$7=$V652,BD652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W652,$W652=\"\"),OR(BF$7=$V652,BE652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W652,$W652=\"\"),OR(BG$7=$V652,BF652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W652,$W652=\"\"),OR(BH$7=$V652,BG652<>\" \")),$S652*$J652*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[646,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A653,1)),\"\",INDEX(Database[Project Name],A653,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A653,1)),\"\",INDEX(Database[Watershed],$A653,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A653,1)),\"\",INDEX(Database[BMP Type],$A653,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A653,1)),\"\",INDEX(Database[BMP Sub-type],$A653,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A653,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A653,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A653,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A653,1))","v":""},{"$f":"IF(H653=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G653,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H653=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G653,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H653=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G653,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A653,1)),\"\",INDEX(Database[BMP Size],$A653,1))","v":""},{"$f":"IF(B653=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G653,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A653,1)),\"\",INDEX(Database[Service Level],$A653,1))","v":""},{"$f":"IF(B653=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G653,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B653=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G653,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A653,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A653,1))","v":""},{"$f":"IF(B653=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G653,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A653,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A653,1))","v":""},"",{"$f":"IF(B653=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G653,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A653,1)),\"\",INDEX(Database[Comments (text)],$A653,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A653,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A653,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A653,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A653,1))","v":""},{"$f":"IF($X$7=$V653,$S$8*J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W653,$W653=\"\"),OR(Y$7=$V653,X653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W653,$W653=\"\"),OR(Z$7=$V653,Y653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W653,$W653=\"\"),OR(AA$7=$V653,Z653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W653,$W653=\"\"),OR(AB$7=$V653,AA653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W653,$W653=\"\"),OR(AC$7=$V653,AB653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W653,$W653=\"\"),OR(AD$7=$V653,AC653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W653,$W653=\"\"),OR(AE$7=$V653,AD653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W653,$W653=\"\"),OR(AF$7=$V653,AE653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W653,$W653=\"\"),OR(AG$7=$V653,AF653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W653,$W653=\"\"),OR(AH$7=$V653,AG653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W653,$W653=\"\"),OR(AI$7=$V653,AH653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W653,$W653=\"\"),OR(AJ$7=$V653,AI653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W653,$W653=\"\"),OR(AK$7=$V653,AJ653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W653,$W653=\"\"),OR(AL$7=$V653,AK653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W653,$W653=\"\"),OR(AM$7=$V653,AL653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W653,$W653=\"\"),OR(AN$7=$V653,AM653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W653,$W653=\"\"),OR(AO$7=$V653,AN653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W653,$W653=\"\"),OR(AP$7=$V653,AO653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W653,$W653=\"\"),OR(AQ$7=$V653,AP653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W653,$W653=\"\"),OR(AR$7=$V653,AQ653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W653,$W653=\"\"),OR(AS$7=$V653,AR653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W653,$W653=\"\"),OR(AT$7=$V653,AS653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W653,$W653=\"\"),OR(AU$7=$V653,AT653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W653,$W653=\"\"),OR(AV$7=$V653,AU653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W653,$W653=\"\"),OR(AW$7=$V653,AV653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W653,$W653=\"\"),OR(AX$7=$V653,AW653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W653,$W653=\"\"),OR(AY$7=$V653,AX653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W653,$W653=\"\"),OR(AZ$7=$V653,AY653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W653,$W653=\"\"),OR(BA$7=$V653,AZ653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W653,$W653=\"\"),OR(BB$7=$V653,BA653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W653,$W653=\"\"),OR(BC$7=$V653,BB653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W653,$W653=\"\"),OR(BD$7=$V653,BC653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W653,$W653=\"\"),OR(BE$7=$V653,BD653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W653,$W653=\"\"),OR(BF$7=$V653,BE653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W653,$W653=\"\"),OR(BG$7=$V653,BF653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W653,$W653=\"\"),OR(BH$7=$V653,BG653<>\" \")),$S653*$J653*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[647,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A654,1)),\"\",INDEX(Database[Project Name],A654,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A654,1)),\"\",INDEX(Database[Watershed],$A654,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A654,1)),\"\",INDEX(Database[BMP Type],$A654,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A654,1)),\"\",INDEX(Database[BMP Sub-type],$A654,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A654,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A654,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A654,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A654,1))","v":""},{"$f":"IF(H654=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G654,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H654=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G654,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H654=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G654,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A654,1)),\"\",INDEX(Database[BMP Size],$A654,1))","v":""},{"$f":"IF(B654=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G654,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A654,1)),\"\",INDEX(Database[Service Level],$A654,1))","v":""},{"$f":"IF(B654=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G654,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B654=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G654,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A654,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A654,1))","v":""},{"$f":"IF(B654=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G654,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A654,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A654,1))","v":""},"",{"$f":"IF(B654=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G654,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A654,1)),\"\",INDEX(Database[Comments (text)],$A654,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A654,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A654,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A654,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A654,1))","v":""},{"$f":"IF($X$7=$V654,$S$8*J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W654,$W654=\"\"),OR(Y$7=$V654,X654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W654,$W654=\"\"),OR(Z$7=$V654,Y654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W654,$W654=\"\"),OR(AA$7=$V654,Z654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W654,$W654=\"\"),OR(AB$7=$V654,AA654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W654,$W654=\"\"),OR(AC$7=$V654,AB654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W654,$W654=\"\"),OR(AD$7=$V654,AC654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W654,$W654=\"\"),OR(AE$7=$V654,AD654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W654,$W654=\"\"),OR(AF$7=$V654,AE654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W654,$W654=\"\"),OR(AG$7=$V654,AF654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W654,$W654=\"\"),OR(AH$7=$V654,AG654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W654,$W654=\"\"),OR(AI$7=$V654,AH654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W654,$W654=\"\"),OR(AJ$7=$V654,AI654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W654,$W654=\"\"),OR(AK$7=$V654,AJ654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W654,$W654=\"\"),OR(AL$7=$V654,AK654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W654,$W654=\"\"),OR(AM$7=$V654,AL654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W654,$W654=\"\"),OR(AN$7=$V654,AM654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W654,$W654=\"\"),OR(AO$7=$V654,AN654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W654,$W654=\"\"),OR(AP$7=$V654,AO654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W654,$W654=\"\"),OR(AQ$7=$V654,AP654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W654,$W654=\"\"),OR(AR$7=$V654,AQ654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W654,$W654=\"\"),OR(AS$7=$V654,AR654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W654,$W654=\"\"),OR(AT$7=$V654,AS654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W654,$W654=\"\"),OR(AU$7=$V654,AT654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W654,$W654=\"\"),OR(AV$7=$V654,AU654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W654,$W654=\"\"),OR(AW$7=$V654,AV654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W654,$W654=\"\"),OR(AX$7=$V654,AW654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W654,$W654=\"\"),OR(AY$7=$V654,AX654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W654,$W654=\"\"),OR(AZ$7=$V654,AY654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W654,$W654=\"\"),OR(BA$7=$V654,AZ654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W654,$W654=\"\"),OR(BB$7=$V654,BA654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W654,$W654=\"\"),OR(BC$7=$V654,BB654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W654,$W654=\"\"),OR(BD$7=$V654,BC654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W654,$W654=\"\"),OR(BE$7=$V654,BD654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W654,$W654=\"\"),OR(BF$7=$V654,BE654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W654,$W654=\"\"),OR(BG$7=$V654,BF654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W654,$W654=\"\"),OR(BH$7=$V654,BG654<>\" \")),$S654*$J654*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[648,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A655,1)),\"\",INDEX(Database[Project Name],A655,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A655,1)),\"\",INDEX(Database[Watershed],$A655,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A655,1)),\"\",INDEX(Database[BMP Type],$A655,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A655,1)),\"\",INDEX(Database[BMP Sub-type],$A655,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A655,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A655,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A655,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A655,1))","v":""},{"$f":"IF(H655=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G655,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H655=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G655,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H655=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G655,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A655,1)),\"\",INDEX(Database[BMP Size],$A655,1))","v":""},{"$f":"IF(B655=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G655,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A655,1)),\"\",INDEX(Database[Service Level],$A655,1))","v":""},{"$f":"IF(B655=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G655,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B655=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G655,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A655,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A655,1))","v":""},{"$f":"IF(B655=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G655,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A655,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A655,1))","v":""},"",{"$f":"IF(B655=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G655,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A655,1)),\"\",INDEX(Database[Comments (text)],$A655,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A655,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A655,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A655,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A655,1))","v":""},{"$f":"IF($X$7=$V655,$S$8*J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W655,$W655=\"\"),OR(Y$7=$V655,X655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W655,$W655=\"\"),OR(Z$7=$V655,Y655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W655,$W655=\"\"),OR(AA$7=$V655,Z655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W655,$W655=\"\"),OR(AB$7=$V655,AA655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W655,$W655=\"\"),OR(AC$7=$V655,AB655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W655,$W655=\"\"),OR(AD$7=$V655,AC655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W655,$W655=\"\"),OR(AE$7=$V655,AD655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W655,$W655=\"\"),OR(AF$7=$V655,AE655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W655,$W655=\"\"),OR(AG$7=$V655,AF655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W655,$W655=\"\"),OR(AH$7=$V655,AG655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W655,$W655=\"\"),OR(AI$7=$V655,AH655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W655,$W655=\"\"),OR(AJ$7=$V655,AI655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W655,$W655=\"\"),OR(AK$7=$V655,AJ655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W655,$W655=\"\"),OR(AL$7=$V655,AK655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W655,$W655=\"\"),OR(AM$7=$V655,AL655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W655,$W655=\"\"),OR(AN$7=$V655,AM655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W655,$W655=\"\"),OR(AO$7=$V655,AN655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W655,$W655=\"\"),OR(AP$7=$V655,AO655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W655,$W655=\"\"),OR(AQ$7=$V655,AP655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W655,$W655=\"\"),OR(AR$7=$V655,AQ655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W655,$W655=\"\"),OR(AS$7=$V655,AR655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W655,$W655=\"\"),OR(AT$7=$V655,AS655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W655,$W655=\"\"),OR(AU$7=$V655,AT655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W655,$W655=\"\"),OR(AV$7=$V655,AU655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W655,$W655=\"\"),OR(AW$7=$V655,AV655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W655,$W655=\"\"),OR(AX$7=$V655,AW655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W655,$W655=\"\"),OR(AY$7=$V655,AX655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W655,$W655=\"\"),OR(AZ$7=$V655,AY655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W655,$W655=\"\"),OR(BA$7=$V655,AZ655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W655,$W655=\"\"),OR(BB$7=$V655,BA655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W655,$W655=\"\"),OR(BC$7=$V655,BB655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W655,$W655=\"\"),OR(BD$7=$V655,BC655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W655,$W655=\"\"),OR(BE$7=$V655,BD655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W655,$W655=\"\"),OR(BF$7=$V655,BE655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W655,$W655=\"\"),OR(BG$7=$V655,BF655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W655,$W655=\"\"),OR(BH$7=$V655,BG655<>\" \")),$S655*$J655*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[649,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A656,1)),\"\",INDEX(Database[Project Name],A656,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A656,1)),\"\",INDEX(Database[Watershed],$A656,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A656,1)),\"\",INDEX(Database[BMP Type],$A656,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A656,1)),\"\",INDEX(Database[BMP Sub-type],$A656,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A656,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A656,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A656,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A656,1))","v":""},{"$f":"IF(H656=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G656,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H656=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G656,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H656=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G656,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A656,1)),\"\",INDEX(Database[BMP Size],$A656,1))","v":""},{"$f":"IF(B656=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G656,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A656,1)),\"\",INDEX(Database[Service Level],$A656,1))","v":""},{"$f":"IF(B656=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G656,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B656=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G656,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A656,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A656,1))","v":""},{"$f":"IF(B656=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G656,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A656,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A656,1))","v":""},"",{"$f":"IF(B656=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G656,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A656,1)),\"\",INDEX(Database[Comments (text)],$A656,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A656,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A656,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A656,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A656,1))","v":""},{"$f":"IF($X$7=$V656,$S$8*J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W656,$W656=\"\"),OR(Y$7=$V656,X656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W656,$W656=\"\"),OR(Z$7=$V656,Y656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W656,$W656=\"\"),OR(AA$7=$V656,Z656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W656,$W656=\"\"),OR(AB$7=$V656,AA656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W656,$W656=\"\"),OR(AC$7=$V656,AB656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W656,$W656=\"\"),OR(AD$7=$V656,AC656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W656,$W656=\"\"),OR(AE$7=$V656,AD656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W656,$W656=\"\"),OR(AF$7=$V656,AE656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W656,$W656=\"\"),OR(AG$7=$V656,AF656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W656,$W656=\"\"),OR(AH$7=$V656,AG656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W656,$W656=\"\"),OR(AI$7=$V656,AH656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W656,$W656=\"\"),OR(AJ$7=$V656,AI656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W656,$W656=\"\"),OR(AK$7=$V656,AJ656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W656,$W656=\"\"),OR(AL$7=$V656,AK656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W656,$W656=\"\"),OR(AM$7=$V656,AL656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W656,$W656=\"\"),OR(AN$7=$V656,AM656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W656,$W656=\"\"),OR(AO$7=$V656,AN656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W656,$W656=\"\"),OR(AP$7=$V656,AO656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W656,$W656=\"\"),OR(AQ$7=$V656,AP656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W656,$W656=\"\"),OR(AR$7=$V656,AQ656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W656,$W656=\"\"),OR(AS$7=$V656,AR656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W656,$W656=\"\"),OR(AT$7=$V656,AS656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W656,$W656=\"\"),OR(AU$7=$V656,AT656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W656,$W656=\"\"),OR(AV$7=$V656,AU656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W656,$W656=\"\"),OR(AW$7=$V656,AV656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W656,$W656=\"\"),OR(AX$7=$V656,AW656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W656,$W656=\"\"),OR(AY$7=$V656,AX656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W656,$W656=\"\"),OR(AZ$7=$V656,AY656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W656,$W656=\"\"),OR(BA$7=$V656,AZ656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W656,$W656=\"\"),OR(BB$7=$V656,BA656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W656,$W656=\"\"),OR(BC$7=$V656,BB656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W656,$W656=\"\"),OR(BD$7=$V656,BC656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W656,$W656=\"\"),OR(BE$7=$V656,BD656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W656,$W656=\"\"),OR(BF$7=$V656,BE656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W656,$W656=\"\"),OR(BG$7=$V656,BF656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W656,$W656=\"\"),OR(BH$7=$V656,BG656<>\" \")),$S656*$J656*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[650,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A657,1)),\"\",INDEX(Database[Project Name],A657,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A657,1)),\"\",INDEX(Database[Watershed],$A657,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A657,1)),\"\",INDEX(Database[BMP Type],$A657,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A657,1)),\"\",INDEX(Database[BMP Sub-type],$A657,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A657,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A657,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A657,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A657,1))","v":""},{"$f":"IF(H657=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G657,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H657=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G657,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H657=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G657,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A657,1)),\"\",INDEX(Database[BMP Size],$A657,1))","v":""},{"$f":"IF(B657=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G657,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A657,1)),\"\",INDEX(Database[Service Level],$A657,1))","v":""},{"$f":"IF(B657=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G657,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B657=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G657,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A657,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A657,1))","v":""},{"$f":"IF(B657=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G657,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A657,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A657,1))","v":""},"",{"$f":"IF(B657=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G657,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A657,1)),\"\",INDEX(Database[Comments (text)],$A657,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A657,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A657,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A657,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A657,1))","v":""},{"$f":"IF($X$7=$V657,$S$8*J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W657,$W657=\"\"),OR(Y$7=$V657,X657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W657,$W657=\"\"),OR(Z$7=$V657,Y657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W657,$W657=\"\"),OR(AA$7=$V657,Z657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W657,$W657=\"\"),OR(AB$7=$V657,AA657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W657,$W657=\"\"),OR(AC$7=$V657,AB657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W657,$W657=\"\"),OR(AD$7=$V657,AC657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W657,$W657=\"\"),OR(AE$7=$V657,AD657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W657,$W657=\"\"),OR(AF$7=$V657,AE657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W657,$W657=\"\"),OR(AG$7=$V657,AF657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W657,$W657=\"\"),OR(AH$7=$V657,AG657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W657,$W657=\"\"),OR(AI$7=$V657,AH657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W657,$W657=\"\"),OR(AJ$7=$V657,AI657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W657,$W657=\"\"),OR(AK$7=$V657,AJ657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W657,$W657=\"\"),OR(AL$7=$V657,AK657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W657,$W657=\"\"),OR(AM$7=$V657,AL657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W657,$W657=\"\"),OR(AN$7=$V657,AM657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W657,$W657=\"\"),OR(AO$7=$V657,AN657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W657,$W657=\"\"),OR(AP$7=$V657,AO657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W657,$W657=\"\"),OR(AQ$7=$V657,AP657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W657,$W657=\"\"),OR(AR$7=$V657,AQ657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W657,$W657=\"\"),OR(AS$7=$V657,AR657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W657,$W657=\"\"),OR(AT$7=$V657,AS657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W657,$W657=\"\"),OR(AU$7=$V657,AT657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W657,$W657=\"\"),OR(AV$7=$V657,AU657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W657,$W657=\"\"),OR(AW$7=$V657,AV657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W657,$W657=\"\"),OR(AX$7=$V657,AW657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W657,$W657=\"\"),OR(AY$7=$V657,AX657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W657,$W657=\"\"),OR(AZ$7=$V657,AY657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W657,$W657=\"\"),OR(BA$7=$V657,AZ657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W657,$W657=\"\"),OR(BB$7=$V657,BA657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W657,$W657=\"\"),OR(BC$7=$V657,BB657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W657,$W657=\"\"),OR(BD$7=$V657,BC657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W657,$W657=\"\"),OR(BE$7=$V657,BD657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W657,$W657=\"\"),OR(BF$7=$V657,BE657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W657,$W657=\"\"),OR(BG$7=$V657,BF657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W657,$W657=\"\"),OR(BH$7=$V657,BG657<>\" \")),$S657*$J657*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[651,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A658,1)),\"\",INDEX(Database[Project Name],A658,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A658,1)),\"\",INDEX(Database[Watershed],$A658,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A658,1)),\"\",INDEX(Database[BMP Type],$A658,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A658,1)),\"\",INDEX(Database[BMP Sub-type],$A658,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A658,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A658,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A658,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A658,1))","v":""},{"$f":"IF(H658=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G658,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H658=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G658,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H658=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G658,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A658,1)),\"\",INDEX(Database[BMP Size],$A658,1))","v":""},{"$f":"IF(B658=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G658,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A658,1)),\"\",INDEX(Database[Service Level],$A658,1))","v":""},{"$f":"IF(B658=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G658,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B658=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G658,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A658,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A658,1))","v":""},{"$f":"IF(B658=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G658,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A658,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A658,1))","v":""},"",{"$f":"IF(B658=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G658,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A658,1)),\"\",INDEX(Database[Comments (text)],$A658,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A658,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A658,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A658,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A658,1))","v":""},{"$f":"IF($X$7=$V658,$S$8*J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W658,$W658=\"\"),OR(Y$7=$V658,X658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W658,$W658=\"\"),OR(Z$7=$V658,Y658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W658,$W658=\"\"),OR(AA$7=$V658,Z658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W658,$W658=\"\"),OR(AB$7=$V658,AA658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W658,$W658=\"\"),OR(AC$7=$V658,AB658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W658,$W658=\"\"),OR(AD$7=$V658,AC658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W658,$W658=\"\"),OR(AE$7=$V658,AD658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W658,$W658=\"\"),OR(AF$7=$V658,AE658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W658,$W658=\"\"),OR(AG$7=$V658,AF658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W658,$W658=\"\"),OR(AH$7=$V658,AG658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W658,$W658=\"\"),OR(AI$7=$V658,AH658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W658,$W658=\"\"),OR(AJ$7=$V658,AI658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W658,$W658=\"\"),OR(AK$7=$V658,AJ658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W658,$W658=\"\"),OR(AL$7=$V658,AK658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W658,$W658=\"\"),OR(AM$7=$V658,AL658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W658,$W658=\"\"),OR(AN$7=$V658,AM658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W658,$W658=\"\"),OR(AO$7=$V658,AN658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W658,$W658=\"\"),OR(AP$7=$V658,AO658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W658,$W658=\"\"),OR(AQ$7=$V658,AP658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W658,$W658=\"\"),OR(AR$7=$V658,AQ658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W658,$W658=\"\"),OR(AS$7=$V658,AR658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W658,$W658=\"\"),OR(AT$7=$V658,AS658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W658,$W658=\"\"),OR(AU$7=$V658,AT658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W658,$W658=\"\"),OR(AV$7=$V658,AU658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W658,$W658=\"\"),OR(AW$7=$V658,AV658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W658,$W658=\"\"),OR(AX$7=$V658,AW658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W658,$W658=\"\"),OR(AY$7=$V658,AX658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W658,$W658=\"\"),OR(AZ$7=$V658,AY658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W658,$W658=\"\"),OR(BA$7=$V658,AZ658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W658,$W658=\"\"),OR(BB$7=$V658,BA658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W658,$W658=\"\"),OR(BC$7=$V658,BB658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W658,$W658=\"\"),OR(BD$7=$V658,BC658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W658,$W658=\"\"),OR(BE$7=$V658,BD658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W658,$W658=\"\"),OR(BF$7=$V658,BE658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W658,$W658=\"\"),OR(BG$7=$V658,BF658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W658,$W658=\"\"),OR(BH$7=$V658,BG658<>\" \")),$S658*$J658*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[652,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A659,1)),\"\",INDEX(Database[Project Name],A659,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A659,1)),\"\",INDEX(Database[Watershed],$A659,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A659,1)),\"\",INDEX(Database[BMP Type],$A659,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A659,1)),\"\",INDEX(Database[BMP Sub-type],$A659,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A659,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A659,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A659,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A659,1))","v":""},{"$f":"IF(H659=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G659,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H659=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G659,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H659=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G659,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A659,1)),\"\",INDEX(Database[BMP Size],$A659,1))","v":""},{"$f":"IF(B659=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G659,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A659,1)),\"\",INDEX(Database[Service Level],$A659,1))","v":""},{"$f":"IF(B659=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G659,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B659=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G659,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A659,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A659,1))","v":""},{"$f":"IF(B659=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G659,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A659,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A659,1))","v":""},"",{"$f":"IF(B659=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G659,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A659,1)),\"\",INDEX(Database[Comments (text)],$A659,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A659,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A659,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A659,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A659,1))","v":""},{"$f":"IF($X$7=$V659,$S$8*J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W659,$W659=\"\"),OR(Y$7=$V659,X659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W659,$W659=\"\"),OR(Z$7=$V659,Y659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W659,$W659=\"\"),OR(AA$7=$V659,Z659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W659,$W659=\"\"),OR(AB$7=$V659,AA659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W659,$W659=\"\"),OR(AC$7=$V659,AB659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W659,$W659=\"\"),OR(AD$7=$V659,AC659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W659,$W659=\"\"),OR(AE$7=$V659,AD659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W659,$W659=\"\"),OR(AF$7=$V659,AE659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W659,$W659=\"\"),OR(AG$7=$V659,AF659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W659,$W659=\"\"),OR(AH$7=$V659,AG659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W659,$W659=\"\"),OR(AI$7=$V659,AH659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W659,$W659=\"\"),OR(AJ$7=$V659,AI659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W659,$W659=\"\"),OR(AK$7=$V659,AJ659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W659,$W659=\"\"),OR(AL$7=$V659,AK659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W659,$W659=\"\"),OR(AM$7=$V659,AL659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W659,$W659=\"\"),OR(AN$7=$V659,AM659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W659,$W659=\"\"),OR(AO$7=$V659,AN659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W659,$W659=\"\"),OR(AP$7=$V659,AO659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W659,$W659=\"\"),OR(AQ$7=$V659,AP659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W659,$W659=\"\"),OR(AR$7=$V659,AQ659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W659,$W659=\"\"),OR(AS$7=$V659,AR659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W659,$W659=\"\"),OR(AT$7=$V659,AS659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W659,$W659=\"\"),OR(AU$7=$V659,AT659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W659,$W659=\"\"),OR(AV$7=$V659,AU659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W659,$W659=\"\"),OR(AW$7=$V659,AV659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W659,$W659=\"\"),OR(AX$7=$V659,AW659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W659,$W659=\"\"),OR(AY$7=$V659,AX659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W659,$W659=\"\"),OR(AZ$7=$V659,AY659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W659,$W659=\"\"),OR(BA$7=$V659,AZ659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W659,$W659=\"\"),OR(BB$7=$V659,BA659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W659,$W659=\"\"),OR(BC$7=$V659,BB659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W659,$W659=\"\"),OR(BD$7=$V659,BC659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W659,$W659=\"\"),OR(BE$7=$V659,BD659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W659,$W659=\"\"),OR(BF$7=$V659,BE659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W659,$W659=\"\"),OR(BG$7=$V659,BF659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W659,$W659=\"\"),OR(BH$7=$V659,BG659<>\" \")),$S659*$J659*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[653,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A660,1)),\"\",INDEX(Database[Project Name],A660,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A660,1)),\"\",INDEX(Database[Watershed],$A660,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A660,1)),\"\",INDEX(Database[BMP Type],$A660,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A660,1)),\"\",INDEX(Database[BMP Sub-type],$A660,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A660,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A660,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A660,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A660,1))","v":""},{"$f":"IF(H660=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G660,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H660=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G660,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H660=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G660,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A660,1)),\"\",INDEX(Database[BMP Size],$A660,1))","v":""},{"$f":"IF(B660=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G660,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A660,1)),\"\",INDEX(Database[Service Level],$A660,1))","v":""},{"$f":"IF(B660=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G660,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B660=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G660,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A660,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A660,1))","v":""},{"$f":"IF(B660=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G660,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A660,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A660,1))","v":""},"",{"$f":"IF(B660=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G660,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A660,1)),\"\",INDEX(Database[Comments (text)],$A660,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A660,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A660,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A660,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A660,1))","v":""},{"$f":"IF($X$7=$V660,$S$8*J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W660,$W660=\"\"),OR(Y$7=$V660,X660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W660,$W660=\"\"),OR(Z$7=$V660,Y660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W660,$W660=\"\"),OR(AA$7=$V660,Z660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W660,$W660=\"\"),OR(AB$7=$V660,AA660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W660,$W660=\"\"),OR(AC$7=$V660,AB660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W660,$W660=\"\"),OR(AD$7=$V660,AC660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W660,$W660=\"\"),OR(AE$7=$V660,AD660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W660,$W660=\"\"),OR(AF$7=$V660,AE660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W660,$W660=\"\"),OR(AG$7=$V660,AF660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W660,$W660=\"\"),OR(AH$7=$V660,AG660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W660,$W660=\"\"),OR(AI$7=$V660,AH660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W660,$W660=\"\"),OR(AJ$7=$V660,AI660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W660,$W660=\"\"),OR(AK$7=$V660,AJ660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W660,$W660=\"\"),OR(AL$7=$V660,AK660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W660,$W660=\"\"),OR(AM$7=$V660,AL660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W660,$W660=\"\"),OR(AN$7=$V660,AM660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W660,$W660=\"\"),OR(AO$7=$V660,AN660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W660,$W660=\"\"),OR(AP$7=$V660,AO660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W660,$W660=\"\"),OR(AQ$7=$V660,AP660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W660,$W660=\"\"),OR(AR$7=$V660,AQ660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W660,$W660=\"\"),OR(AS$7=$V660,AR660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W660,$W660=\"\"),OR(AT$7=$V660,AS660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W660,$W660=\"\"),OR(AU$7=$V660,AT660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W660,$W660=\"\"),OR(AV$7=$V660,AU660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W660,$W660=\"\"),OR(AW$7=$V660,AV660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W660,$W660=\"\"),OR(AX$7=$V660,AW660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W660,$W660=\"\"),OR(AY$7=$V660,AX660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W660,$W660=\"\"),OR(AZ$7=$V660,AY660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W660,$W660=\"\"),OR(BA$7=$V660,AZ660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W660,$W660=\"\"),OR(BB$7=$V660,BA660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W660,$W660=\"\"),OR(BC$7=$V660,BB660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W660,$W660=\"\"),OR(BD$7=$V660,BC660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W660,$W660=\"\"),OR(BE$7=$V660,BD660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W660,$W660=\"\"),OR(BF$7=$V660,BE660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W660,$W660=\"\"),OR(BG$7=$V660,BF660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W660,$W660=\"\"),OR(BH$7=$V660,BG660<>\" \")),$S660*$J660*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[654,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A661,1)),\"\",INDEX(Database[Project Name],A661,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A661,1)),\"\",INDEX(Database[Watershed],$A661,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A661,1)),\"\",INDEX(Database[BMP Type],$A661,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A661,1)),\"\",INDEX(Database[BMP Sub-type],$A661,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A661,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A661,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A661,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A661,1))","v":""},{"$f":"IF(H661=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G661,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H661=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G661,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H661=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G661,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A661,1)),\"\",INDEX(Database[BMP Size],$A661,1))","v":""},{"$f":"IF(B661=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G661,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A661,1)),\"\",INDEX(Database[Service Level],$A661,1))","v":""},{"$f":"IF(B661=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G661,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B661=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G661,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A661,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A661,1))","v":""},{"$f":"IF(B661=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G661,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A661,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A661,1))","v":""},"",{"$f":"IF(B661=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G661,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A661,1)),\"\",INDEX(Database[Comments (text)],$A661,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A661,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A661,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A661,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A661,1))","v":""},{"$f":"IF($X$7=$V661,$S$8*J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W661,$W661=\"\"),OR(Y$7=$V661,X661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W661,$W661=\"\"),OR(Z$7=$V661,Y661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W661,$W661=\"\"),OR(AA$7=$V661,Z661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W661,$W661=\"\"),OR(AB$7=$V661,AA661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W661,$W661=\"\"),OR(AC$7=$V661,AB661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W661,$W661=\"\"),OR(AD$7=$V661,AC661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W661,$W661=\"\"),OR(AE$7=$V661,AD661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W661,$W661=\"\"),OR(AF$7=$V661,AE661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W661,$W661=\"\"),OR(AG$7=$V661,AF661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W661,$W661=\"\"),OR(AH$7=$V661,AG661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W661,$W661=\"\"),OR(AI$7=$V661,AH661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W661,$W661=\"\"),OR(AJ$7=$V661,AI661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W661,$W661=\"\"),OR(AK$7=$V661,AJ661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W661,$W661=\"\"),OR(AL$7=$V661,AK661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W661,$W661=\"\"),OR(AM$7=$V661,AL661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W661,$W661=\"\"),OR(AN$7=$V661,AM661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W661,$W661=\"\"),OR(AO$7=$V661,AN661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W661,$W661=\"\"),OR(AP$7=$V661,AO661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W661,$W661=\"\"),OR(AQ$7=$V661,AP661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W661,$W661=\"\"),OR(AR$7=$V661,AQ661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W661,$W661=\"\"),OR(AS$7=$V661,AR661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W661,$W661=\"\"),OR(AT$7=$V661,AS661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W661,$W661=\"\"),OR(AU$7=$V661,AT661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W661,$W661=\"\"),OR(AV$7=$V661,AU661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W661,$W661=\"\"),OR(AW$7=$V661,AV661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W661,$W661=\"\"),OR(AX$7=$V661,AW661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W661,$W661=\"\"),OR(AY$7=$V661,AX661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W661,$W661=\"\"),OR(AZ$7=$V661,AY661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W661,$W661=\"\"),OR(BA$7=$V661,AZ661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W661,$W661=\"\"),OR(BB$7=$V661,BA661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W661,$W661=\"\"),OR(BC$7=$V661,BB661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W661,$W661=\"\"),OR(BD$7=$V661,BC661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W661,$W661=\"\"),OR(BE$7=$V661,BD661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W661,$W661=\"\"),OR(BF$7=$V661,BE661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W661,$W661=\"\"),OR(BG$7=$V661,BF661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W661,$W661=\"\"),OR(BH$7=$V661,BG661<>\" \")),$S661*$J661*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[655,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A662,1)),\"\",INDEX(Database[Project Name],A662,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A662,1)),\"\",INDEX(Database[Watershed],$A662,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A662,1)),\"\",INDEX(Database[BMP Type],$A662,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A662,1)),\"\",INDEX(Database[BMP Sub-type],$A662,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A662,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A662,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A662,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A662,1))","v":""},{"$f":"IF(H662=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G662,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H662=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G662,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H662=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G662,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A662,1)),\"\",INDEX(Database[BMP Size],$A662,1))","v":""},{"$f":"IF(B662=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G662,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A662,1)),\"\",INDEX(Database[Service Level],$A662,1))","v":""},{"$f":"IF(B662=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G662,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B662=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G662,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A662,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A662,1))","v":""},{"$f":"IF(B662=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G662,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A662,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A662,1))","v":""},"",{"$f":"IF(B662=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G662,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A662,1)),\"\",INDEX(Database[Comments (text)],$A662,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A662,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A662,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A662,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A662,1))","v":""},{"$f":"IF($X$7=$V662,$S$8*J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W662,$W662=\"\"),OR(Y$7=$V662,X662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W662,$W662=\"\"),OR(Z$7=$V662,Y662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W662,$W662=\"\"),OR(AA$7=$V662,Z662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W662,$W662=\"\"),OR(AB$7=$V662,AA662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W662,$W662=\"\"),OR(AC$7=$V662,AB662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W662,$W662=\"\"),OR(AD$7=$V662,AC662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W662,$W662=\"\"),OR(AE$7=$V662,AD662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W662,$W662=\"\"),OR(AF$7=$V662,AE662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W662,$W662=\"\"),OR(AG$7=$V662,AF662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W662,$W662=\"\"),OR(AH$7=$V662,AG662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W662,$W662=\"\"),OR(AI$7=$V662,AH662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W662,$W662=\"\"),OR(AJ$7=$V662,AI662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W662,$W662=\"\"),OR(AK$7=$V662,AJ662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W662,$W662=\"\"),OR(AL$7=$V662,AK662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W662,$W662=\"\"),OR(AM$7=$V662,AL662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W662,$W662=\"\"),OR(AN$7=$V662,AM662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W662,$W662=\"\"),OR(AO$7=$V662,AN662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W662,$W662=\"\"),OR(AP$7=$V662,AO662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W662,$W662=\"\"),OR(AQ$7=$V662,AP662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W662,$W662=\"\"),OR(AR$7=$V662,AQ662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W662,$W662=\"\"),OR(AS$7=$V662,AR662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W662,$W662=\"\"),OR(AT$7=$V662,AS662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W662,$W662=\"\"),OR(AU$7=$V662,AT662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W662,$W662=\"\"),OR(AV$7=$V662,AU662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W662,$W662=\"\"),OR(AW$7=$V662,AV662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W662,$W662=\"\"),OR(AX$7=$V662,AW662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W662,$W662=\"\"),OR(AY$7=$V662,AX662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W662,$W662=\"\"),OR(AZ$7=$V662,AY662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W662,$W662=\"\"),OR(BA$7=$V662,AZ662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W662,$W662=\"\"),OR(BB$7=$V662,BA662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W662,$W662=\"\"),OR(BC$7=$V662,BB662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W662,$W662=\"\"),OR(BD$7=$V662,BC662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W662,$W662=\"\"),OR(BE$7=$V662,BD662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W662,$W662=\"\"),OR(BF$7=$V662,BE662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W662,$W662=\"\"),OR(BG$7=$V662,BF662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W662,$W662=\"\"),OR(BH$7=$V662,BG662<>\" \")),$S662*$J662*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[656,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A663,1)),\"\",INDEX(Database[Project Name],A663,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A663,1)),\"\",INDEX(Database[Watershed],$A663,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A663,1)),\"\",INDEX(Database[BMP Type],$A663,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A663,1)),\"\",INDEX(Database[BMP Sub-type],$A663,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A663,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A663,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A663,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A663,1))","v":""},{"$f":"IF(H663=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G663,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H663=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G663,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H663=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G663,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A663,1)),\"\",INDEX(Database[BMP Size],$A663,1))","v":""},{"$f":"IF(B663=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G663,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A663,1)),\"\",INDEX(Database[Service Level],$A663,1))","v":""},{"$f":"IF(B663=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G663,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B663=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G663,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A663,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A663,1))","v":""},{"$f":"IF(B663=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G663,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A663,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A663,1))","v":""},"",{"$f":"IF(B663=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G663,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A663,1)),\"\",INDEX(Database[Comments (text)],$A663,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A663,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A663,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A663,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A663,1))","v":""},{"$f":"IF($X$7=$V663,$S$8*J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W663,$W663=\"\"),OR(Y$7=$V663,X663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W663,$W663=\"\"),OR(Z$7=$V663,Y663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W663,$W663=\"\"),OR(AA$7=$V663,Z663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W663,$W663=\"\"),OR(AB$7=$V663,AA663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W663,$W663=\"\"),OR(AC$7=$V663,AB663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W663,$W663=\"\"),OR(AD$7=$V663,AC663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W663,$W663=\"\"),OR(AE$7=$V663,AD663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W663,$W663=\"\"),OR(AF$7=$V663,AE663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W663,$W663=\"\"),OR(AG$7=$V663,AF663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W663,$W663=\"\"),OR(AH$7=$V663,AG663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W663,$W663=\"\"),OR(AI$7=$V663,AH663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W663,$W663=\"\"),OR(AJ$7=$V663,AI663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W663,$W663=\"\"),OR(AK$7=$V663,AJ663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W663,$W663=\"\"),OR(AL$7=$V663,AK663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W663,$W663=\"\"),OR(AM$7=$V663,AL663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W663,$W663=\"\"),OR(AN$7=$V663,AM663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W663,$W663=\"\"),OR(AO$7=$V663,AN663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W663,$W663=\"\"),OR(AP$7=$V663,AO663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W663,$W663=\"\"),OR(AQ$7=$V663,AP663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W663,$W663=\"\"),OR(AR$7=$V663,AQ663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W663,$W663=\"\"),OR(AS$7=$V663,AR663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W663,$W663=\"\"),OR(AT$7=$V663,AS663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W663,$W663=\"\"),OR(AU$7=$V663,AT663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W663,$W663=\"\"),OR(AV$7=$V663,AU663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W663,$W663=\"\"),OR(AW$7=$V663,AV663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W663,$W663=\"\"),OR(AX$7=$V663,AW663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W663,$W663=\"\"),OR(AY$7=$V663,AX663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W663,$W663=\"\"),OR(AZ$7=$V663,AY663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W663,$W663=\"\"),OR(BA$7=$V663,AZ663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W663,$W663=\"\"),OR(BB$7=$V663,BA663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W663,$W663=\"\"),OR(BC$7=$V663,BB663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W663,$W663=\"\"),OR(BD$7=$V663,BC663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W663,$W663=\"\"),OR(BE$7=$V663,BD663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W663,$W663=\"\"),OR(BF$7=$V663,BE663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W663,$W663=\"\"),OR(BG$7=$V663,BF663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W663,$W663=\"\"),OR(BH$7=$V663,BG663<>\" \")),$S663*$J663*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[657,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A664,1)),\"\",INDEX(Database[Project Name],A664,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A664,1)),\"\",INDEX(Database[Watershed],$A664,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A664,1)),\"\",INDEX(Database[BMP Type],$A664,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A664,1)),\"\",INDEX(Database[BMP Sub-type],$A664,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A664,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A664,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A664,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A664,1))","v":""},{"$f":"IF(H664=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G664,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H664=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G664,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H664=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G664,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A664,1)),\"\",INDEX(Database[BMP Size],$A664,1))","v":""},{"$f":"IF(B664=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G664,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A664,1)),\"\",INDEX(Database[Service Level],$A664,1))","v":""},{"$f":"IF(B664=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G664,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B664=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G664,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A664,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A664,1))","v":""},{"$f":"IF(B664=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G664,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A664,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A664,1))","v":""},"",{"$f":"IF(B664=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G664,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A664,1)),\"\",INDEX(Database[Comments (text)],$A664,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A664,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A664,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A664,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A664,1))","v":""},{"$f":"IF($X$7=$V664,$S$8*J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W664,$W664=\"\"),OR(Y$7=$V664,X664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W664,$W664=\"\"),OR(Z$7=$V664,Y664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W664,$W664=\"\"),OR(AA$7=$V664,Z664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W664,$W664=\"\"),OR(AB$7=$V664,AA664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W664,$W664=\"\"),OR(AC$7=$V664,AB664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W664,$W664=\"\"),OR(AD$7=$V664,AC664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W664,$W664=\"\"),OR(AE$7=$V664,AD664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W664,$W664=\"\"),OR(AF$7=$V664,AE664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W664,$W664=\"\"),OR(AG$7=$V664,AF664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W664,$W664=\"\"),OR(AH$7=$V664,AG664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W664,$W664=\"\"),OR(AI$7=$V664,AH664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W664,$W664=\"\"),OR(AJ$7=$V664,AI664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W664,$W664=\"\"),OR(AK$7=$V664,AJ664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W664,$W664=\"\"),OR(AL$7=$V664,AK664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W664,$W664=\"\"),OR(AM$7=$V664,AL664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W664,$W664=\"\"),OR(AN$7=$V664,AM664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W664,$W664=\"\"),OR(AO$7=$V664,AN664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W664,$W664=\"\"),OR(AP$7=$V664,AO664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W664,$W664=\"\"),OR(AQ$7=$V664,AP664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W664,$W664=\"\"),OR(AR$7=$V664,AQ664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W664,$W664=\"\"),OR(AS$7=$V664,AR664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W664,$W664=\"\"),OR(AT$7=$V664,AS664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W664,$W664=\"\"),OR(AU$7=$V664,AT664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W664,$W664=\"\"),OR(AV$7=$V664,AU664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W664,$W664=\"\"),OR(AW$7=$V664,AV664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W664,$W664=\"\"),OR(AX$7=$V664,AW664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W664,$W664=\"\"),OR(AY$7=$V664,AX664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W664,$W664=\"\"),OR(AZ$7=$V664,AY664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W664,$W664=\"\"),OR(BA$7=$V664,AZ664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W664,$W664=\"\"),OR(BB$7=$V664,BA664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W664,$W664=\"\"),OR(BC$7=$V664,BB664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W664,$W664=\"\"),OR(BD$7=$V664,BC664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W664,$W664=\"\"),OR(BE$7=$V664,BD664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W664,$W664=\"\"),OR(BF$7=$V664,BE664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W664,$W664=\"\"),OR(BG$7=$V664,BF664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W664,$W664=\"\"),OR(BH$7=$V664,BG664<>\" \")),$S664*$J664*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[658,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A665,1)),\"\",INDEX(Database[Project Name],A665,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A665,1)),\"\",INDEX(Database[Watershed],$A665,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A665,1)),\"\",INDEX(Database[BMP Type],$A665,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A665,1)),\"\",INDEX(Database[BMP Sub-type],$A665,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A665,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A665,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A665,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A665,1))","v":""},{"$f":"IF(H665=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G665,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H665=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G665,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H665=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G665,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A665,1)),\"\",INDEX(Database[BMP Size],$A665,1))","v":""},{"$f":"IF(B665=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G665,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A665,1)),\"\",INDEX(Database[Service Level],$A665,1))","v":""},{"$f":"IF(B665=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G665,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B665=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G665,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A665,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A665,1))","v":""},{"$f":"IF(B665=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G665,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A665,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A665,1))","v":""},"",{"$f":"IF(B665=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G665,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A665,1)),\"\",INDEX(Database[Comments (text)],$A665,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A665,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A665,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A665,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A665,1))","v":""},{"$f":"IF($X$7=$V665,$S$8*J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W665,$W665=\"\"),OR(Y$7=$V665,X665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W665,$W665=\"\"),OR(Z$7=$V665,Y665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W665,$W665=\"\"),OR(AA$7=$V665,Z665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W665,$W665=\"\"),OR(AB$7=$V665,AA665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W665,$W665=\"\"),OR(AC$7=$V665,AB665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W665,$W665=\"\"),OR(AD$7=$V665,AC665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W665,$W665=\"\"),OR(AE$7=$V665,AD665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W665,$W665=\"\"),OR(AF$7=$V665,AE665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W665,$W665=\"\"),OR(AG$7=$V665,AF665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W665,$W665=\"\"),OR(AH$7=$V665,AG665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W665,$W665=\"\"),OR(AI$7=$V665,AH665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W665,$W665=\"\"),OR(AJ$7=$V665,AI665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W665,$W665=\"\"),OR(AK$7=$V665,AJ665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W665,$W665=\"\"),OR(AL$7=$V665,AK665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W665,$W665=\"\"),OR(AM$7=$V665,AL665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W665,$W665=\"\"),OR(AN$7=$V665,AM665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W665,$W665=\"\"),OR(AO$7=$V665,AN665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W665,$W665=\"\"),OR(AP$7=$V665,AO665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W665,$W665=\"\"),OR(AQ$7=$V665,AP665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W665,$W665=\"\"),OR(AR$7=$V665,AQ665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W665,$W665=\"\"),OR(AS$7=$V665,AR665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W665,$W665=\"\"),OR(AT$7=$V665,AS665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W665,$W665=\"\"),OR(AU$7=$V665,AT665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W665,$W665=\"\"),OR(AV$7=$V665,AU665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W665,$W665=\"\"),OR(AW$7=$V665,AV665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W665,$W665=\"\"),OR(AX$7=$V665,AW665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W665,$W665=\"\"),OR(AY$7=$V665,AX665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W665,$W665=\"\"),OR(AZ$7=$V665,AY665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W665,$W665=\"\"),OR(BA$7=$V665,AZ665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W665,$W665=\"\"),OR(BB$7=$V665,BA665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W665,$W665=\"\"),OR(BC$7=$V665,BB665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W665,$W665=\"\"),OR(BD$7=$V665,BC665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W665,$W665=\"\"),OR(BE$7=$V665,BD665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W665,$W665=\"\"),OR(BF$7=$V665,BE665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W665,$W665=\"\"),OR(BG$7=$V665,BF665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W665,$W665=\"\"),OR(BH$7=$V665,BG665<>\" \")),$S665*$J665*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[659,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A666,1)),\"\",INDEX(Database[Project Name],A666,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A666,1)),\"\",INDEX(Database[Watershed],$A666,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A666,1)),\"\",INDEX(Database[BMP Type],$A666,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A666,1)),\"\",INDEX(Database[BMP Sub-type],$A666,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A666,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A666,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A666,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A666,1))","v":""},{"$f":"IF(H666=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G666,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H666=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G666,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H666=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G666,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A666,1)),\"\",INDEX(Database[BMP Size],$A666,1))","v":""},{"$f":"IF(B666=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G666,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A666,1)),\"\",INDEX(Database[Service Level],$A666,1))","v":""},{"$f":"IF(B666=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G666,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B666=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G666,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A666,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A666,1))","v":""},{"$f":"IF(B666=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G666,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A666,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A666,1))","v":""},"",{"$f":"IF(B666=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G666,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A666,1)),\"\",INDEX(Database[Comments (text)],$A666,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A666,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A666,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A666,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A666,1))","v":""},{"$f":"IF($X$7=$V666,$S$8*J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W666,$W666=\"\"),OR(Y$7=$V666,X666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W666,$W666=\"\"),OR(Z$7=$V666,Y666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W666,$W666=\"\"),OR(AA$7=$V666,Z666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W666,$W666=\"\"),OR(AB$7=$V666,AA666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W666,$W666=\"\"),OR(AC$7=$V666,AB666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W666,$W666=\"\"),OR(AD$7=$V666,AC666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W666,$W666=\"\"),OR(AE$7=$V666,AD666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W666,$W666=\"\"),OR(AF$7=$V666,AE666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W666,$W666=\"\"),OR(AG$7=$V666,AF666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W666,$W666=\"\"),OR(AH$7=$V666,AG666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W666,$W666=\"\"),OR(AI$7=$V666,AH666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W666,$W666=\"\"),OR(AJ$7=$V666,AI666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W666,$W666=\"\"),OR(AK$7=$V666,AJ666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W666,$W666=\"\"),OR(AL$7=$V666,AK666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W666,$W666=\"\"),OR(AM$7=$V666,AL666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W666,$W666=\"\"),OR(AN$7=$V666,AM666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W666,$W666=\"\"),OR(AO$7=$V666,AN666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W666,$W666=\"\"),OR(AP$7=$V666,AO666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W666,$W666=\"\"),OR(AQ$7=$V666,AP666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W666,$W666=\"\"),OR(AR$7=$V666,AQ666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W666,$W666=\"\"),OR(AS$7=$V666,AR666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W666,$W666=\"\"),OR(AT$7=$V666,AS666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W666,$W666=\"\"),OR(AU$7=$V666,AT666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W666,$W666=\"\"),OR(AV$7=$V666,AU666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W666,$W666=\"\"),OR(AW$7=$V666,AV666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W666,$W666=\"\"),OR(AX$7=$V666,AW666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W666,$W666=\"\"),OR(AY$7=$V666,AX666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W666,$W666=\"\"),OR(AZ$7=$V666,AY666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W666,$W666=\"\"),OR(BA$7=$V666,AZ666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W666,$W666=\"\"),OR(BB$7=$V666,BA666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W666,$W666=\"\"),OR(BC$7=$V666,BB666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W666,$W666=\"\"),OR(BD$7=$V666,BC666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W666,$W666=\"\"),OR(BE$7=$V666,BD666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W666,$W666=\"\"),OR(BF$7=$V666,BE666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W666,$W666=\"\"),OR(BG$7=$V666,BF666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W666,$W666=\"\"),OR(BH$7=$V666,BG666<>\" \")),$S666*$J666*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[660,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A667,1)),\"\",INDEX(Database[Project Name],A667,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A667,1)),\"\",INDEX(Database[Watershed],$A667,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A667,1)),\"\",INDEX(Database[BMP Type],$A667,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A667,1)),\"\",INDEX(Database[BMP Sub-type],$A667,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A667,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A667,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A667,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A667,1))","v":""},{"$f":"IF(H667=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G667,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H667=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G667,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H667=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G667,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A667,1)),\"\",INDEX(Database[BMP Size],$A667,1))","v":""},{"$f":"IF(B667=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G667,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A667,1)),\"\",INDEX(Database[Service Level],$A667,1))","v":""},{"$f":"IF(B667=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G667,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B667=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G667,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A667,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A667,1))","v":""},{"$f":"IF(B667=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G667,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A667,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A667,1))","v":""},"",{"$f":"IF(B667=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G667,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A667,1)),\"\",INDEX(Database[Comments (text)],$A667,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A667,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A667,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A667,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A667,1))","v":""},{"$f":"IF($X$7=$V667,$S$8*J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W667,$W667=\"\"),OR(Y$7=$V667,X667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W667,$W667=\"\"),OR(Z$7=$V667,Y667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W667,$W667=\"\"),OR(AA$7=$V667,Z667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W667,$W667=\"\"),OR(AB$7=$V667,AA667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W667,$W667=\"\"),OR(AC$7=$V667,AB667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W667,$W667=\"\"),OR(AD$7=$V667,AC667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W667,$W667=\"\"),OR(AE$7=$V667,AD667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W667,$W667=\"\"),OR(AF$7=$V667,AE667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W667,$W667=\"\"),OR(AG$7=$V667,AF667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W667,$W667=\"\"),OR(AH$7=$V667,AG667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W667,$W667=\"\"),OR(AI$7=$V667,AH667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W667,$W667=\"\"),OR(AJ$7=$V667,AI667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W667,$W667=\"\"),OR(AK$7=$V667,AJ667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W667,$W667=\"\"),OR(AL$7=$V667,AK667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W667,$W667=\"\"),OR(AM$7=$V667,AL667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W667,$W667=\"\"),OR(AN$7=$V667,AM667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W667,$W667=\"\"),OR(AO$7=$V667,AN667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W667,$W667=\"\"),OR(AP$7=$V667,AO667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W667,$W667=\"\"),OR(AQ$7=$V667,AP667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W667,$W667=\"\"),OR(AR$7=$V667,AQ667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W667,$W667=\"\"),OR(AS$7=$V667,AR667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W667,$W667=\"\"),OR(AT$7=$V667,AS667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W667,$W667=\"\"),OR(AU$7=$V667,AT667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W667,$W667=\"\"),OR(AV$7=$V667,AU667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W667,$W667=\"\"),OR(AW$7=$V667,AV667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W667,$W667=\"\"),OR(AX$7=$V667,AW667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W667,$W667=\"\"),OR(AY$7=$V667,AX667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W667,$W667=\"\"),OR(AZ$7=$V667,AY667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W667,$W667=\"\"),OR(BA$7=$V667,AZ667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W667,$W667=\"\"),OR(BB$7=$V667,BA667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W667,$W667=\"\"),OR(BC$7=$V667,BB667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W667,$W667=\"\"),OR(BD$7=$V667,BC667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W667,$W667=\"\"),OR(BE$7=$V667,BD667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W667,$W667=\"\"),OR(BF$7=$V667,BE667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W667,$W667=\"\"),OR(BG$7=$V667,BF667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W667,$W667=\"\"),OR(BH$7=$V667,BG667<>\" \")),$S667*$J667*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[661,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A668,1)),\"\",INDEX(Database[Project Name],A668,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A668,1)),\"\",INDEX(Database[Watershed],$A668,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A668,1)),\"\",INDEX(Database[BMP Type],$A668,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A668,1)),\"\",INDEX(Database[BMP Sub-type],$A668,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A668,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A668,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A668,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A668,1))","v":""},{"$f":"IF(H668=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G668,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H668=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G668,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H668=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G668,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A668,1)),\"\",INDEX(Database[BMP Size],$A668,1))","v":""},{"$f":"IF(B668=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G668,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A668,1)),\"\",INDEX(Database[Service Level],$A668,1))","v":""},{"$f":"IF(B668=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G668,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B668=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G668,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A668,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A668,1))","v":""},{"$f":"IF(B668=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G668,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A668,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A668,1))","v":""},"",{"$f":"IF(B668=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G668,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A668,1)),\"\",INDEX(Database[Comments (text)],$A668,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A668,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A668,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A668,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A668,1))","v":""},{"$f":"IF($X$7=$V668,$S$8*J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W668,$W668=\"\"),OR(Y$7=$V668,X668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W668,$W668=\"\"),OR(Z$7=$V668,Y668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W668,$W668=\"\"),OR(AA$7=$V668,Z668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W668,$W668=\"\"),OR(AB$7=$V668,AA668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W668,$W668=\"\"),OR(AC$7=$V668,AB668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W668,$W668=\"\"),OR(AD$7=$V668,AC668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W668,$W668=\"\"),OR(AE$7=$V668,AD668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W668,$W668=\"\"),OR(AF$7=$V668,AE668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W668,$W668=\"\"),OR(AG$7=$V668,AF668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W668,$W668=\"\"),OR(AH$7=$V668,AG668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W668,$W668=\"\"),OR(AI$7=$V668,AH668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W668,$W668=\"\"),OR(AJ$7=$V668,AI668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W668,$W668=\"\"),OR(AK$7=$V668,AJ668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W668,$W668=\"\"),OR(AL$7=$V668,AK668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W668,$W668=\"\"),OR(AM$7=$V668,AL668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W668,$W668=\"\"),OR(AN$7=$V668,AM668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W668,$W668=\"\"),OR(AO$7=$V668,AN668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W668,$W668=\"\"),OR(AP$7=$V668,AO668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W668,$W668=\"\"),OR(AQ$7=$V668,AP668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W668,$W668=\"\"),OR(AR$7=$V668,AQ668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W668,$W668=\"\"),OR(AS$7=$V668,AR668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W668,$W668=\"\"),OR(AT$7=$V668,AS668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W668,$W668=\"\"),OR(AU$7=$V668,AT668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W668,$W668=\"\"),OR(AV$7=$V668,AU668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W668,$W668=\"\"),OR(AW$7=$V668,AV668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W668,$W668=\"\"),OR(AX$7=$V668,AW668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W668,$W668=\"\"),OR(AY$7=$V668,AX668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W668,$W668=\"\"),OR(AZ$7=$V668,AY668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W668,$W668=\"\"),OR(BA$7=$V668,AZ668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W668,$W668=\"\"),OR(BB$7=$V668,BA668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W668,$W668=\"\"),OR(BC$7=$V668,BB668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W668,$W668=\"\"),OR(BD$7=$V668,BC668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W668,$W668=\"\"),OR(BE$7=$V668,BD668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W668,$W668=\"\"),OR(BF$7=$V668,BE668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W668,$W668=\"\"),OR(BG$7=$V668,BF668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W668,$W668=\"\"),OR(BH$7=$V668,BG668<>\" \")),$S668*$J668*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[662,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A669,1)),\"\",INDEX(Database[Project Name],A669,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A669,1)),\"\",INDEX(Database[Watershed],$A669,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A669,1)),\"\",INDEX(Database[BMP Type],$A669,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A669,1)),\"\",INDEX(Database[BMP Sub-type],$A669,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A669,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A669,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A669,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A669,1))","v":""},{"$f":"IF(H669=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G669,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H669=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G669,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H669=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G669,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A669,1)),\"\",INDEX(Database[BMP Size],$A669,1))","v":""},{"$f":"IF(B669=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G669,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A669,1)),\"\",INDEX(Database[Service Level],$A669,1))","v":""},{"$f":"IF(B669=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G669,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B669=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G669,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A669,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A669,1))","v":""},{"$f":"IF(B669=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G669,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A669,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A669,1))","v":""},"",{"$f":"IF(B669=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G669,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A669,1)),\"\",INDEX(Database[Comments (text)],$A669,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A669,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A669,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A669,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A669,1))","v":""},{"$f":"IF($X$7=$V669,$S$8*J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W669,$W669=\"\"),OR(Y$7=$V669,X669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W669,$W669=\"\"),OR(Z$7=$V669,Y669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W669,$W669=\"\"),OR(AA$7=$V669,Z669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W669,$W669=\"\"),OR(AB$7=$V669,AA669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W669,$W669=\"\"),OR(AC$7=$V669,AB669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W669,$W669=\"\"),OR(AD$7=$V669,AC669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W669,$W669=\"\"),OR(AE$7=$V669,AD669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W669,$W669=\"\"),OR(AF$7=$V669,AE669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W669,$W669=\"\"),OR(AG$7=$V669,AF669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W669,$W669=\"\"),OR(AH$7=$V669,AG669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W669,$W669=\"\"),OR(AI$7=$V669,AH669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W669,$W669=\"\"),OR(AJ$7=$V669,AI669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W669,$W669=\"\"),OR(AK$7=$V669,AJ669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W669,$W669=\"\"),OR(AL$7=$V669,AK669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W669,$W669=\"\"),OR(AM$7=$V669,AL669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W669,$W669=\"\"),OR(AN$7=$V669,AM669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W669,$W669=\"\"),OR(AO$7=$V669,AN669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W669,$W669=\"\"),OR(AP$7=$V669,AO669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W669,$W669=\"\"),OR(AQ$7=$V669,AP669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W669,$W669=\"\"),OR(AR$7=$V669,AQ669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W669,$W669=\"\"),OR(AS$7=$V669,AR669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W669,$W669=\"\"),OR(AT$7=$V669,AS669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W669,$W669=\"\"),OR(AU$7=$V669,AT669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W669,$W669=\"\"),OR(AV$7=$V669,AU669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W669,$W669=\"\"),OR(AW$7=$V669,AV669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W669,$W669=\"\"),OR(AX$7=$V669,AW669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W669,$W669=\"\"),OR(AY$7=$V669,AX669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W669,$W669=\"\"),OR(AZ$7=$V669,AY669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W669,$W669=\"\"),OR(BA$7=$V669,AZ669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W669,$W669=\"\"),OR(BB$7=$V669,BA669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W669,$W669=\"\"),OR(BC$7=$V669,BB669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W669,$W669=\"\"),OR(BD$7=$V669,BC669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W669,$W669=\"\"),OR(BE$7=$V669,BD669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W669,$W669=\"\"),OR(BF$7=$V669,BE669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W669,$W669=\"\"),OR(BG$7=$V669,BF669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W669,$W669=\"\"),OR(BH$7=$V669,BG669<>\" \")),$S669*$J669*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[663,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A670,1)),\"\",INDEX(Database[Project Name],A670,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A670,1)),\"\",INDEX(Database[Watershed],$A670,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A670,1)),\"\",INDEX(Database[BMP Type],$A670,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A670,1)),\"\",INDEX(Database[BMP Sub-type],$A670,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A670,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A670,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A670,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A670,1))","v":""},{"$f":"IF(H670=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G670,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H670=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G670,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H670=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G670,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A670,1)),\"\",INDEX(Database[BMP Size],$A670,1))","v":""},{"$f":"IF(B670=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G670,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A670,1)),\"\",INDEX(Database[Service Level],$A670,1))","v":""},{"$f":"IF(B670=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G670,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B670=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G670,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A670,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A670,1))","v":""},{"$f":"IF(B670=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G670,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A670,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A670,1))","v":""},"",{"$f":"IF(B670=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G670,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A670,1)),\"\",INDEX(Database[Comments (text)],$A670,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A670,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A670,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A670,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A670,1))","v":""},{"$f":"IF($X$7=$V670,$S$8*J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W670,$W670=\"\"),OR(Y$7=$V670,X670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W670,$W670=\"\"),OR(Z$7=$V670,Y670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W670,$W670=\"\"),OR(AA$7=$V670,Z670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W670,$W670=\"\"),OR(AB$7=$V670,AA670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W670,$W670=\"\"),OR(AC$7=$V670,AB670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W670,$W670=\"\"),OR(AD$7=$V670,AC670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W670,$W670=\"\"),OR(AE$7=$V670,AD670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W670,$W670=\"\"),OR(AF$7=$V670,AE670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W670,$W670=\"\"),OR(AG$7=$V670,AF670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W670,$W670=\"\"),OR(AH$7=$V670,AG670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W670,$W670=\"\"),OR(AI$7=$V670,AH670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W670,$W670=\"\"),OR(AJ$7=$V670,AI670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W670,$W670=\"\"),OR(AK$7=$V670,AJ670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W670,$W670=\"\"),OR(AL$7=$V670,AK670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W670,$W670=\"\"),OR(AM$7=$V670,AL670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W670,$W670=\"\"),OR(AN$7=$V670,AM670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W670,$W670=\"\"),OR(AO$7=$V670,AN670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W670,$W670=\"\"),OR(AP$7=$V670,AO670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W670,$W670=\"\"),OR(AQ$7=$V670,AP670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W670,$W670=\"\"),OR(AR$7=$V670,AQ670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W670,$W670=\"\"),OR(AS$7=$V670,AR670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W670,$W670=\"\"),OR(AT$7=$V670,AS670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W670,$W670=\"\"),OR(AU$7=$V670,AT670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W670,$W670=\"\"),OR(AV$7=$V670,AU670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W670,$W670=\"\"),OR(AW$7=$V670,AV670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W670,$W670=\"\"),OR(AX$7=$V670,AW670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W670,$W670=\"\"),OR(AY$7=$V670,AX670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W670,$W670=\"\"),OR(AZ$7=$V670,AY670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W670,$W670=\"\"),OR(BA$7=$V670,AZ670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W670,$W670=\"\"),OR(BB$7=$V670,BA670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W670,$W670=\"\"),OR(BC$7=$V670,BB670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W670,$W670=\"\"),OR(BD$7=$V670,BC670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W670,$W670=\"\"),OR(BE$7=$V670,BD670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W670,$W670=\"\"),OR(BF$7=$V670,BE670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W670,$W670=\"\"),OR(BG$7=$V670,BF670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W670,$W670=\"\"),OR(BH$7=$V670,BG670<>\" \")),$S670*$J670*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[664,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A671,1)),\"\",INDEX(Database[Project Name],A671,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A671,1)),\"\",INDEX(Database[Watershed],$A671,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A671,1)),\"\",INDEX(Database[BMP Type],$A671,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A671,1)),\"\",INDEX(Database[BMP Sub-type],$A671,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A671,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A671,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A671,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A671,1))","v":""},{"$f":"IF(H671=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G671,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H671=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G671,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H671=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G671,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A671,1)),\"\",INDEX(Database[BMP Size],$A671,1))","v":""},{"$f":"IF(B671=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G671,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A671,1)),\"\",INDEX(Database[Service Level],$A671,1))","v":""},{"$f":"IF(B671=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G671,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B671=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G671,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A671,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A671,1))","v":""},{"$f":"IF(B671=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G671,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A671,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A671,1))","v":""},"",{"$f":"IF(B671=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G671,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A671,1)),\"\",INDEX(Database[Comments (text)],$A671,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A671,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A671,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A671,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A671,1))","v":""},{"$f":"IF($X$7=$V671,$S$8*J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W671,$W671=\"\"),OR(Y$7=$V671,X671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W671,$W671=\"\"),OR(Z$7=$V671,Y671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W671,$W671=\"\"),OR(AA$7=$V671,Z671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W671,$W671=\"\"),OR(AB$7=$V671,AA671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W671,$W671=\"\"),OR(AC$7=$V671,AB671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W671,$W671=\"\"),OR(AD$7=$V671,AC671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W671,$W671=\"\"),OR(AE$7=$V671,AD671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W671,$W671=\"\"),OR(AF$7=$V671,AE671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W671,$W671=\"\"),OR(AG$7=$V671,AF671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W671,$W671=\"\"),OR(AH$7=$V671,AG671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W671,$W671=\"\"),OR(AI$7=$V671,AH671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W671,$W671=\"\"),OR(AJ$7=$V671,AI671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W671,$W671=\"\"),OR(AK$7=$V671,AJ671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W671,$W671=\"\"),OR(AL$7=$V671,AK671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W671,$W671=\"\"),OR(AM$7=$V671,AL671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W671,$W671=\"\"),OR(AN$7=$V671,AM671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W671,$W671=\"\"),OR(AO$7=$V671,AN671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W671,$W671=\"\"),OR(AP$7=$V671,AO671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W671,$W671=\"\"),OR(AQ$7=$V671,AP671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W671,$W671=\"\"),OR(AR$7=$V671,AQ671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W671,$W671=\"\"),OR(AS$7=$V671,AR671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W671,$W671=\"\"),OR(AT$7=$V671,AS671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W671,$W671=\"\"),OR(AU$7=$V671,AT671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W671,$W671=\"\"),OR(AV$7=$V671,AU671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W671,$W671=\"\"),OR(AW$7=$V671,AV671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W671,$W671=\"\"),OR(AX$7=$V671,AW671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W671,$W671=\"\"),OR(AY$7=$V671,AX671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W671,$W671=\"\"),OR(AZ$7=$V671,AY671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W671,$W671=\"\"),OR(BA$7=$V671,AZ671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W671,$W671=\"\"),OR(BB$7=$V671,BA671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W671,$W671=\"\"),OR(BC$7=$V671,BB671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W671,$W671=\"\"),OR(BD$7=$V671,BC671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W671,$W671=\"\"),OR(BE$7=$V671,BD671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W671,$W671=\"\"),OR(BF$7=$V671,BE671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W671,$W671=\"\"),OR(BG$7=$V671,BF671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W671,$W671=\"\"),OR(BH$7=$V671,BG671<>\" \")),$S671*$J671*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[665,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A672,1)),\"\",INDEX(Database[Project Name],A672,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A672,1)),\"\",INDEX(Database[Watershed],$A672,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A672,1)),\"\",INDEX(Database[BMP Type],$A672,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A672,1)),\"\",INDEX(Database[BMP Sub-type],$A672,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A672,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A672,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A672,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A672,1))","v":""},{"$f":"IF(H672=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G672,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H672=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G672,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H672=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G672,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A672,1)),\"\",INDEX(Database[BMP Size],$A672,1))","v":""},{"$f":"IF(B672=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G672,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A672,1)),\"\",INDEX(Database[Service Level],$A672,1))","v":""},{"$f":"IF(B672=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G672,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B672=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G672,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A672,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A672,1))","v":""},{"$f":"IF(B672=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G672,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A672,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A672,1))","v":""},"",{"$f":"IF(B672=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G672,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A672,1)),\"\",INDEX(Database[Comments (text)],$A672,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A672,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A672,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A672,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A672,1))","v":""},{"$f":"IF($X$7=$V672,$S$8*J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W672,$W672=\"\"),OR(Y$7=$V672,X672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W672,$W672=\"\"),OR(Z$7=$V672,Y672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W672,$W672=\"\"),OR(AA$7=$V672,Z672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W672,$W672=\"\"),OR(AB$7=$V672,AA672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W672,$W672=\"\"),OR(AC$7=$V672,AB672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W672,$W672=\"\"),OR(AD$7=$V672,AC672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W672,$W672=\"\"),OR(AE$7=$V672,AD672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W672,$W672=\"\"),OR(AF$7=$V672,AE672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W672,$W672=\"\"),OR(AG$7=$V672,AF672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W672,$W672=\"\"),OR(AH$7=$V672,AG672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W672,$W672=\"\"),OR(AI$7=$V672,AH672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W672,$W672=\"\"),OR(AJ$7=$V672,AI672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W672,$W672=\"\"),OR(AK$7=$V672,AJ672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W672,$W672=\"\"),OR(AL$7=$V672,AK672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W672,$W672=\"\"),OR(AM$7=$V672,AL672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W672,$W672=\"\"),OR(AN$7=$V672,AM672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W672,$W672=\"\"),OR(AO$7=$V672,AN672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W672,$W672=\"\"),OR(AP$7=$V672,AO672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W672,$W672=\"\"),OR(AQ$7=$V672,AP672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W672,$W672=\"\"),OR(AR$7=$V672,AQ672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W672,$W672=\"\"),OR(AS$7=$V672,AR672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W672,$W672=\"\"),OR(AT$7=$V672,AS672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W672,$W672=\"\"),OR(AU$7=$V672,AT672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W672,$W672=\"\"),OR(AV$7=$V672,AU672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W672,$W672=\"\"),OR(AW$7=$V672,AV672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W672,$W672=\"\"),OR(AX$7=$V672,AW672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W672,$W672=\"\"),OR(AY$7=$V672,AX672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W672,$W672=\"\"),OR(AZ$7=$V672,AY672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W672,$W672=\"\"),OR(BA$7=$V672,AZ672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W672,$W672=\"\"),OR(BB$7=$V672,BA672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W672,$W672=\"\"),OR(BC$7=$V672,BB672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W672,$W672=\"\"),OR(BD$7=$V672,BC672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W672,$W672=\"\"),OR(BE$7=$V672,BD672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W672,$W672=\"\"),OR(BF$7=$V672,BE672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W672,$W672=\"\"),OR(BG$7=$V672,BF672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W672,$W672=\"\"),OR(BH$7=$V672,BG672<>\" \")),$S672*$J672*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[666,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A673,1)),\"\",INDEX(Database[Project Name],A673,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A673,1)),\"\",INDEX(Database[Watershed],$A673,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A673,1)),\"\",INDEX(Database[BMP Type],$A673,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A673,1)),\"\",INDEX(Database[BMP Sub-type],$A673,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A673,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A673,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A673,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A673,1))","v":""},{"$f":"IF(H673=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G673,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H673=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G673,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H673=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G673,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A673,1)),\"\",INDEX(Database[BMP Size],$A673,1))","v":""},{"$f":"IF(B673=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G673,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A673,1)),\"\",INDEX(Database[Service Level],$A673,1))","v":""},{"$f":"IF(B673=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G673,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B673=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G673,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A673,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A673,1))","v":""},{"$f":"IF(B673=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G673,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A673,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A673,1))","v":""},"",{"$f":"IF(B673=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G673,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A673,1)),\"\",INDEX(Database[Comments (text)],$A673,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A673,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A673,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A673,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A673,1))","v":""},{"$f":"IF($X$7=$V673,$S$8*J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W673,$W673=\"\"),OR(Y$7=$V673,X673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W673,$W673=\"\"),OR(Z$7=$V673,Y673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W673,$W673=\"\"),OR(AA$7=$V673,Z673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W673,$W673=\"\"),OR(AB$7=$V673,AA673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W673,$W673=\"\"),OR(AC$7=$V673,AB673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W673,$W673=\"\"),OR(AD$7=$V673,AC673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W673,$W673=\"\"),OR(AE$7=$V673,AD673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W673,$W673=\"\"),OR(AF$7=$V673,AE673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W673,$W673=\"\"),OR(AG$7=$V673,AF673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W673,$W673=\"\"),OR(AH$7=$V673,AG673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W673,$W673=\"\"),OR(AI$7=$V673,AH673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W673,$W673=\"\"),OR(AJ$7=$V673,AI673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W673,$W673=\"\"),OR(AK$7=$V673,AJ673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W673,$W673=\"\"),OR(AL$7=$V673,AK673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W673,$W673=\"\"),OR(AM$7=$V673,AL673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W673,$W673=\"\"),OR(AN$7=$V673,AM673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W673,$W673=\"\"),OR(AO$7=$V673,AN673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W673,$W673=\"\"),OR(AP$7=$V673,AO673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W673,$W673=\"\"),OR(AQ$7=$V673,AP673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W673,$W673=\"\"),OR(AR$7=$V673,AQ673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W673,$W673=\"\"),OR(AS$7=$V673,AR673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W673,$W673=\"\"),OR(AT$7=$V673,AS673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W673,$W673=\"\"),OR(AU$7=$V673,AT673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W673,$W673=\"\"),OR(AV$7=$V673,AU673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W673,$W673=\"\"),OR(AW$7=$V673,AV673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W673,$W673=\"\"),OR(AX$7=$V673,AW673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W673,$W673=\"\"),OR(AY$7=$V673,AX673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W673,$W673=\"\"),OR(AZ$7=$V673,AY673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W673,$W673=\"\"),OR(BA$7=$V673,AZ673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W673,$W673=\"\"),OR(BB$7=$V673,BA673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W673,$W673=\"\"),OR(BC$7=$V673,BB673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W673,$W673=\"\"),OR(BD$7=$V673,BC673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W673,$W673=\"\"),OR(BE$7=$V673,BD673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W673,$W673=\"\"),OR(BF$7=$V673,BE673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W673,$W673=\"\"),OR(BG$7=$V673,BF673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W673,$W673=\"\"),OR(BH$7=$V673,BG673<>\" \")),$S673*$J673*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[667,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A674,1)),\"\",INDEX(Database[Project Name],A674,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A674,1)),\"\",INDEX(Database[Watershed],$A674,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A674,1)),\"\",INDEX(Database[BMP Type],$A674,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A674,1)),\"\",INDEX(Database[BMP Sub-type],$A674,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A674,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A674,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A674,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A674,1))","v":""},{"$f":"IF(H674=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G674,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H674=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G674,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H674=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G674,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A674,1)),\"\",INDEX(Database[BMP Size],$A674,1))","v":""},{"$f":"IF(B674=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G674,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A674,1)),\"\",INDEX(Database[Service Level],$A674,1))","v":""},{"$f":"IF(B674=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G674,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B674=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G674,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A674,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A674,1))","v":""},{"$f":"IF(B674=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G674,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A674,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A674,1))","v":""},"",{"$f":"IF(B674=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G674,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A674,1)),\"\",INDEX(Database[Comments (text)],$A674,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A674,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A674,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A674,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A674,1))","v":""},{"$f":"IF($X$7=$V674,$S$8*J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W674,$W674=\"\"),OR(Y$7=$V674,X674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W674,$W674=\"\"),OR(Z$7=$V674,Y674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W674,$W674=\"\"),OR(AA$7=$V674,Z674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W674,$W674=\"\"),OR(AB$7=$V674,AA674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W674,$W674=\"\"),OR(AC$7=$V674,AB674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W674,$W674=\"\"),OR(AD$7=$V674,AC674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W674,$W674=\"\"),OR(AE$7=$V674,AD674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W674,$W674=\"\"),OR(AF$7=$V674,AE674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W674,$W674=\"\"),OR(AG$7=$V674,AF674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W674,$W674=\"\"),OR(AH$7=$V674,AG674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W674,$W674=\"\"),OR(AI$7=$V674,AH674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W674,$W674=\"\"),OR(AJ$7=$V674,AI674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W674,$W674=\"\"),OR(AK$7=$V674,AJ674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W674,$W674=\"\"),OR(AL$7=$V674,AK674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W674,$W674=\"\"),OR(AM$7=$V674,AL674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W674,$W674=\"\"),OR(AN$7=$V674,AM674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W674,$W674=\"\"),OR(AO$7=$V674,AN674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W674,$W674=\"\"),OR(AP$7=$V674,AO674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W674,$W674=\"\"),OR(AQ$7=$V674,AP674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W674,$W674=\"\"),OR(AR$7=$V674,AQ674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W674,$W674=\"\"),OR(AS$7=$V674,AR674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W674,$W674=\"\"),OR(AT$7=$V674,AS674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W674,$W674=\"\"),OR(AU$7=$V674,AT674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W674,$W674=\"\"),OR(AV$7=$V674,AU674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W674,$W674=\"\"),OR(AW$7=$V674,AV674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W674,$W674=\"\"),OR(AX$7=$V674,AW674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W674,$W674=\"\"),OR(AY$7=$V674,AX674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W674,$W674=\"\"),OR(AZ$7=$V674,AY674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W674,$W674=\"\"),OR(BA$7=$V674,AZ674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W674,$W674=\"\"),OR(BB$7=$V674,BA674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W674,$W674=\"\"),OR(BC$7=$V674,BB674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W674,$W674=\"\"),OR(BD$7=$V674,BC674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W674,$W674=\"\"),OR(BE$7=$V674,BD674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W674,$W674=\"\"),OR(BF$7=$V674,BE674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W674,$W674=\"\"),OR(BG$7=$V674,BF674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W674,$W674=\"\"),OR(BH$7=$V674,BG674<>\" \")),$S674*$J674*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[668,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A675,1)),\"\",INDEX(Database[Project Name],A675,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A675,1)),\"\",INDEX(Database[Watershed],$A675,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A675,1)),\"\",INDEX(Database[BMP Type],$A675,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A675,1)),\"\",INDEX(Database[BMP Sub-type],$A675,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A675,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A675,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A675,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A675,1))","v":""},{"$f":"IF(H675=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G675,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H675=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G675,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H675=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G675,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A675,1)),\"\",INDEX(Database[BMP Size],$A675,1))","v":""},{"$f":"IF(B675=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G675,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A675,1)),\"\",INDEX(Database[Service Level],$A675,1))","v":""},{"$f":"IF(B675=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G675,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B675=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G675,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A675,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A675,1))","v":""},{"$f":"IF(B675=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G675,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A675,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A675,1))","v":""},"",{"$f":"IF(B675=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G675,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A675,1)),\"\",INDEX(Database[Comments (text)],$A675,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A675,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A675,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A675,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A675,1))","v":""},{"$f":"IF($X$7=$V675,$S$8*J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W675,$W675=\"\"),OR(Y$7=$V675,X675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W675,$W675=\"\"),OR(Z$7=$V675,Y675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W675,$W675=\"\"),OR(AA$7=$V675,Z675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W675,$W675=\"\"),OR(AB$7=$V675,AA675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W675,$W675=\"\"),OR(AC$7=$V675,AB675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W675,$W675=\"\"),OR(AD$7=$V675,AC675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W675,$W675=\"\"),OR(AE$7=$V675,AD675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W675,$W675=\"\"),OR(AF$7=$V675,AE675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W675,$W675=\"\"),OR(AG$7=$V675,AF675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W675,$W675=\"\"),OR(AH$7=$V675,AG675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W675,$W675=\"\"),OR(AI$7=$V675,AH675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W675,$W675=\"\"),OR(AJ$7=$V675,AI675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W675,$W675=\"\"),OR(AK$7=$V675,AJ675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W675,$W675=\"\"),OR(AL$7=$V675,AK675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W675,$W675=\"\"),OR(AM$7=$V675,AL675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W675,$W675=\"\"),OR(AN$7=$V675,AM675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W675,$W675=\"\"),OR(AO$7=$V675,AN675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W675,$W675=\"\"),OR(AP$7=$V675,AO675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W675,$W675=\"\"),OR(AQ$7=$V675,AP675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W675,$W675=\"\"),OR(AR$7=$V675,AQ675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W675,$W675=\"\"),OR(AS$7=$V675,AR675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W675,$W675=\"\"),OR(AT$7=$V675,AS675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W675,$W675=\"\"),OR(AU$7=$V675,AT675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W675,$W675=\"\"),OR(AV$7=$V675,AU675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W675,$W675=\"\"),OR(AW$7=$V675,AV675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W675,$W675=\"\"),OR(AX$7=$V675,AW675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W675,$W675=\"\"),OR(AY$7=$V675,AX675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W675,$W675=\"\"),OR(AZ$7=$V675,AY675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W675,$W675=\"\"),OR(BA$7=$V675,AZ675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W675,$W675=\"\"),OR(BB$7=$V675,BA675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W675,$W675=\"\"),OR(BC$7=$V675,BB675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W675,$W675=\"\"),OR(BD$7=$V675,BC675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W675,$W675=\"\"),OR(BE$7=$V675,BD675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W675,$W675=\"\"),OR(BF$7=$V675,BE675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W675,$W675=\"\"),OR(BG$7=$V675,BF675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W675,$W675=\"\"),OR(BH$7=$V675,BG675<>\" \")),$S675*$J675*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[669,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A676,1)),\"\",INDEX(Database[Project Name],A676,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A676,1)),\"\",INDEX(Database[Watershed],$A676,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A676,1)),\"\",INDEX(Database[BMP Type],$A676,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A676,1)),\"\",INDEX(Database[BMP Sub-type],$A676,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A676,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A676,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A676,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A676,1))","v":""},{"$f":"IF(H676=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G676,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H676=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G676,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H676=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G676,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A676,1)),\"\",INDEX(Database[BMP Size],$A676,1))","v":""},{"$f":"IF(B676=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G676,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A676,1)),\"\",INDEX(Database[Service Level],$A676,1))","v":""},{"$f":"IF(B676=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G676,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B676=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G676,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A676,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A676,1))","v":""},{"$f":"IF(B676=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G676,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A676,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A676,1))","v":""},"",{"$f":"IF(B676=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G676,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A676,1)),\"\",INDEX(Database[Comments (text)],$A676,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A676,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A676,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A676,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A676,1))","v":""},{"$f":"IF($X$7=$V676,$S$8*J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W676,$W676=\"\"),OR(Y$7=$V676,X676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W676,$W676=\"\"),OR(Z$7=$V676,Y676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W676,$W676=\"\"),OR(AA$7=$V676,Z676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W676,$W676=\"\"),OR(AB$7=$V676,AA676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W676,$W676=\"\"),OR(AC$7=$V676,AB676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W676,$W676=\"\"),OR(AD$7=$V676,AC676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W676,$W676=\"\"),OR(AE$7=$V676,AD676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W676,$W676=\"\"),OR(AF$7=$V676,AE676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W676,$W676=\"\"),OR(AG$7=$V676,AF676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W676,$W676=\"\"),OR(AH$7=$V676,AG676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W676,$W676=\"\"),OR(AI$7=$V676,AH676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W676,$W676=\"\"),OR(AJ$7=$V676,AI676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W676,$W676=\"\"),OR(AK$7=$V676,AJ676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W676,$W676=\"\"),OR(AL$7=$V676,AK676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W676,$W676=\"\"),OR(AM$7=$V676,AL676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W676,$W676=\"\"),OR(AN$7=$V676,AM676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W676,$W676=\"\"),OR(AO$7=$V676,AN676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W676,$W676=\"\"),OR(AP$7=$V676,AO676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W676,$W676=\"\"),OR(AQ$7=$V676,AP676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W676,$W676=\"\"),OR(AR$7=$V676,AQ676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W676,$W676=\"\"),OR(AS$7=$V676,AR676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W676,$W676=\"\"),OR(AT$7=$V676,AS676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W676,$W676=\"\"),OR(AU$7=$V676,AT676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W676,$W676=\"\"),OR(AV$7=$V676,AU676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W676,$W676=\"\"),OR(AW$7=$V676,AV676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W676,$W676=\"\"),OR(AX$7=$V676,AW676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W676,$W676=\"\"),OR(AY$7=$V676,AX676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W676,$W676=\"\"),OR(AZ$7=$V676,AY676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W676,$W676=\"\"),OR(BA$7=$V676,AZ676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W676,$W676=\"\"),OR(BB$7=$V676,BA676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W676,$W676=\"\"),OR(BC$7=$V676,BB676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W676,$W676=\"\"),OR(BD$7=$V676,BC676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W676,$W676=\"\"),OR(BE$7=$V676,BD676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W676,$W676=\"\"),OR(BF$7=$V676,BE676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W676,$W676=\"\"),OR(BG$7=$V676,BF676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W676,$W676=\"\"),OR(BH$7=$V676,BG676<>\" \")),$S676*$J676*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[670,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A677,1)),\"\",INDEX(Database[Project Name],A677,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A677,1)),\"\",INDEX(Database[Watershed],$A677,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A677,1)),\"\",INDEX(Database[BMP Type],$A677,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A677,1)),\"\",INDEX(Database[BMP Sub-type],$A677,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A677,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A677,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A677,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A677,1))","v":""},{"$f":"IF(H677=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G677,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H677=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G677,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H677=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G677,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A677,1)),\"\",INDEX(Database[BMP Size],$A677,1))","v":""},{"$f":"IF(B677=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G677,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A677,1)),\"\",INDEX(Database[Service Level],$A677,1))","v":""},{"$f":"IF(B677=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G677,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B677=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G677,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A677,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A677,1))","v":""},{"$f":"IF(B677=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G677,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A677,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A677,1))","v":""},"",{"$f":"IF(B677=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G677,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A677,1)),\"\",INDEX(Database[Comments (text)],$A677,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A677,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A677,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A677,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A677,1))","v":""},{"$f":"IF($X$7=$V677,$S$8*J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W677,$W677=\"\"),OR(Y$7=$V677,X677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W677,$W677=\"\"),OR(Z$7=$V677,Y677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W677,$W677=\"\"),OR(AA$7=$V677,Z677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W677,$W677=\"\"),OR(AB$7=$V677,AA677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W677,$W677=\"\"),OR(AC$7=$V677,AB677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W677,$W677=\"\"),OR(AD$7=$V677,AC677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W677,$W677=\"\"),OR(AE$7=$V677,AD677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W677,$W677=\"\"),OR(AF$7=$V677,AE677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W677,$W677=\"\"),OR(AG$7=$V677,AF677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W677,$W677=\"\"),OR(AH$7=$V677,AG677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W677,$W677=\"\"),OR(AI$7=$V677,AH677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W677,$W677=\"\"),OR(AJ$7=$V677,AI677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W677,$W677=\"\"),OR(AK$7=$V677,AJ677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W677,$W677=\"\"),OR(AL$7=$V677,AK677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W677,$W677=\"\"),OR(AM$7=$V677,AL677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W677,$W677=\"\"),OR(AN$7=$V677,AM677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W677,$W677=\"\"),OR(AO$7=$V677,AN677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W677,$W677=\"\"),OR(AP$7=$V677,AO677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W677,$W677=\"\"),OR(AQ$7=$V677,AP677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W677,$W677=\"\"),OR(AR$7=$V677,AQ677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W677,$W677=\"\"),OR(AS$7=$V677,AR677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W677,$W677=\"\"),OR(AT$7=$V677,AS677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W677,$W677=\"\"),OR(AU$7=$V677,AT677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W677,$W677=\"\"),OR(AV$7=$V677,AU677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W677,$W677=\"\"),OR(AW$7=$V677,AV677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W677,$W677=\"\"),OR(AX$7=$V677,AW677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W677,$W677=\"\"),OR(AY$7=$V677,AX677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W677,$W677=\"\"),OR(AZ$7=$V677,AY677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W677,$W677=\"\"),OR(BA$7=$V677,AZ677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W677,$W677=\"\"),OR(BB$7=$V677,BA677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W677,$W677=\"\"),OR(BC$7=$V677,BB677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W677,$W677=\"\"),OR(BD$7=$V677,BC677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W677,$W677=\"\"),OR(BE$7=$V677,BD677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W677,$W677=\"\"),OR(BF$7=$V677,BE677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W677,$W677=\"\"),OR(BG$7=$V677,BF677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W677,$W677=\"\"),OR(BH$7=$V677,BG677<>\" \")),$S677*$J677*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[671,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A678,1)),\"\",INDEX(Database[Project Name],A678,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A678,1)),\"\",INDEX(Database[Watershed],$A678,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A678,1)),\"\",INDEX(Database[BMP Type],$A678,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A678,1)),\"\",INDEX(Database[BMP Sub-type],$A678,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A678,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A678,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A678,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A678,1))","v":""},{"$f":"IF(H678=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G678,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H678=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G678,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H678=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G678,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A678,1)),\"\",INDEX(Database[BMP Size],$A678,1))","v":""},{"$f":"IF(B678=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G678,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A678,1)),\"\",INDEX(Database[Service Level],$A678,1))","v":""},{"$f":"IF(B678=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G678,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B678=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G678,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A678,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A678,1))","v":""},{"$f":"IF(B678=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G678,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A678,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A678,1))","v":""},"",{"$f":"IF(B678=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G678,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A678,1)),\"\",INDEX(Database[Comments (text)],$A678,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A678,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A678,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A678,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A678,1))","v":""},{"$f":"IF($X$7=$V678,$S$8*J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W678,$W678=\"\"),OR(Y$7=$V678,X678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W678,$W678=\"\"),OR(Z$7=$V678,Y678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W678,$W678=\"\"),OR(AA$7=$V678,Z678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W678,$W678=\"\"),OR(AB$7=$V678,AA678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W678,$W678=\"\"),OR(AC$7=$V678,AB678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W678,$W678=\"\"),OR(AD$7=$V678,AC678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W678,$W678=\"\"),OR(AE$7=$V678,AD678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W678,$W678=\"\"),OR(AF$7=$V678,AE678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W678,$W678=\"\"),OR(AG$7=$V678,AF678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W678,$W678=\"\"),OR(AH$7=$V678,AG678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W678,$W678=\"\"),OR(AI$7=$V678,AH678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W678,$W678=\"\"),OR(AJ$7=$V678,AI678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W678,$W678=\"\"),OR(AK$7=$V678,AJ678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W678,$W678=\"\"),OR(AL$7=$V678,AK678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W678,$W678=\"\"),OR(AM$7=$V678,AL678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W678,$W678=\"\"),OR(AN$7=$V678,AM678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W678,$W678=\"\"),OR(AO$7=$V678,AN678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W678,$W678=\"\"),OR(AP$7=$V678,AO678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W678,$W678=\"\"),OR(AQ$7=$V678,AP678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W678,$W678=\"\"),OR(AR$7=$V678,AQ678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W678,$W678=\"\"),OR(AS$7=$V678,AR678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W678,$W678=\"\"),OR(AT$7=$V678,AS678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W678,$W678=\"\"),OR(AU$7=$V678,AT678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W678,$W678=\"\"),OR(AV$7=$V678,AU678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W678,$W678=\"\"),OR(AW$7=$V678,AV678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W678,$W678=\"\"),OR(AX$7=$V678,AW678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W678,$W678=\"\"),OR(AY$7=$V678,AX678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W678,$W678=\"\"),OR(AZ$7=$V678,AY678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W678,$W678=\"\"),OR(BA$7=$V678,AZ678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W678,$W678=\"\"),OR(BB$7=$V678,BA678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W678,$W678=\"\"),OR(BC$7=$V678,BB678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W678,$W678=\"\"),OR(BD$7=$V678,BC678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W678,$W678=\"\"),OR(BE$7=$V678,BD678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W678,$W678=\"\"),OR(BF$7=$V678,BE678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W678,$W678=\"\"),OR(BG$7=$V678,BF678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W678,$W678=\"\"),OR(BH$7=$V678,BG678<>\" \")),$S678*$J678*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[672,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A679,1)),\"\",INDEX(Database[Project Name],A679,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A679,1)),\"\",INDEX(Database[Watershed],$A679,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A679,1)),\"\",INDEX(Database[BMP Type],$A679,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A679,1)),\"\",INDEX(Database[BMP Sub-type],$A679,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A679,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A679,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A679,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A679,1))","v":""},{"$f":"IF(H679=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G679,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H679=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G679,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H679=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G679,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A679,1)),\"\",INDEX(Database[BMP Size],$A679,1))","v":""},{"$f":"IF(B679=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G679,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A679,1)),\"\",INDEX(Database[Service Level],$A679,1))","v":""},{"$f":"IF(B679=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G679,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B679=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G679,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A679,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A679,1))","v":""},{"$f":"IF(B679=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G679,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A679,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A679,1))","v":""},"",{"$f":"IF(B679=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G679,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A679,1)),\"\",INDEX(Database[Comments (text)],$A679,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A679,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A679,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A679,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A679,1))","v":""},{"$f":"IF($X$7=$V679,$S$8*J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W679,$W679=\"\"),OR(Y$7=$V679,X679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W679,$W679=\"\"),OR(Z$7=$V679,Y679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W679,$W679=\"\"),OR(AA$7=$V679,Z679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W679,$W679=\"\"),OR(AB$7=$V679,AA679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W679,$W679=\"\"),OR(AC$7=$V679,AB679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W679,$W679=\"\"),OR(AD$7=$V679,AC679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W679,$W679=\"\"),OR(AE$7=$V679,AD679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W679,$W679=\"\"),OR(AF$7=$V679,AE679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W679,$W679=\"\"),OR(AG$7=$V679,AF679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W679,$W679=\"\"),OR(AH$7=$V679,AG679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W679,$W679=\"\"),OR(AI$7=$V679,AH679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W679,$W679=\"\"),OR(AJ$7=$V679,AI679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W679,$W679=\"\"),OR(AK$7=$V679,AJ679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W679,$W679=\"\"),OR(AL$7=$V679,AK679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W679,$W679=\"\"),OR(AM$7=$V679,AL679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W679,$W679=\"\"),OR(AN$7=$V679,AM679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W679,$W679=\"\"),OR(AO$7=$V679,AN679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W679,$W679=\"\"),OR(AP$7=$V679,AO679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W679,$W679=\"\"),OR(AQ$7=$V679,AP679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W679,$W679=\"\"),OR(AR$7=$V679,AQ679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W679,$W679=\"\"),OR(AS$7=$V679,AR679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W679,$W679=\"\"),OR(AT$7=$V679,AS679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W679,$W679=\"\"),OR(AU$7=$V679,AT679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W679,$W679=\"\"),OR(AV$7=$V679,AU679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W679,$W679=\"\"),OR(AW$7=$V679,AV679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W679,$W679=\"\"),OR(AX$7=$V679,AW679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W679,$W679=\"\"),OR(AY$7=$V679,AX679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W679,$W679=\"\"),OR(AZ$7=$V679,AY679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W679,$W679=\"\"),OR(BA$7=$V679,AZ679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W679,$W679=\"\"),OR(BB$7=$V679,BA679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W679,$W679=\"\"),OR(BC$7=$V679,BB679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W679,$W679=\"\"),OR(BD$7=$V679,BC679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W679,$W679=\"\"),OR(BE$7=$V679,BD679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W679,$W679=\"\"),OR(BF$7=$V679,BE679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W679,$W679=\"\"),OR(BG$7=$V679,BF679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W679,$W679=\"\"),OR(BH$7=$V679,BG679<>\" \")),$S679*$J679*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[673,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A680,1)),\"\",INDEX(Database[Project Name],A680,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A680,1)),\"\",INDEX(Database[Watershed],$A680,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A680,1)),\"\",INDEX(Database[BMP Type],$A680,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A680,1)),\"\",INDEX(Database[BMP Sub-type],$A680,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A680,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A680,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A680,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A680,1))","v":""},{"$f":"IF(H680=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G680,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H680=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G680,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H680=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G680,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A680,1)),\"\",INDEX(Database[BMP Size],$A680,1))","v":""},{"$f":"IF(B680=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G680,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A680,1)),\"\",INDEX(Database[Service Level],$A680,1))","v":""},{"$f":"IF(B680=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G680,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B680=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G680,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A680,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A680,1))","v":""},{"$f":"IF(B680=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G680,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A680,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A680,1))","v":""},"",{"$f":"IF(B680=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G680,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A680,1)),\"\",INDEX(Database[Comments (text)],$A680,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A680,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A680,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A680,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A680,1))","v":""},{"$f":"IF($X$7=$V680,$S$8*J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W680,$W680=\"\"),OR(Y$7=$V680,X680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W680,$W680=\"\"),OR(Z$7=$V680,Y680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W680,$W680=\"\"),OR(AA$7=$V680,Z680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W680,$W680=\"\"),OR(AB$7=$V680,AA680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W680,$W680=\"\"),OR(AC$7=$V680,AB680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W680,$W680=\"\"),OR(AD$7=$V680,AC680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W680,$W680=\"\"),OR(AE$7=$V680,AD680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W680,$W680=\"\"),OR(AF$7=$V680,AE680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W680,$W680=\"\"),OR(AG$7=$V680,AF680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W680,$W680=\"\"),OR(AH$7=$V680,AG680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W680,$W680=\"\"),OR(AI$7=$V680,AH680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W680,$W680=\"\"),OR(AJ$7=$V680,AI680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W680,$W680=\"\"),OR(AK$7=$V680,AJ680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W680,$W680=\"\"),OR(AL$7=$V680,AK680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W680,$W680=\"\"),OR(AM$7=$V680,AL680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W680,$W680=\"\"),OR(AN$7=$V680,AM680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W680,$W680=\"\"),OR(AO$7=$V680,AN680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W680,$W680=\"\"),OR(AP$7=$V680,AO680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W680,$W680=\"\"),OR(AQ$7=$V680,AP680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W680,$W680=\"\"),OR(AR$7=$V680,AQ680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W680,$W680=\"\"),OR(AS$7=$V680,AR680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W680,$W680=\"\"),OR(AT$7=$V680,AS680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W680,$W680=\"\"),OR(AU$7=$V680,AT680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W680,$W680=\"\"),OR(AV$7=$V680,AU680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W680,$W680=\"\"),OR(AW$7=$V680,AV680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W680,$W680=\"\"),OR(AX$7=$V680,AW680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W680,$W680=\"\"),OR(AY$7=$V680,AX680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W680,$W680=\"\"),OR(AZ$7=$V680,AY680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W680,$W680=\"\"),OR(BA$7=$V680,AZ680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W680,$W680=\"\"),OR(BB$7=$V680,BA680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W680,$W680=\"\"),OR(BC$7=$V680,BB680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W680,$W680=\"\"),OR(BD$7=$V680,BC680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W680,$W680=\"\"),OR(BE$7=$V680,BD680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W680,$W680=\"\"),OR(BF$7=$V680,BE680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W680,$W680=\"\"),OR(BG$7=$V680,BF680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W680,$W680=\"\"),OR(BH$7=$V680,BG680<>\" \")),$S680*$J680*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[674,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A681,1)),\"\",INDEX(Database[Project Name],A681,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A681,1)),\"\",INDEX(Database[Watershed],$A681,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A681,1)),\"\",INDEX(Database[BMP Type],$A681,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A681,1)),\"\",INDEX(Database[BMP Sub-type],$A681,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A681,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A681,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A681,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A681,1))","v":""},{"$f":"IF(H681=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G681,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H681=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G681,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H681=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G681,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A681,1)),\"\",INDEX(Database[BMP Size],$A681,1))","v":""},{"$f":"IF(B681=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G681,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A681,1)),\"\",INDEX(Database[Service Level],$A681,1))","v":""},{"$f":"IF(B681=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G681,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B681=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G681,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A681,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A681,1))","v":""},{"$f":"IF(B681=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G681,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A681,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A681,1))","v":""},"",{"$f":"IF(B681=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G681,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A681,1)),\"\",INDEX(Database[Comments (text)],$A681,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A681,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A681,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A681,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A681,1))","v":""},{"$f":"IF($X$7=$V681,$S$8*J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W681,$W681=\"\"),OR(Y$7=$V681,X681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W681,$W681=\"\"),OR(Z$7=$V681,Y681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W681,$W681=\"\"),OR(AA$7=$V681,Z681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W681,$W681=\"\"),OR(AB$7=$V681,AA681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W681,$W681=\"\"),OR(AC$7=$V681,AB681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W681,$W681=\"\"),OR(AD$7=$V681,AC681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W681,$W681=\"\"),OR(AE$7=$V681,AD681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W681,$W681=\"\"),OR(AF$7=$V681,AE681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W681,$W681=\"\"),OR(AG$7=$V681,AF681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W681,$W681=\"\"),OR(AH$7=$V681,AG681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W681,$W681=\"\"),OR(AI$7=$V681,AH681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W681,$W681=\"\"),OR(AJ$7=$V681,AI681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W681,$W681=\"\"),OR(AK$7=$V681,AJ681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W681,$W681=\"\"),OR(AL$7=$V681,AK681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W681,$W681=\"\"),OR(AM$7=$V681,AL681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W681,$W681=\"\"),OR(AN$7=$V681,AM681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W681,$W681=\"\"),OR(AO$7=$V681,AN681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W681,$W681=\"\"),OR(AP$7=$V681,AO681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W681,$W681=\"\"),OR(AQ$7=$V681,AP681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W681,$W681=\"\"),OR(AR$7=$V681,AQ681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W681,$W681=\"\"),OR(AS$7=$V681,AR681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W681,$W681=\"\"),OR(AT$7=$V681,AS681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W681,$W681=\"\"),OR(AU$7=$V681,AT681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W681,$W681=\"\"),OR(AV$7=$V681,AU681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W681,$W681=\"\"),OR(AW$7=$V681,AV681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W681,$W681=\"\"),OR(AX$7=$V681,AW681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W681,$W681=\"\"),OR(AY$7=$V681,AX681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W681,$W681=\"\"),OR(AZ$7=$V681,AY681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W681,$W681=\"\"),OR(BA$7=$V681,AZ681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W681,$W681=\"\"),OR(BB$7=$V681,BA681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W681,$W681=\"\"),OR(BC$7=$V681,BB681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W681,$W681=\"\"),OR(BD$7=$V681,BC681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W681,$W681=\"\"),OR(BE$7=$V681,BD681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W681,$W681=\"\"),OR(BF$7=$V681,BE681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W681,$W681=\"\"),OR(BG$7=$V681,BF681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W681,$W681=\"\"),OR(BH$7=$V681,BG681<>\" \")),$S681*$J681*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[675,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A682,1)),\"\",INDEX(Database[Project Name],A682,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A682,1)),\"\",INDEX(Database[Watershed],$A682,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A682,1)),\"\",INDEX(Database[BMP Type],$A682,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A682,1)),\"\",INDEX(Database[BMP Sub-type],$A682,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A682,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A682,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A682,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A682,1))","v":""},{"$f":"IF(H682=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G682,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H682=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G682,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H682=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G682,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A682,1)),\"\",INDEX(Database[BMP Size],$A682,1))","v":""},{"$f":"IF(B682=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G682,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A682,1)),\"\",INDEX(Database[Service Level],$A682,1))","v":""},{"$f":"IF(B682=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G682,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B682=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G682,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A682,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A682,1))","v":""},{"$f":"IF(B682=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G682,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A682,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A682,1))","v":""},"",{"$f":"IF(B682=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G682,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A682,1)),\"\",INDEX(Database[Comments (text)],$A682,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A682,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A682,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A682,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A682,1))","v":""},{"$f":"IF($X$7=$V682,$S$8*J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W682,$W682=\"\"),OR(Y$7=$V682,X682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W682,$W682=\"\"),OR(Z$7=$V682,Y682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W682,$W682=\"\"),OR(AA$7=$V682,Z682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W682,$W682=\"\"),OR(AB$7=$V682,AA682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W682,$W682=\"\"),OR(AC$7=$V682,AB682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W682,$W682=\"\"),OR(AD$7=$V682,AC682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W682,$W682=\"\"),OR(AE$7=$V682,AD682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W682,$W682=\"\"),OR(AF$7=$V682,AE682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W682,$W682=\"\"),OR(AG$7=$V682,AF682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W682,$W682=\"\"),OR(AH$7=$V682,AG682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W682,$W682=\"\"),OR(AI$7=$V682,AH682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W682,$W682=\"\"),OR(AJ$7=$V682,AI682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W682,$W682=\"\"),OR(AK$7=$V682,AJ682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W682,$W682=\"\"),OR(AL$7=$V682,AK682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W682,$W682=\"\"),OR(AM$7=$V682,AL682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W682,$W682=\"\"),OR(AN$7=$V682,AM682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W682,$W682=\"\"),OR(AO$7=$V682,AN682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W682,$W682=\"\"),OR(AP$7=$V682,AO682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W682,$W682=\"\"),OR(AQ$7=$V682,AP682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W682,$W682=\"\"),OR(AR$7=$V682,AQ682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W682,$W682=\"\"),OR(AS$7=$V682,AR682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W682,$W682=\"\"),OR(AT$7=$V682,AS682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W682,$W682=\"\"),OR(AU$7=$V682,AT682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W682,$W682=\"\"),OR(AV$7=$V682,AU682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W682,$W682=\"\"),OR(AW$7=$V682,AV682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W682,$W682=\"\"),OR(AX$7=$V682,AW682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W682,$W682=\"\"),OR(AY$7=$V682,AX682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W682,$W682=\"\"),OR(AZ$7=$V682,AY682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W682,$W682=\"\"),OR(BA$7=$V682,AZ682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W682,$W682=\"\"),OR(BB$7=$V682,BA682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W682,$W682=\"\"),OR(BC$7=$V682,BB682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W682,$W682=\"\"),OR(BD$7=$V682,BC682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W682,$W682=\"\"),OR(BE$7=$V682,BD682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W682,$W682=\"\"),OR(BF$7=$V682,BE682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W682,$W682=\"\"),OR(BG$7=$V682,BF682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W682,$W682=\"\"),OR(BH$7=$V682,BG682<>\" \")),$S682*$J682*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[676,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A683,1)),\"\",INDEX(Database[Project Name],A683,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A683,1)),\"\",INDEX(Database[Watershed],$A683,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A683,1)),\"\",INDEX(Database[BMP Type],$A683,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A683,1)),\"\",INDEX(Database[BMP Sub-type],$A683,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A683,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A683,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A683,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A683,1))","v":""},{"$f":"IF(H683=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G683,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H683=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G683,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H683=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G683,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A683,1)),\"\",INDEX(Database[BMP Size],$A683,1))","v":""},{"$f":"IF(B683=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G683,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A683,1)),\"\",INDEX(Database[Service Level],$A683,1))","v":""},{"$f":"IF(B683=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G683,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B683=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G683,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A683,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A683,1))","v":""},{"$f":"IF(B683=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G683,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A683,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A683,1))","v":""},"",{"$f":"IF(B683=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G683,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A683,1)),\"\",INDEX(Database[Comments (text)],$A683,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A683,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A683,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A683,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A683,1))","v":""},{"$f":"IF($X$7=$V683,$S$8*J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W683,$W683=\"\"),OR(Y$7=$V683,X683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W683,$W683=\"\"),OR(Z$7=$V683,Y683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W683,$W683=\"\"),OR(AA$7=$V683,Z683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W683,$W683=\"\"),OR(AB$7=$V683,AA683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W683,$W683=\"\"),OR(AC$7=$V683,AB683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W683,$W683=\"\"),OR(AD$7=$V683,AC683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W683,$W683=\"\"),OR(AE$7=$V683,AD683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W683,$W683=\"\"),OR(AF$7=$V683,AE683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W683,$W683=\"\"),OR(AG$7=$V683,AF683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W683,$W683=\"\"),OR(AH$7=$V683,AG683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W683,$W683=\"\"),OR(AI$7=$V683,AH683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W683,$W683=\"\"),OR(AJ$7=$V683,AI683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W683,$W683=\"\"),OR(AK$7=$V683,AJ683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W683,$W683=\"\"),OR(AL$7=$V683,AK683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W683,$W683=\"\"),OR(AM$7=$V683,AL683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W683,$W683=\"\"),OR(AN$7=$V683,AM683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W683,$W683=\"\"),OR(AO$7=$V683,AN683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W683,$W683=\"\"),OR(AP$7=$V683,AO683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W683,$W683=\"\"),OR(AQ$7=$V683,AP683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W683,$W683=\"\"),OR(AR$7=$V683,AQ683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W683,$W683=\"\"),OR(AS$7=$V683,AR683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W683,$W683=\"\"),OR(AT$7=$V683,AS683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W683,$W683=\"\"),OR(AU$7=$V683,AT683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W683,$W683=\"\"),OR(AV$7=$V683,AU683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W683,$W683=\"\"),OR(AW$7=$V683,AV683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W683,$W683=\"\"),OR(AX$7=$V683,AW683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W683,$W683=\"\"),OR(AY$7=$V683,AX683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W683,$W683=\"\"),OR(AZ$7=$V683,AY683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W683,$W683=\"\"),OR(BA$7=$V683,AZ683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W683,$W683=\"\"),OR(BB$7=$V683,BA683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W683,$W683=\"\"),OR(BC$7=$V683,BB683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W683,$W683=\"\"),OR(BD$7=$V683,BC683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W683,$W683=\"\"),OR(BE$7=$V683,BD683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W683,$W683=\"\"),OR(BF$7=$V683,BE683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W683,$W683=\"\"),OR(BG$7=$V683,BF683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W683,$W683=\"\"),OR(BH$7=$V683,BG683<>\" \")),$S683*$J683*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[677,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A684,1)),\"\",INDEX(Database[Project Name],A684,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A684,1)),\"\",INDEX(Database[Watershed],$A684,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A684,1)),\"\",INDEX(Database[BMP Type],$A684,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A684,1)),\"\",INDEX(Database[BMP Sub-type],$A684,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A684,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A684,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A684,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A684,1))","v":""},{"$f":"IF(H684=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G684,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H684=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G684,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H684=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G684,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A684,1)),\"\",INDEX(Database[BMP Size],$A684,1))","v":""},{"$f":"IF(B684=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G684,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A684,1)),\"\",INDEX(Database[Service Level],$A684,1))","v":""},{"$f":"IF(B684=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G684,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B684=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G684,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A684,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A684,1))","v":""},{"$f":"IF(B684=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G684,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A684,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A684,1))","v":""},"",{"$f":"IF(B684=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G684,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A684,1)),\"\",INDEX(Database[Comments (text)],$A684,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A684,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A684,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A684,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A684,1))","v":""},{"$f":"IF($X$7=$V684,$S$8*J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W684,$W684=\"\"),OR(Y$7=$V684,X684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W684,$W684=\"\"),OR(Z$7=$V684,Y684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W684,$W684=\"\"),OR(AA$7=$V684,Z684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W684,$W684=\"\"),OR(AB$7=$V684,AA684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W684,$W684=\"\"),OR(AC$7=$V684,AB684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W684,$W684=\"\"),OR(AD$7=$V684,AC684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W684,$W684=\"\"),OR(AE$7=$V684,AD684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W684,$W684=\"\"),OR(AF$7=$V684,AE684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W684,$W684=\"\"),OR(AG$7=$V684,AF684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W684,$W684=\"\"),OR(AH$7=$V684,AG684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W684,$W684=\"\"),OR(AI$7=$V684,AH684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W684,$W684=\"\"),OR(AJ$7=$V684,AI684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W684,$W684=\"\"),OR(AK$7=$V684,AJ684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W684,$W684=\"\"),OR(AL$7=$V684,AK684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W684,$W684=\"\"),OR(AM$7=$V684,AL684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W684,$W684=\"\"),OR(AN$7=$V684,AM684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W684,$W684=\"\"),OR(AO$7=$V684,AN684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W684,$W684=\"\"),OR(AP$7=$V684,AO684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W684,$W684=\"\"),OR(AQ$7=$V684,AP684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W684,$W684=\"\"),OR(AR$7=$V684,AQ684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W684,$W684=\"\"),OR(AS$7=$V684,AR684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W684,$W684=\"\"),OR(AT$7=$V684,AS684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W684,$W684=\"\"),OR(AU$7=$V684,AT684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W684,$W684=\"\"),OR(AV$7=$V684,AU684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W684,$W684=\"\"),OR(AW$7=$V684,AV684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W684,$W684=\"\"),OR(AX$7=$V684,AW684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W684,$W684=\"\"),OR(AY$7=$V684,AX684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W684,$W684=\"\"),OR(AZ$7=$V684,AY684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W684,$W684=\"\"),OR(BA$7=$V684,AZ684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W684,$W684=\"\"),OR(BB$7=$V684,BA684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W684,$W684=\"\"),OR(BC$7=$V684,BB684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W684,$W684=\"\"),OR(BD$7=$V684,BC684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W684,$W684=\"\"),OR(BE$7=$V684,BD684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W684,$W684=\"\"),OR(BF$7=$V684,BE684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W684,$W684=\"\"),OR(BG$7=$V684,BF684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W684,$W684=\"\"),OR(BH$7=$V684,BG684<>\" \")),$S684*$J684*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[678,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A685,1)),\"\",INDEX(Database[Project Name],A685,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A685,1)),\"\",INDEX(Database[Watershed],$A685,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A685,1)),\"\",INDEX(Database[BMP Type],$A685,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A685,1)),\"\",INDEX(Database[BMP Sub-type],$A685,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A685,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A685,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A685,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A685,1))","v":""},{"$f":"IF(H685=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G685,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H685=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G685,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H685=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G685,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A685,1)),\"\",INDEX(Database[BMP Size],$A685,1))","v":""},{"$f":"IF(B685=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G685,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A685,1)),\"\",INDEX(Database[Service Level],$A685,1))","v":""},{"$f":"IF(B685=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G685,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B685=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G685,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A685,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A685,1))","v":""},{"$f":"IF(B685=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G685,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A685,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A685,1))","v":""},"",{"$f":"IF(B685=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G685,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A685,1)),\"\",INDEX(Database[Comments (text)],$A685,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A685,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A685,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A685,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A685,1))","v":""},{"$f":"IF($X$7=$V685,$S$8*J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W685,$W685=\"\"),OR(Y$7=$V685,X685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W685,$W685=\"\"),OR(Z$7=$V685,Y685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W685,$W685=\"\"),OR(AA$7=$V685,Z685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W685,$W685=\"\"),OR(AB$7=$V685,AA685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W685,$W685=\"\"),OR(AC$7=$V685,AB685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W685,$W685=\"\"),OR(AD$7=$V685,AC685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W685,$W685=\"\"),OR(AE$7=$V685,AD685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W685,$W685=\"\"),OR(AF$7=$V685,AE685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W685,$W685=\"\"),OR(AG$7=$V685,AF685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W685,$W685=\"\"),OR(AH$7=$V685,AG685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W685,$W685=\"\"),OR(AI$7=$V685,AH685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W685,$W685=\"\"),OR(AJ$7=$V685,AI685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W685,$W685=\"\"),OR(AK$7=$V685,AJ685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W685,$W685=\"\"),OR(AL$7=$V685,AK685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W685,$W685=\"\"),OR(AM$7=$V685,AL685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W685,$W685=\"\"),OR(AN$7=$V685,AM685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W685,$W685=\"\"),OR(AO$7=$V685,AN685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W685,$W685=\"\"),OR(AP$7=$V685,AO685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W685,$W685=\"\"),OR(AQ$7=$V685,AP685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W685,$W685=\"\"),OR(AR$7=$V685,AQ685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W685,$W685=\"\"),OR(AS$7=$V685,AR685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W685,$W685=\"\"),OR(AT$7=$V685,AS685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W685,$W685=\"\"),OR(AU$7=$V685,AT685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W685,$W685=\"\"),OR(AV$7=$V685,AU685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W685,$W685=\"\"),OR(AW$7=$V685,AV685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W685,$W685=\"\"),OR(AX$7=$V685,AW685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W685,$W685=\"\"),OR(AY$7=$V685,AX685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W685,$W685=\"\"),OR(AZ$7=$V685,AY685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W685,$W685=\"\"),OR(BA$7=$V685,AZ685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W685,$W685=\"\"),OR(BB$7=$V685,BA685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W685,$W685=\"\"),OR(BC$7=$V685,BB685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W685,$W685=\"\"),OR(BD$7=$V685,BC685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W685,$W685=\"\"),OR(BE$7=$V685,BD685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W685,$W685=\"\"),OR(BF$7=$V685,BE685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W685,$W685=\"\"),OR(BG$7=$V685,BF685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W685,$W685=\"\"),OR(BH$7=$V685,BG685<>\" \")),$S685*$J685*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[679,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A686,1)),\"\",INDEX(Database[Project Name],A686,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A686,1)),\"\",INDEX(Database[Watershed],$A686,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A686,1)),\"\",INDEX(Database[BMP Type],$A686,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A686,1)),\"\",INDEX(Database[BMP Sub-type],$A686,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A686,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A686,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A686,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A686,1))","v":""},{"$f":"IF(H686=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G686,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H686=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G686,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H686=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G686,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A686,1)),\"\",INDEX(Database[BMP Size],$A686,1))","v":""},{"$f":"IF(B686=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G686,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A686,1)),\"\",INDEX(Database[Service Level],$A686,1))","v":""},{"$f":"IF(B686=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G686,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B686=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G686,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A686,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A686,1))","v":""},{"$f":"IF(B686=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G686,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A686,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A686,1))","v":""},"",{"$f":"IF(B686=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G686,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A686,1)),\"\",INDEX(Database[Comments (text)],$A686,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A686,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A686,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A686,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A686,1))","v":""},{"$f":"IF($X$7=$V686,$S$8*J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W686,$W686=\"\"),OR(Y$7=$V686,X686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W686,$W686=\"\"),OR(Z$7=$V686,Y686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W686,$W686=\"\"),OR(AA$7=$V686,Z686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W686,$W686=\"\"),OR(AB$7=$V686,AA686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W686,$W686=\"\"),OR(AC$7=$V686,AB686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W686,$W686=\"\"),OR(AD$7=$V686,AC686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W686,$W686=\"\"),OR(AE$7=$V686,AD686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W686,$W686=\"\"),OR(AF$7=$V686,AE686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W686,$W686=\"\"),OR(AG$7=$V686,AF686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W686,$W686=\"\"),OR(AH$7=$V686,AG686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W686,$W686=\"\"),OR(AI$7=$V686,AH686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W686,$W686=\"\"),OR(AJ$7=$V686,AI686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W686,$W686=\"\"),OR(AK$7=$V686,AJ686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W686,$W686=\"\"),OR(AL$7=$V686,AK686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W686,$W686=\"\"),OR(AM$7=$V686,AL686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W686,$W686=\"\"),OR(AN$7=$V686,AM686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W686,$W686=\"\"),OR(AO$7=$V686,AN686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W686,$W686=\"\"),OR(AP$7=$V686,AO686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W686,$W686=\"\"),OR(AQ$7=$V686,AP686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W686,$W686=\"\"),OR(AR$7=$V686,AQ686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W686,$W686=\"\"),OR(AS$7=$V686,AR686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W686,$W686=\"\"),OR(AT$7=$V686,AS686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W686,$W686=\"\"),OR(AU$7=$V686,AT686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W686,$W686=\"\"),OR(AV$7=$V686,AU686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W686,$W686=\"\"),OR(AW$7=$V686,AV686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W686,$W686=\"\"),OR(AX$7=$V686,AW686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W686,$W686=\"\"),OR(AY$7=$V686,AX686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W686,$W686=\"\"),OR(AZ$7=$V686,AY686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W686,$W686=\"\"),OR(BA$7=$V686,AZ686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W686,$W686=\"\"),OR(BB$7=$V686,BA686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W686,$W686=\"\"),OR(BC$7=$V686,BB686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W686,$W686=\"\"),OR(BD$7=$V686,BC686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W686,$W686=\"\"),OR(BE$7=$V686,BD686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W686,$W686=\"\"),OR(BF$7=$V686,BE686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W686,$W686=\"\"),OR(BG$7=$V686,BF686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W686,$W686=\"\"),OR(BH$7=$V686,BG686<>\" \")),$S686*$J686*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[680,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A687,1)),\"\",INDEX(Database[Project Name],A687,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A687,1)),\"\",INDEX(Database[Watershed],$A687,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A687,1)),\"\",INDEX(Database[BMP Type],$A687,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A687,1)),\"\",INDEX(Database[BMP Sub-type],$A687,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A687,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A687,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A687,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A687,1))","v":""},{"$f":"IF(H687=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G687,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H687=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G687,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H687=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G687,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A687,1)),\"\",INDEX(Database[BMP Size],$A687,1))","v":""},{"$f":"IF(B687=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G687,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A687,1)),\"\",INDEX(Database[Service Level],$A687,1))","v":""},{"$f":"IF(B687=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G687,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B687=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G687,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A687,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A687,1))","v":""},{"$f":"IF(B687=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G687,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A687,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A687,1))","v":""},"",{"$f":"IF(B687=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G687,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A687,1)),\"\",INDEX(Database[Comments (text)],$A687,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A687,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A687,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A687,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A687,1))","v":""},{"$f":"IF($X$7=$V687,$S$8*J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W687,$W687=\"\"),OR(Y$7=$V687,X687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W687,$W687=\"\"),OR(Z$7=$V687,Y687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W687,$W687=\"\"),OR(AA$7=$V687,Z687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W687,$W687=\"\"),OR(AB$7=$V687,AA687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W687,$W687=\"\"),OR(AC$7=$V687,AB687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W687,$W687=\"\"),OR(AD$7=$V687,AC687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W687,$W687=\"\"),OR(AE$7=$V687,AD687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W687,$W687=\"\"),OR(AF$7=$V687,AE687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W687,$W687=\"\"),OR(AG$7=$V687,AF687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W687,$W687=\"\"),OR(AH$7=$V687,AG687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W687,$W687=\"\"),OR(AI$7=$V687,AH687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W687,$W687=\"\"),OR(AJ$7=$V687,AI687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W687,$W687=\"\"),OR(AK$7=$V687,AJ687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W687,$W687=\"\"),OR(AL$7=$V687,AK687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W687,$W687=\"\"),OR(AM$7=$V687,AL687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W687,$W687=\"\"),OR(AN$7=$V687,AM687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W687,$W687=\"\"),OR(AO$7=$V687,AN687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W687,$W687=\"\"),OR(AP$7=$V687,AO687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W687,$W687=\"\"),OR(AQ$7=$V687,AP687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W687,$W687=\"\"),OR(AR$7=$V687,AQ687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W687,$W687=\"\"),OR(AS$7=$V687,AR687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W687,$W687=\"\"),OR(AT$7=$V687,AS687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W687,$W687=\"\"),OR(AU$7=$V687,AT687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W687,$W687=\"\"),OR(AV$7=$V687,AU687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W687,$W687=\"\"),OR(AW$7=$V687,AV687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W687,$W687=\"\"),OR(AX$7=$V687,AW687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W687,$W687=\"\"),OR(AY$7=$V687,AX687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W687,$W687=\"\"),OR(AZ$7=$V687,AY687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W687,$W687=\"\"),OR(BA$7=$V687,AZ687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W687,$W687=\"\"),OR(BB$7=$V687,BA687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W687,$W687=\"\"),OR(BC$7=$V687,BB687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W687,$W687=\"\"),OR(BD$7=$V687,BC687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W687,$W687=\"\"),OR(BE$7=$V687,BD687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W687,$W687=\"\"),OR(BF$7=$V687,BE687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W687,$W687=\"\"),OR(BG$7=$V687,BF687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W687,$W687=\"\"),OR(BH$7=$V687,BG687<>\" \")),$S687*$J687*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[681,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A688,1)),\"\",INDEX(Database[Project Name],A688,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A688,1)),\"\",INDEX(Database[Watershed],$A688,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A688,1)),\"\",INDEX(Database[BMP Type],$A688,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A688,1)),\"\",INDEX(Database[BMP Sub-type],$A688,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A688,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A688,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A688,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A688,1))","v":""},{"$f":"IF(H688=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G688,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H688=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G688,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H688=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G688,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A688,1)),\"\",INDEX(Database[BMP Size],$A688,1))","v":""},{"$f":"IF(B688=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G688,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A688,1)),\"\",INDEX(Database[Service Level],$A688,1))","v":""},{"$f":"IF(B688=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G688,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B688=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G688,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A688,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A688,1))","v":""},{"$f":"IF(B688=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G688,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A688,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A688,1))","v":""},"",{"$f":"IF(B688=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G688,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A688,1)),\"\",INDEX(Database[Comments (text)],$A688,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A688,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A688,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A688,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A688,1))","v":""},{"$f":"IF($X$7=$V688,$S$8*J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W688,$W688=\"\"),OR(Y$7=$V688,X688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W688,$W688=\"\"),OR(Z$7=$V688,Y688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W688,$W688=\"\"),OR(AA$7=$V688,Z688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W688,$W688=\"\"),OR(AB$7=$V688,AA688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W688,$W688=\"\"),OR(AC$7=$V688,AB688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W688,$W688=\"\"),OR(AD$7=$V688,AC688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W688,$W688=\"\"),OR(AE$7=$V688,AD688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W688,$W688=\"\"),OR(AF$7=$V688,AE688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W688,$W688=\"\"),OR(AG$7=$V688,AF688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W688,$W688=\"\"),OR(AH$7=$V688,AG688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W688,$W688=\"\"),OR(AI$7=$V688,AH688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W688,$W688=\"\"),OR(AJ$7=$V688,AI688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W688,$W688=\"\"),OR(AK$7=$V688,AJ688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W688,$W688=\"\"),OR(AL$7=$V688,AK688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W688,$W688=\"\"),OR(AM$7=$V688,AL688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W688,$W688=\"\"),OR(AN$7=$V688,AM688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W688,$W688=\"\"),OR(AO$7=$V688,AN688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W688,$W688=\"\"),OR(AP$7=$V688,AO688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W688,$W688=\"\"),OR(AQ$7=$V688,AP688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W688,$W688=\"\"),OR(AR$7=$V688,AQ688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W688,$W688=\"\"),OR(AS$7=$V688,AR688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W688,$W688=\"\"),OR(AT$7=$V688,AS688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W688,$W688=\"\"),OR(AU$7=$V688,AT688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W688,$W688=\"\"),OR(AV$7=$V688,AU688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W688,$W688=\"\"),OR(AW$7=$V688,AV688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W688,$W688=\"\"),OR(AX$7=$V688,AW688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W688,$W688=\"\"),OR(AY$7=$V688,AX688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W688,$W688=\"\"),OR(AZ$7=$V688,AY688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W688,$W688=\"\"),OR(BA$7=$V688,AZ688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W688,$W688=\"\"),OR(BB$7=$V688,BA688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W688,$W688=\"\"),OR(BC$7=$V688,BB688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W688,$W688=\"\"),OR(BD$7=$V688,BC688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W688,$W688=\"\"),OR(BE$7=$V688,BD688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W688,$W688=\"\"),OR(BF$7=$V688,BE688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W688,$W688=\"\"),OR(BG$7=$V688,BF688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W688,$W688=\"\"),OR(BH$7=$V688,BG688<>\" \")),$S688*$J688*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[682,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A689,1)),\"\",INDEX(Database[Project Name],A689,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A689,1)),\"\",INDEX(Database[Watershed],$A689,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A689,1)),\"\",INDEX(Database[BMP Type],$A689,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A689,1)),\"\",INDEX(Database[BMP Sub-type],$A689,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A689,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A689,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A689,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A689,1))","v":""},{"$f":"IF(H689=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G689,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H689=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G689,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H689=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G689,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A689,1)),\"\",INDEX(Database[BMP Size],$A689,1))","v":""},{"$f":"IF(B689=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G689,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A689,1)),\"\",INDEX(Database[Service Level],$A689,1))","v":""},{"$f":"IF(B689=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G689,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B689=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G689,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A689,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A689,1))","v":""},{"$f":"IF(B689=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G689,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A689,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A689,1))","v":""},"",{"$f":"IF(B689=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G689,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A689,1)),\"\",INDEX(Database[Comments (text)],$A689,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A689,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A689,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A689,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A689,1))","v":""},{"$f":"IF($X$7=$V689,$S$8*J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W689,$W689=\"\"),OR(Y$7=$V689,X689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W689,$W689=\"\"),OR(Z$7=$V689,Y689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W689,$W689=\"\"),OR(AA$7=$V689,Z689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W689,$W689=\"\"),OR(AB$7=$V689,AA689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W689,$W689=\"\"),OR(AC$7=$V689,AB689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W689,$W689=\"\"),OR(AD$7=$V689,AC689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W689,$W689=\"\"),OR(AE$7=$V689,AD689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W689,$W689=\"\"),OR(AF$7=$V689,AE689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W689,$W689=\"\"),OR(AG$7=$V689,AF689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W689,$W689=\"\"),OR(AH$7=$V689,AG689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W689,$W689=\"\"),OR(AI$7=$V689,AH689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W689,$W689=\"\"),OR(AJ$7=$V689,AI689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W689,$W689=\"\"),OR(AK$7=$V689,AJ689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W689,$W689=\"\"),OR(AL$7=$V689,AK689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W689,$W689=\"\"),OR(AM$7=$V689,AL689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W689,$W689=\"\"),OR(AN$7=$V689,AM689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W689,$W689=\"\"),OR(AO$7=$V689,AN689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W689,$W689=\"\"),OR(AP$7=$V689,AO689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W689,$W689=\"\"),OR(AQ$7=$V689,AP689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W689,$W689=\"\"),OR(AR$7=$V689,AQ689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W689,$W689=\"\"),OR(AS$7=$V689,AR689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W689,$W689=\"\"),OR(AT$7=$V689,AS689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W689,$W689=\"\"),OR(AU$7=$V689,AT689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W689,$W689=\"\"),OR(AV$7=$V689,AU689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W689,$W689=\"\"),OR(AW$7=$V689,AV689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W689,$W689=\"\"),OR(AX$7=$V689,AW689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W689,$W689=\"\"),OR(AY$7=$V689,AX689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W689,$W689=\"\"),OR(AZ$7=$V689,AY689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W689,$W689=\"\"),OR(BA$7=$V689,AZ689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W689,$W689=\"\"),OR(BB$7=$V689,BA689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W689,$W689=\"\"),OR(BC$7=$V689,BB689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W689,$W689=\"\"),OR(BD$7=$V689,BC689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W689,$W689=\"\"),OR(BE$7=$V689,BD689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W689,$W689=\"\"),OR(BF$7=$V689,BE689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W689,$W689=\"\"),OR(BG$7=$V689,BF689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W689,$W689=\"\"),OR(BH$7=$V689,BG689<>\" \")),$S689*$J689*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[683,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A690,1)),\"\",INDEX(Database[Project Name],A690,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A690,1)),\"\",INDEX(Database[Watershed],$A690,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A690,1)),\"\",INDEX(Database[BMP Type],$A690,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A690,1)),\"\",INDEX(Database[BMP Sub-type],$A690,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A690,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A690,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A690,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A690,1))","v":""},{"$f":"IF(H690=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G690,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H690=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G690,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H690=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G690,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A690,1)),\"\",INDEX(Database[BMP Size],$A690,1))","v":""},{"$f":"IF(B690=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G690,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A690,1)),\"\",INDEX(Database[Service Level],$A690,1))","v":""},{"$f":"IF(B690=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G690,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B690=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G690,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A690,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A690,1))","v":""},{"$f":"IF(B690=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G690,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A690,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A690,1))","v":""},"",{"$f":"IF(B690=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G690,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A690,1)),\"\",INDEX(Database[Comments (text)],$A690,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A690,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A690,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A690,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A690,1))","v":""},{"$f":"IF($X$7=$V690,$S$8*J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W690,$W690=\"\"),OR(Y$7=$V690,X690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W690,$W690=\"\"),OR(Z$7=$V690,Y690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W690,$W690=\"\"),OR(AA$7=$V690,Z690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W690,$W690=\"\"),OR(AB$7=$V690,AA690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W690,$W690=\"\"),OR(AC$7=$V690,AB690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W690,$W690=\"\"),OR(AD$7=$V690,AC690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W690,$W690=\"\"),OR(AE$7=$V690,AD690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W690,$W690=\"\"),OR(AF$7=$V690,AE690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W690,$W690=\"\"),OR(AG$7=$V690,AF690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W690,$W690=\"\"),OR(AH$7=$V690,AG690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W690,$W690=\"\"),OR(AI$7=$V690,AH690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W690,$W690=\"\"),OR(AJ$7=$V690,AI690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W690,$W690=\"\"),OR(AK$7=$V690,AJ690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W690,$W690=\"\"),OR(AL$7=$V690,AK690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W690,$W690=\"\"),OR(AM$7=$V690,AL690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W690,$W690=\"\"),OR(AN$7=$V690,AM690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W690,$W690=\"\"),OR(AO$7=$V690,AN690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W690,$W690=\"\"),OR(AP$7=$V690,AO690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W690,$W690=\"\"),OR(AQ$7=$V690,AP690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W690,$W690=\"\"),OR(AR$7=$V690,AQ690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W690,$W690=\"\"),OR(AS$7=$V690,AR690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W690,$W690=\"\"),OR(AT$7=$V690,AS690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W690,$W690=\"\"),OR(AU$7=$V690,AT690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W690,$W690=\"\"),OR(AV$7=$V690,AU690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W690,$W690=\"\"),OR(AW$7=$V690,AV690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W690,$W690=\"\"),OR(AX$7=$V690,AW690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W690,$W690=\"\"),OR(AY$7=$V690,AX690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W690,$W690=\"\"),OR(AZ$7=$V690,AY690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W690,$W690=\"\"),OR(BA$7=$V690,AZ690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W690,$W690=\"\"),OR(BB$7=$V690,BA690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W690,$W690=\"\"),OR(BC$7=$V690,BB690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W690,$W690=\"\"),OR(BD$7=$V690,BC690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W690,$W690=\"\"),OR(BE$7=$V690,BD690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W690,$W690=\"\"),OR(BF$7=$V690,BE690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W690,$W690=\"\"),OR(BG$7=$V690,BF690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W690,$W690=\"\"),OR(BH$7=$V690,BG690<>\" \")),$S690*$J690*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[684,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A691,1)),\"\",INDEX(Database[Project Name],A691,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A691,1)),\"\",INDEX(Database[Watershed],$A691,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A691,1)),\"\",INDEX(Database[BMP Type],$A691,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A691,1)),\"\",INDEX(Database[BMP Sub-type],$A691,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A691,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A691,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A691,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A691,1))","v":""},{"$f":"IF(H691=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G691,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H691=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G691,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H691=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G691,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A691,1)),\"\",INDEX(Database[BMP Size],$A691,1))","v":""},{"$f":"IF(B691=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G691,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A691,1)),\"\",INDEX(Database[Service Level],$A691,1))","v":""},{"$f":"IF(B691=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G691,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B691=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G691,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A691,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A691,1))","v":""},{"$f":"IF(B691=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G691,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A691,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A691,1))","v":""},"",{"$f":"IF(B691=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G691,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A691,1)),\"\",INDEX(Database[Comments (text)],$A691,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A691,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A691,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A691,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A691,1))","v":""},{"$f":"IF($X$7=$V691,$S$8*J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W691,$W691=\"\"),OR(Y$7=$V691,X691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W691,$W691=\"\"),OR(Z$7=$V691,Y691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W691,$W691=\"\"),OR(AA$7=$V691,Z691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W691,$W691=\"\"),OR(AB$7=$V691,AA691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W691,$W691=\"\"),OR(AC$7=$V691,AB691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W691,$W691=\"\"),OR(AD$7=$V691,AC691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W691,$W691=\"\"),OR(AE$7=$V691,AD691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W691,$W691=\"\"),OR(AF$7=$V691,AE691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W691,$W691=\"\"),OR(AG$7=$V691,AF691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W691,$W691=\"\"),OR(AH$7=$V691,AG691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W691,$W691=\"\"),OR(AI$7=$V691,AH691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W691,$W691=\"\"),OR(AJ$7=$V691,AI691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W691,$W691=\"\"),OR(AK$7=$V691,AJ691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W691,$W691=\"\"),OR(AL$7=$V691,AK691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W691,$W691=\"\"),OR(AM$7=$V691,AL691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W691,$W691=\"\"),OR(AN$7=$V691,AM691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W691,$W691=\"\"),OR(AO$7=$V691,AN691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W691,$W691=\"\"),OR(AP$7=$V691,AO691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W691,$W691=\"\"),OR(AQ$7=$V691,AP691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W691,$W691=\"\"),OR(AR$7=$V691,AQ691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W691,$W691=\"\"),OR(AS$7=$V691,AR691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W691,$W691=\"\"),OR(AT$7=$V691,AS691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W691,$W691=\"\"),OR(AU$7=$V691,AT691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W691,$W691=\"\"),OR(AV$7=$V691,AU691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W691,$W691=\"\"),OR(AW$7=$V691,AV691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W691,$W691=\"\"),OR(AX$7=$V691,AW691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W691,$W691=\"\"),OR(AY$7=$V691,AX691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W691,$W691=\"\"),OR(AZ$7=$V691,AY691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W691,$W691=\"\"),OR(BA$7=$V691,AZ691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W691,$W691=\"\"),OR(BB$7=$V691,BA691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W691,$W691=\"\"),OR(BC$7=$V691,BB691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W691,$W691=\"\"),OR(BD$7=$V691,BC691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W691,$W691=\"\"),OR(BE$7=$V691,BD691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W691,$W691=\"\"),OR(BF$7=$V691,BE691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W691,$W691=\"\"),OR(BG$7=$V691,BF691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W691,$W691=\"\"),OR(BH$7=$V691,BG691<>\" \")),$S691*$J691*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[685,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A692,1)),\"\",INDEX(Database[Project Name],A692,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A692,1)),\"\",INDEX(Database[Watershed],$A692,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A692,1)),\"\",INDEX(Database[BMP Type],$A692,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A692,1)),\"\",INDEX(Database[BMP Sub-type],$A692,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A692,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A692,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A692,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A692,1))","v":""},{"$f":"IF(H692=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G692,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H692=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G692,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H692=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G692,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A692,1)),\"\",INDEX(Database[BMP Size],$A692,1))","v":""},{"$f":"IF(B692=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G692,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A692,1)),\"\",INDEX(Database[Service Level],$A692,1))","v":""},{"$f":"IF(B692=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G692,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B692=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G692,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A692,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A692,1))","v":""},{"$f":"IF(B692=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G692,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A692,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A692,1))","v":""},"",{"$f":"IF(B692=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G692,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A692,1)),\"\",INDEX(Database[Comments (text)],$A692,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A692,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A692,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A692,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A692,1))","v":""},{"$f":"IF($X$7=$V692,$S$8*J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W692,$W692=\"\"),OR(Y$7=$V692,X692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W692,$W692=\"\"),OR(Z$7=$V692,Y692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W692,$W692=\"\"),OR(AA$7=$V692,Z692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W692,$W692=\"\"),OR(AB$7=$V692,AA692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W692,$W692=\"\"),OR(AC$7=$V692,AB692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W692,$W692=\"\"),OR(AD$7=$V692,AC692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W692,$W692=\"\"),OR(AE$7=$V692,AD692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W692,$W692=\"\"),OR(AF$7=$V692,AE692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W692,$W692=\"\"),OR(AG$7=$V692,AF692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W692,$W692=\"\"),OR(AH$7=$V692,AG692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W692,$W692=\"\"),OR(AI$7=$V692,AH692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W692,$W692=\"\"),OR(AJ$7=$V692,AI692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W692,$W692=\"\"),OR(AK$7=$V692,AJ692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W692,$W692=\"\"),OR(AL$7=$V692,AK692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W692,$W692=\"\"),OR(AM$7=$V692,AL692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W692,$W692=\"\"),OR(AN$7=$V692,AM692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W692,$W692=\"\"),OR(AO$7=$V692,AN692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W692,$W692=\"\"),OR(AP$7=$V692,AO692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W692,$W692=\"\"),OR(AQ$7=$V692,AP692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W692,$W692=\"\"),OR(AR$7=$V692,AQ692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W692,$W692=\"\"),OR(AS$7=$V692,AR692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W692,$W692=\"\"),OR(AT$7=$V692,AS692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W692,$W692=\"\"),OR(AU$7=$V692,AT692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W692,$W692=\"\"),OR(AV$7=$V692,AU692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W692,$W692=\"\"),OR(AW$7=$V692,AV692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W692,$W692=\"\"),OR(AX$7=$V692,AW692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W692,$W692=\"\"),OR(AY$7=$V692,AX692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W692,$W692=\"\"),OR(AZ$7=$V692,AY692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W692,$W692=\"\"),OR(BA$7=$V692,AZ692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W692,$W692=\"\"),OR(BB$7=$V692,BA692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W692,$W692=\"\"),OR(BC$7=$V692,BB692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W692,$W692=\"\"),OR(BD$7=$V692,BC692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W692,$W692=\"\"),OR(BE$7=$V692,BD692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W692,$W692=\"\"),OR(BF$7=$V692,BE692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W692,$W692=\"\"),OR(BG$7=$V692,BF692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W692,$W692=\"\"),OR(BH$7=$V692,BG692<>\" \")),$S692*$J692*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[686,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A693,1)),\"\",INDEX(Database[Project Name],A693,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A693,1)),\"\",INDEX(Database[Watershed],$A693,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A693,1)),\"\",INDEX(Database[BMP Type],$A693,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A693,1)),\"\",INDEX(Database[BMP Sub-type],$A693,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A693,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A693,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A693,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A693,1))","v":""},{"$f":"IF(H693=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G693,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H693=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G693,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H693=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G693,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A693,1)),\"\",INDEX(Database[BMP Size],$A693,1))","v":""},{"$f":"IF(B693=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G693,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A693,1)),\"\",INDEX(Database[Service Level],$A693,1))","v":""},{"$f":"IF(B693=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G693,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B693=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G693,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A693,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A693,1))","v":""},{"$f":"IF(B693=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G693,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A693,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A693,1))","v":""},"",{"$f":"IF(B693=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G693,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A693,1)),\"\",INDEX(Database[Comments (text)],$A693,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A693,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A693,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A693,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A693,1))","v":""},{"$f":"IF($X$7=$V693,$S$8*J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W693,$W693=\"\"),OR(Y$7=$V693,X693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W693,$W693=\"\"),OR(Z$7=$V693,Y693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W693,$W693=\"\"),OR(AA$7=$V693,Z693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W693,$W693=\"\"),OR(AB$7=$V693,AA693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W693,$W693=\"\"),OR(AC$7=$V693,AB693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W693,$W693=\"\"),OR(AD$7=$V693,AC693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W693,$W693=\"\"),OR(AE$7=$V693,AD693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W693,$W693=\"\"),OR(AF$7=$V693,AE693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W693,$W693=\"\"),OR(AG$7=$V693,AF693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W693,$W693=\"\"),OR(AH$7=$V693,AG693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W693,$W693=\"\"),OR(AI$7=$V693,AH693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W693,$W693=\"\"),OR(AJ$7=$V693,AI693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W693,$W693=\"\"),OR(AK$7=$V693,AJ693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W693,$W693=\"\"),OR(AL$7=$V693,AK693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W693,$W693=\"\"),OR(AM$7=$V693,AL693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W693,$W693=\"\"),OR(AN$7=$V693,AM693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W693,$W693=\"\"),OR(AO$7=$V693,AN693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W693,$W693=\"\"),OR(AP$7=$V693,AO693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W693,$W693=\"\"),OR(AQ$7=$V693,AP693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W693,$W693=\"\"),OR(AR$7=$V693,AQ693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W693,$W693=\"\"),OR(AS$7=$V693,AR693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W693,$W693=\"\"),OR(AT$7=$V693,AS693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W693,$W693=\"\"),OR(AU$7=$V693,AT693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W693,$W693=\"\"),OR(AV$7=$V693,AU693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W693,$W693=\"\"),OR(AW$7=$V693,AV693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W693,$W693=\"\"),OR(AX$7=$V693,AW693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W693,$W693=\"\"),OR(AY$7=$V693,AX693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W693,$W693=\"\"),OR(AZ$7=$V693,AY693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W693,$W693=\"\"),OR(BA$7=$V693,AZ693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W693,$W693=\"\"),OR(BB$7=$V693,BA693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W693,$W693=\"\"),OR(BC$7=$V693,BB693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W693,$W693=\"\"),OR(BD$7=$V693,BC693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W693,$W693=\"\"),OR(BE$7=$V693,BD693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W693,$W693=\"\"),OR(BF$7=$V693,BE693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W693,$W693=\"\"),OR(BG$7=$V693,BF693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W693,$W693=\"\"),OR(BH$7=$V693,BG693<>\" \")),$S693*$J693*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[687,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A694,1)),\"\",INDEX(Database[Project Name],A694,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A694,1)),\"\",INDEX(Database[Watershed],$A694,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A694,1)),\"\",INDEX(Database[BMP Type],$A694,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A694,1)),\"\",INDEX(Database[BMP Sub-type],$A694,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A694,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A694,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A694,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A694,1))","v":""},{"$f":"IF(H694=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G694,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H694=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G694,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H694=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G694,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A694,1)),\"\",INDEX(Database[BMP Size],$A694,1))","v":""},{"$f":"IF(B694=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G694,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A694,1)),\"\",INDEX(Database[Service Level],$A694,1))","v":""},{"$f":"IF(B694=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G694,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B694=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G694,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A694,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A694,1))","v":""},{"$f":"IF(B694=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G694,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A694,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A694,1))","v":""},"",{"$f":"IF(B694=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G694,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A694,1)),\"\",INDEX(Database[Comments (text)],$A694,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A694,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A694,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A694,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A694,1))","v":""},{"$f":"IF($X$7=$V694,$S$8*J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W694,$W694=\"\"),OR(Y$7=$V694,X694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W694,$W694=\"\"),OR(Z$7=$V694,Y694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W694,$W694=\"\"),OR(AA$7=$V694,Z694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W694,$W694=\"\"),OR(AB$7=$V694,AA694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W694,$W694=\"\"),OR(AC$7=$V694,AB694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W694,$W694=\"\"),OR(AD$7=$V694,AC694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W694,$W694=\"\"),OR(AE$7=$V694,AD694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W694,$W694=\"\"),OR(AF$7=$V694,AE694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W694,$W694=\"\"),OR(AG$7=$V694,AF694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W694,$W694=\"\"),OR(AH$7=$V694,AG694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W694,$W694=\"\"),OR(AI$7=$V694,AH694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W694,$W694=\"\"),OR(AJ$7=$V694,AI694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W694,$W694=\"\"),OR(AK$7=$V694,AJ694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W694,$W694=\"\"),OR(AL$7=$V694,AK694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W694,$W694=\"\"),OR(AM$7=$V694,AL694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W694,$W694=\"\"),OR(AN$7=$V694,AM694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W694,$W694=\"\"),OR(AO$7=$V694,AN694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W694,$W694=\"\"),OR(AP$7=$V694,AO694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W694,$W694=\"\"),OR(AQ$7=$V694,AP694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W694,$W694=\"\"),OR(AR$7=$V694,AQ694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W694,$W694=\"\"),OR(AS$7=$V694,AR694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W694,$W694=\"\"),OR(AT$7=$V694,AS694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W694,$W694=\"\"),OR(AU$7=$V694,AT694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W694,$W694=\"\"),OR(AV$7=$V694,AU694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W694,$W694=\"\"),OR(AW$7=$V694,AV694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W694,$W694=\"\"),OR(AX$7=$V694,AW694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W694,$W694=\"\"),OR(AY$7=$V694,AX694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W694,$W694=\"\"),OR(AZ$7=$V694,AY694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W694,$W694=\"\"),OR(BA$7=$V694,AZ694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W694,$W694=\"\"),OR(BB$7=$V694,BA694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W694,$W694=\"\"),OR(BC$7=$V694,BB694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W694,$W694=\"\"),OR(BD$7=$V694,BC694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W694,$W694=\"\"),OR(BE$7=$V694,BD694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W694,$W694=\"\"),OR(BF$7=$V694,BE694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W694,$W694=\"\"),OR(BG$7=$V694,BF694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W694,$W694=\"\"),OR(BH$7=$V694,BG694<>\" \")),$S694*$J694*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[688,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A695,1)),\"\",INDEX(Database[Project Name],A695,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A695,1)),\"\",INDEX(Database[Watershed],$A695,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A695,1)),\"\",INDEX(Database[BMP Type],$A695,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A695,1)),\"\",INDEX(Database[BMP Sub-type],$A695,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A695,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A695,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A695,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A695,1))","v":""},{"$f":"IF(H695=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G695,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H695=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G695,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H695=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G695,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A695,1)),\"\",INDEX(Database[BMP Size],$A695,1))","v":""},{"$f":"IF(B695=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G695,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A695,1)),\"\",INDEX(Database[Service Level],$A695,1))","v":""},{"$f":"IF(B695=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G695,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B695=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G695,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A695,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A695,1))","v":""},{"$f":"IF(B695=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G695,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A695,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A695,1))","v":""},"",{"$f":"IF(B695=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G695,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A695,1)),\"\",INDEX(Database[Comments (text)],$A695,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A695,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A695,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A695,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A695,1))","v":""},{"$f":"IF($X$7=$V695,$S$8*J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W695,$W695=\"\"),OR(Y$7=$V695,X695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W695,$W695=\"\"),OR(Z$7=$V695,Y695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W695,$W695=\"\"),OR(AA$7=$V695,Z695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W695,$W695=\"\"),OR(AB$7=$V695,AA695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W695,$W695=\"\"),OR(AC$7=$V695,AB695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W695,$W695=\"\"),OR(AD$7=$V695,AC695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W695,$W695=\"\"),OR(AE$7=$V695,AD695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W695,$W695=\"\"),OR(AF$7=$V695,AE695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W695,$W695=\"\"),OR(AG$7=$V695,AF695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W695,$W695=\"\"),OR(AH$7=$V695,AG695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W695,$W695=\"\"),OR(AI$7=$V695,AH695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W695,$W695=\"\"),OR(AJ$7=$V695,AI695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W695,$W695=\"\"),OR(AK$7=$V695,AJ695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W695,$W695=\"\"),OR(AL$7=$V695,AK695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W695,$W695=\"\"),OR(AM$7=$V695,AL695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W695,$W695=\"\"),OR(AN$7=$V695,AM695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W695,$W695=\"\"),OR(AO$7=$V695,AN695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W695,$W695=\"\"),OR(AP$7=$V695,AO695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W695,$W695=\"\"),OR(AQ$7=$V695,AP695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W695,$W695=\"\"),OR(AR$7=$V695,AQ695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W695,$W695=\"\"),OR(AS$7=$V695,AR695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W695,$W695=\"\"),OR(AT$7=$V695,AS695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W695,$W695=\"\"),OR(AU$7=$V695,AT695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W695,$W695=\"\"),OR(AV$7=$V695,AU695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W695,$W695=\"\"),OR(AW$7=$V695,AV695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W695,$W695=\"\"),OR(AX$7=$V695,AW695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W695,$W695=\"\"),OR(AY$7=$V695,AX695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W695,$W695=\"\"),OR(AZ$7=$V695,AY695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W695,$W695=\"\"),OR(BA$7=$V695,AZ695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W695,$W695=\"\"),OR(BB$7=$V695,BA695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W695,$W695=\"\"),OR(BC$7=$V695,BB695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W695,$W695=\"\"),OR(BD$7=$V695,BC695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W695,$W695=\"\"),OR(BE$7=$V695,BD695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W695,$W695=\"\"),OR(BF$7=$V695,BE695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W695,$W695=\"\"),OR(BG$7=$V695,BF695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W695,$W695=\"\"),OR(BH$7=$V695,BG695<>\" \")),$S695*$J695*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[689,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A696,1)),\"\",INDEX(Database[Project Name],A696,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A696,1)),\"\",INDEX(Database[Watershed],$A696,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A696,1)),\"\",INDEX(Database[BMP Type],$A696,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A696,1)),\"\",INDEX(Database[BMP Sub-type],$A696,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A696,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A696,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A696,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A696,1))","v":""},{"$f":"IF(H696=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G696,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H696=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G696,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H696=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G696,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A696,1)),\"\",INDEX(Database[BMP Size],$A696,1))","v":""},{"$f":"IF(B696=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G696,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A696,1)),\"\",INDEX(Database[Service Level],$A696,1))","v":""},{"$f":"IF(B696=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G696,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B696=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G696,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A696,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A696,1))","v":""},{"$f":"IF(B696=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G696,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A696,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A696,1))","v":""},"",{"$f":"IF(B696=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G696,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A696,1)),\"\",INDEX(Database[Comments (text)],$A696,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A696,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A696,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A696,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A696,1))","v":""},{"$f":"IF($X$7=$V696,$S$8*J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W696,$W696=\"\"),OR(Y$7=$V696,X696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W696,$W696=\"\"),OR(Z$7=$V696,Y696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W696,$W696=\"\"),OR(AA$7=$V696,Z696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W696,$W696=\"\"),OR(AB$7=$V696,AA696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W696,$W696=\"\"),OR(AC$7=$V696,AB696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W696,$W696=\"\"),OR(AD$7=$V696,AC696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W696,$W696=\"\"),OR(AE$7=$V696,AD696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W696,$W696=\"\"),OR(AF$7=$V696,AE696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W696,$W696=\"\"),OR(AG$7=$V696,AF696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W696,$W696=\"\"),OR(AH$7=$V696,AG696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W696,$W696=\"\"),OR(AI$7=$V696,AH696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W696,$W696=\"\"),OR(AJ$7=$V696,AI696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W696,$W696=\"\"),OR(AK$7=$V696,AJ696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W696,$W696=\"\"),OR(AL$7=$V696,AK696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W696,$W696=\"\"),OR(AM$7=$V696,AL696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W696,$W696=\"\"),OR(AN$7=$V696,AM696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W696,$W696=\"\"),OR(AO$7=$V696,AN696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W696,$W696=\"\"),OR(AP$7=$V696,AO696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W696,$W696=\"\"),OR(AQ$7=$V696,AP696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W696,$W696=\"\"),OR(AR$7=$V696,AQ696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W696,$W696=\"\"),OR(AS$7=$V696,AR696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W696,$W696=\"\"),OR(AT$7=$V696,AS696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W696,$W696=\"\"),OR(AU$7=$V696,AT696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W696,$W696=\"\"),OR(AV$7=$V696,AU696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W696,$W696=\"\"),OR(AW$7=$V696,AV696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W696,$W696=\"\"),OR(AX$7=$V696,AW696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W696,$W696=\"\"),OR(AY$7=$V696,AX696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W696,$W696=\"\"),OR(AZ$7=$V696,AY696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W696,$W696=\"\"),OR(BA$7=$V696,AZ696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W696,$W696=\"\"),OR(BB$7=$V696,BA696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W696,$W696=\"\"),OR(BC$7=$V696,BB696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W696,$W696=\"\"),OR(BD$7=$V696,BC696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W696,$W696=\"\"),OR(BE$7=$V696,BD696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W696,$W696=\"\"),OR(BF$7=$V696,BE696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W696,$W696=\"\"),OR(BG$7=$V696,BF696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W696,$W696=\"\"),OR(BH$7=$V696,BG696<>\" \")),$S696*$J696*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[690,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A697,1)),\"\",INDEX(Database[Project Name],A697,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A697,1)),\"\",INDEX(Database[Watershed],$A697,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A697,1)),\"\",INDEX(Database[BMP Type],$A697,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A697,1)),\"\",INDEX(Database[BMP Sub-type],$A697,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A697,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A697,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A697,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A697,1))","v":""},{"$f":"IF(H697=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G697,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H697=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G697,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H697=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G697,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A697,1)),\"\",INDEX(Database[BMP Size],$A697,1))","v":""},{"$f":"IF(B697=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G697,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A697,1)),\"\",INDEX(Database[Service Level],$A697,1))","v":""},{"$f":"IF(B697=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G697,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B697=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G697,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A697,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A697,1))","v":""},{"$f":"IF(B697=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G697,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A697,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A697,1))","v":""},"",{"$f":"IF(B697=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G697,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A697,1)),\"\",INDEX(Database[Comments (text)],$A697,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A697,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A697,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A697,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A697,1))","v":""},{"$f":"IF($X$7=$V697,$S$8*J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W697,$W697=\"\"),OR(Y$7=$V697,X697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W697,$W697=\"\"),OR(Z$7=$V697,Y697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W697,$W697=\"\"),OR(AA$7=$V697,Z697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W697,$W697=\"\"),OR(AB$7=$V697,AA697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W697,$W697=\"\"),OR(AC$7=$V697,AB697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W697,$W697=\"\"),OR(AD$7=$V697,AC697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W697,$W697=\"\"),OR(AE$7=$V697,AD697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W697,$W697=\"\"),OR(AF$7=$V697,AE697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W697,$W697=\"\"),OR(AG$7=$V697,AF697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W697,$W697=\"\"),OR(AH$7=$V697,AG697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W697,$W697=\"\"),OR(AI$7=$V697,AH697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W697,$W697=\"\"),OR(AJ$7=$V697,AI697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W697,$W697=\"\"),OR(AK$7=$V697,AJ697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W697,$W697=\"\"),OR(AL$7=$V697,AK697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W697,$W697=\"\"),OR(AM$7=$V697,AL697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W697,$W697=\"\"),OR(AN$7=$V697,AM697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W697,$W697=\"\"),OR(AO$7=$V697,AN697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W697,$W697=\"\"),OR(AP$7=$V697,AO697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W697,$W697=\"\"),OR(AQ$7=$V697,AP697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W697,$W697=\"\"),OR(AR$7=$V697,AQ697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W697,$W697=\"\"),OR(AS$7=$V697,AR697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W697,$W697=\"\"),OR(AT$7=$V697,AS697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W697,$W697=\"\"),OR(AU$7=$V697,AT697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W697,$W697=\"\"),OR(AV$7=$V697,AU697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W697,$W697=\"\"),OR(AW$7=$V697,AV697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W697,$W697=\"\"),OR(AX$7=$V697,AW697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W697,$W697=\"\"),OR(AY$7=$V697,AX697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W697,$W697=\"\"),OR(AZ$7=$V697,AY697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W697,$W697=\"\"),OR(BA$7=$V697,AZ697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W697,$W697=\"\"),OR(BB$7=$V697,BA697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W697,$W697=\"\"),OR(BC$7=$V697,BB697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W697,$W697=\"\"),OR(BD$7=$V697,BC697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W697,$W697=\"\"),OR(BE$7=$V697,BD697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W697,$W697=\"\"),OR(BF$7=$V697,BE697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W697,$W697=\"\"),OR(BG$7=$V697,BF697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W697,$W697=\"\"),OR(BH$7=$V697,BG697<>\" \")),$S697*$J697*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[691,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A698,1)),\"\",INDEX(Database[Project Name],A698,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A698,1)),\"\",INDEX(Database[Watershed],$A698,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A698,1)),\"\",INDEX(Database[BMP Type],$A698,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A698,1)),\"\",INDEX(Database[BMP Sub-type],$A698,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A698,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A698,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A698,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A698,1))","v":""},{"$f":"IF(H698=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G698,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H698=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G698,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H698=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G698,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A698,1)),\"\",INDEX(Database[BMP Size],$A698,1))","v":""},{"$f":"IF(B698=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G698,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A698,1)),\"\",INDEX(Database[Service Level],$A698,1))","v":""},{"$f":"IF(B698=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G698,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B698=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G698,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A698,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A698,1))","v":""},{"$f":"IF(B698=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G698,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A698,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A698,1))","v":""},"",{"$f":"IF(B698=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G698,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A698,1)),\"\",INDEX(Database[Comments (text)],$A698,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A698,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A698,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A698,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A698,1))","v":""},{"$f":"IF($X$7=$V698,$S$8*J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W698,$W698=\"\"),OR(Y$7=$V698,X698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W698,$W698=\"\"),OR(Z$7=$V698,Y698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W698,$W698=\"\"),OR(AA$7=$V698,Z698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W698,$W698=\"\"),OR(AB$7=$V698,AA698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W698,$W698=\"\"),OR(AC$7=$V698,AB698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W698,$W698=\"\"),OR(AD$7=$V698,AC698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W698,$W698=\"\"),OR(AE$7=$V698,AD698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W698,$W698=\"\"),OR(AF$7=$V698,AE698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W698,$W698=\"\"),OR(AG$7=$V698,AF698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W698,$W698=\"\"),OR(AH$7=$V698,AG698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W698,$W698=\"\"),OR(AI$7=$V698,AH698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W698,$W698=\"\"),OR(AJ$7=$V698,AI698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W698,$W698=\"\"),OR(AK$7=$V698,AJ698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W698,$W698=\"\"),OR(AL$7=$V698,AK698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W698,$W698=\"\"),OR(AM$7=$V698,AL698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W698,$W698=\"\"),OR(AN$7=$V698,AM698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W698,$W698=\"\"),OR(AO$7=$V698,AN698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W698,$W698=\"\"),OR(AP$7=$V698,AO698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W698,$W698=\"\"),OR(AQ$7=$V698,AP698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W698,$W698=\"\"),OR(AR$7=$V698,AQ698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W698,$W698=\"\"),OR(AS$7=$V698,AR698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W698,$W698=\"\"),OR(AT$7=$V698,AS698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W698,$W698=\"\"),OR(AU$7=$V698,AT698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W698,$W698=\"\"),OR(AV$7=$V698,AU698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W698,$W698=\"\"),OR(AW$7=$V698,AV698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W698,$W698=\"\"),OR(AX$7=$V698,AW698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W698,$W698=\"\"),OR(AY$7=$V698,AX698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W698,$W698=\"\"),OR(AZ$7=$V698,AY698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W698,$W698=\"\"),OR(BA$7=$V698,AZ698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W698,$W698=\"\"),OR(BB$7=$V698,BA698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W698,$W698=\"\"),OR(BC$7=$V698,BB698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W698,$W698=\"\"),OR(BD$7=$V698,BC698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W698,$W698=\"\"),OR(BE$7=$V698,BD698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W698,$W698=\"\"),OR(BF$7=$V698,BE698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W698,$W698=\"\"),OR(BG$7=$V698,BF698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W698,$W698=\"\"),OR(BH$7=$V698,BG698<>\" \")),$S698*$J698*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[692,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A699,1)),\"\",INDEX(Database[Project Name],A699,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A699,1)),\"\",INDEX(Database[Watershed],$A699,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A699,1)),\"\",INDEX(Database[BMP Type],$A699,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A699,1)),\"\",INDEX(Database[BMP Sub-type],$A699,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A699,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A699,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A699,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A699,1))","v":""},{"$f":"IF(H699=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G699,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H699=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G699,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H699=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G699,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A699,1)),\"\",INDEX(Database[BMP Size],$A699,1))","v":""},{"$f":"IF(B699=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G699,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A699,1)),\"\",INDEX(Database[Service Level],$A699,1))","v":""},{"$f":"IF(B699=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G699,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B699=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G699,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A699,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A699,1))","v":""},{"$f":"IF(B699=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G699,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A699,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A699,1))","v":""},"",{"$f":"IF(B699=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G699,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A699,1)),\"\",INDEX(Database[Comments (text)],$A699,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A699,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A699,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A699,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A699,1))","v":""},{"$f":"IF($X$7=$V699,$S$8*J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W699,$W699=\"\"),OR(Y$7=$V699,X699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W699,$W699=\"\"),OR(Z$7=$V699,Y699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W699,$W699=\"\"),OR(AA$7=$V699,Z699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W699,$W699=\"\"),OR(AB$7=$V699,AA699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W699,$W699=\"\"),OR(AC$7=$V699,AB699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W699,$W699=\"\"),OR(AD$7=$V699,AC699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W699,$W699=\"\"),OR(AE$7=$V699,AD699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W699,$W699=\"\"),OR(AF$7=$V699,AE699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W699,$W699=\"\"),OR(AG$7=$V699,AF699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W699,$W699=\"\"),OR(AH$7=$V699,AG699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W699,$W699=\"\"),OR(AI$7=$V699,AH699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W699,$W699=\"\"),OR(AJ$7=$V699,AI699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W699,$W699=\"\"),OR(AK$7=$V699,AJ699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W699,$W699=\"\"),OR(AL$7=$V699,AK699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W699,$W699=\"\"),OR(AM$7=$V699,AL699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W699,$W699=\"\"),OR(AN$7=$V699,AM699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W699,$W699=\"\"),OR(AO$7=$V699,AN699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W699,$W699=\"\"),OR(AP$7=$V699,AO699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W699,$W699=\"\"),OR(AQ$7=$V699,AP699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W699,$W699=\"\"),OR(AR$7=$V699,AQ699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W699,$W699=\"\"),OR(AS$7=$V699,AR699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W699,$W699=\"\"),OR(AT$7=$V699,AS699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W699,$W699=\"\"),OR(AU$7=$V699,AT699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W699,$W699=\"\"),OR(AV$7=$V699,AU699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W699,$W699=\"\"),OR(AW$7=$V699,AV699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W699,$W699=\"\"),OR(AX$7=$V699,AW699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W699,$W699=\"\"),OR(AY$7=$V699,AX699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W699,$W699=\"\"),OR(AZ$7=$V699,AY699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W699,$W699=\"\"),OR(BA$7=$V699,AZ699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W699,$W699=\"\"),OR(BB$7=$V699,BA699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W699,$W699=\"\"),OR(BC$7=$V699,BB699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W699,$W699=\"\"),OR(BD$7=$V699,BC699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W699,$W699=\"\"),OR(BE$7=$V699,BD699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W699,$W699=\"\"),OR(BF$7=$V699,BE699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W699,$W699=\"\"),OR(BG$7=$V699,BF699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W699,$W699=\"\"),OR(BH$7=$V699,BG699<>\" \")),$S699*$J699*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[693,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A700,1)),\"\",INDEX(Database[Project Name],A700,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A700,1)),\"\",INDEX(Database[Watershed],$A700,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A700,1)),\"\",INDEX(Database[BMP Type],$A700,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A700,1)),\"\",INDEX(Database[BMP Sub-type],$A700,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A700,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A700,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A700,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A700,1))","v":""},{"$f":"IF(H700=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G700,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H700=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G700,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H700=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G700,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A700,1)),\"\",INDEX(Database[BMP Size],$A700,1))","v":""},{"$f":"IF(B700=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G700,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A700,1)),\"\",INDEX(Database[Service Level],$A700,1))","v":""},{"$f":"IF(B700=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G700,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B700=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G700,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A700,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A700,1))","v":""},{"$f":"IF(B700=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G700,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A700,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A700,1))","v":""},"",{"$f":"IF(B700=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G700,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A700,1)),\"\",INDEX(Database[Comments (text)],$A700,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A700,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A700,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A700,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A700,1))","v":""},{"$f":"IF($X$7=$V700,$S$8*J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W700,$W700=\"\"),OR(Y$7=$V700,X700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W700,$W700=\"\"),OR(Z$7=$V700,Y700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W700,$W700=\"\"),OR(AA$7=$V700,Z700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W700,$W700=\"\"),OR(AB$7=$V700,AA700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W700,$W700=\"\"),OR(AC$7=$V700,AB700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W700,$W700=\"\"),OR(AD$7=$V700,AC700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W700,$W700=\"\"),OR(AE$7=$V700,AD700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W700,$W700=\"\"),OR(AF$7=$V700,AE700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W700,$W700=\"\"),OR(AG$7=$V700,AF700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W700,$W700=\"\"),OR(AH$7=$V700,AG700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W700,$W700=\"\"),OR(AI$7=$V700,AH700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W700,$W700=\"\"),OR(AJ$7=$V700,AI700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W700,$W700=\"\"),OR(AK$7=$V700,AJ700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W700,$W700=\"\"),OR(AL$7=$V700,AK700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W700,$W700=\"\"),OR(AM$7=$V700,AL700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W700,$W700=\"\"),OR(AN$7=$V700,AM700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W700,$W700=\"\"),OR(AO$7=$V700,AN700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W700,$W700=\"\"),OR(AP$7=$V700,AO700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W700,$W700=\"\"),OR(AQ$7=$V700,AP700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W700,$W700=\"\"),OR(AR$7=$V700,AQ700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W700,$W700=\"\"),OR(AS$7=$V700,AR700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W700,$W700=\"\"),OR(AT$7=$V700,AS700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W700,$W700=\"\"),OR(AU$7=$V700,AT700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W700,$W700=\"\"),OR(AV$7=$V700,AU700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W700,$W700=\"\"),OR(AW$7=$V700,AV700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W700,$W700=\"\"),OR(AX$7=$V700,AW700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W700,$W700=\"\"),OR(AY$7=$V700,AX700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W700,$W700=\"\"),OR(AZ$7=$V700,AY700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W700,$W700=\"\"),OR(BA$7=$V700,AZ700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W700,$W700=\"\"),OR(BB$7=$V700,BA700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W700,$W700=\"\"),OR(BC$7=$V700,BB700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W700,$W700=\"\"),OR(BD$7=$V700,BC700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W700,$W700=\"\"),OR(BE$7=$V700,BD700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W700,$W700=\"\"),OR(BF$7=$V700,BE700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W700,$W700=\"\"),OR(BG$7=$V700,BF700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W700,$W700=\"\"),OR(BH$7=$V700,BG700<>\" \")),$S700*$J700*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[694,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A701,1)),\"\",INDEX(Database[Project Name],A701,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A701,1)),\"\",INDEX(Database[Watershed],$A701,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A701,1)),\"\",INDEX(Database[BMP Type],$A701,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A701,1)),\"\",INDEX(Database[BMP Sub-type],$A701,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A701,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A701,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A701,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A701,1))","v":""},{"$f":"IF(H701=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G701,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H701=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G701,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H701=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G701,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A701,1)),\"\",INDEX(Database[BMP Size],$A701,1))","v":""},{"$f":"IF(B701=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G701,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A701,1)),\"\",INDEX(Database[Service Level],$A701,1))","v":""},{"$f":"IF(B701=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G701,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B701=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G701,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A701,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A701,1))","v":""},{"$f":"IF(B701=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G701,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A701,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A701,1))","v":""},"",{"$f":"IF(B701=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G701,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A701,1)),\"\",INDEX(Database[Comments (text)],$A701,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A701,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A701,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A701,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A701,1))","v":""},{"$f":"IF($X$7=$V701,$S$8*J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W701,$W701=\"\"),OR(Y$7=$V701,X701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W701,$W701=\"\"),OR(Z$7=$V701,Y701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W701,$W701=\"\"),OR(AA$7=$V701,Z701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W701,$W701=\"\"),OR(AB$7=$V701,AA701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W701,$W701=\"\"),OR(AC$7=$V701,AB701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W701,$W701=\"\"),OR(AD$7=$V701,AC701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W701,$W701=\"\"),OR(AE$7=$V701,AD701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W701,$W701=\"\"),OR(AF$7=$V701,AE701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W701,$W701=\"\"),OR(AG$7=$V701,AF701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W701,$W701=\"\"),OR(AH$7=$V701,AG701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W701,$W701=\"\"),OR(AI$7=$V701,AH701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W701,$W701=\"\"),OR(AJ$7=$V701,AI701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W701,$W701=\"\"),OR(AK$7=$V701,AJ701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W701,$W701=\"\"),OR(AL$7=$V701,AK701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W701,$W701=\"\"),OR(AM$7=$V701,AL701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W701,$W701=\"\"),OR(AN$7=$V701,AM701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W701,$W701=\"\"),OR(AO$7=$V701,AN701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W701,$W701=\"\"),OR(AP$7=$V701,AO701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W701,$W701=\"\"),OR(AQ$7=$V701,AP701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W701,$W701=\"\"),OR(AR$7=$V701,AQ701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W701,$W701=\"\"),OR(AS$7=$V701,AR701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W701,$W701=\"\"),OR(AT$7=$V701,AS701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W701,$W701=\"\"),OR(AU$7=$V701,AT701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W701,$W701=\"\"),OR(AV$7=$V701,AU701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W701,$W701=\"\"),OR(AW$7=$V701,AV701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W701,$W701=\"\"),OR(AX$7=$V701,AW701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W701,$W701=\"\"),OR(AY$7=$V701,AX701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W701,$W701=\"\"),OR(AZ$7=$V701,AY701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W701,$W701=\"\"),OR(BA$7=$V701,AZ701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W701,$W701=\"\"),OR(BB$7=$V701,BA701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W701,$W701=\"\"),OR(BC$7=$V701,BB701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W701,$W701=\"\"),OR(BD$7=$V701,BC701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W701,$W701=\"\"),OR(BE$7=$V701,BD701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W701,$W701=\"\"),OR(BF$7=$V701,BE701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W701,$W701=\"\"),OR(BG$7=$V701,BF701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W701,$W701=\"\"),OR(BH$7=$V701,BG701<>\" \")),$S701*$J701*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[695,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A702,1)),\"\",INDEX(Database[Project Name],A702,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A702,1)),\"\",INDEX(Database[Watershed],$A702,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A702,1)),\"\",INDEX(Database[BMP Type],$A702,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A702,1)),\"\",INDEX(Database[BMP Sub-type],$A702,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A702,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A702,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A702,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A702,1))","v":""},{"$f":"IF(H702=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G702,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H702=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G702,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H702=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G702,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A702,1)),\"\",INDEX(Database[BMP Size],$A702,1))","v":""},{"$f":"IF(B702=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G702,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A702,1)),\"\",INDEX(Database[Service Level],$A702,1))","v":""},{"$f":"IF(B702=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G702,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B702=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G702,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A702,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A702,1))","v":""},{"$f":"IF(B702=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G702,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A702,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A702,1))","v":""},"",{"$f":"IF(B702=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G702,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A702,1)),\"\",INDEX(Database[Comments (text)],$A702,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A702,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A702,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A702,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A702,1))","v":""},{"$f":"IF($X$7=$V702,$S$8*J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W702,$W702=\"\"),OR(Y$7=$V702,X702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W702,$W702=\"\"),OR(Z$7=$V702,Y702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W702,$W702=\"\"),OR(AA$7=$V702,Z702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W702,$W702=\"\"),OR(AB$7=$V702,AA702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W702,$W702=\"\"),OR(AC$7=$V702,AB702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W702,$W702=\"\"),OR(AD$7=$V702,AC702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W702,$W702=\"\"),OR(AE$7=$V702,AD702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W702,$W702=\"\"),OR(AF$7=$V702,AE702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W702,$W702=\"\"),OR(AG$7=$V702,AF702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W702,$W702=\"\"),OR(AH$7=$V702,AG702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W702,$W702=\"\"),OR(AI$7=$V702,AH702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W702,$W702=\"\"),OR(AJ$7=$V702,AI702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W702,$W702=\"\"),OR(AK$7=$V702,AJ702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W702,$W702=\"\"),OR(AL$7=$V702,AK702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W702,$W702=\"\"),OR(AM$7=$V702,AL702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W702,$W702=\"\"),OR(AN$7=$V702,AM702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W702,$W702=\"\"),OR(AO$7=$V702,AN702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W702,$W702=\"\"),OR(AP$7=$V702,AO702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W702,$W702=\"\"),OR(AQ$7=$V702,AP702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W702,$W702=\"\"),OR(AR$7=$V702,AQ702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W702,$W702=\"\"),OR(AS$7=$V702,AR702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W702,$W702=\"\"),OR(AT$7=$V702,AS702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W702,$W702=\"\"),OR(AU$7=$V702,AT702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W702,$W702=\"\"),OR(AV$7=$V702,AU702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W702,$W702=\"\"),OR(AW$7=$V702,AV702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W702,$W702=\"\"),OR(AX$7=$V702,AW702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W702,$W702=\"\"),OR(AY$7=$V702,AX702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W702,$W702=\"\"),OR(AZ$7=$V702,AY702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W702,$W702=\"\"),OR(BA$7=$V702,AZ702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W702,$W702=\"\"),OR(BB$7=$V702,BA702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W702,$W702=\"\"),OR(BC$7=$V702,BB702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W702,$W702=\"\"),OR(BD$7=$V702,BC702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W702,$W702=\"\"),OR(BE$7=$V702,BD702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W702,$W702=\"\"),OR(BF$7=$V702,BE702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W702,$W702=\"\"),OR(BG$7=$V702,BF702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W702,$W702=\"\"),OR(BH$7=$V702,BG702<>\" \")),$S702*$J702*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[696,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A703,1)),\"\",INDEX(Database[Project Name],A703,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A703,1)),\"\",INDEX(Database[Watershed],$A703,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A703,1)),\"\",INDEX(Database[BMP Type],$A703,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A703,1)),\"\",INDEX(Database[BMP Sub-type],$A703,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A703,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A703,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A703,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A703,1))","v":""},{"$f":"IF(H703=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G703,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H703=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G703,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H703=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G703,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A703,1)),\"\",INDEX(Database[BMP Size],$A703,1))","v":""},{"$f":"IF(B703=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G703,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A703,1)),\"\",INDEX(Database[Service Level],$A703,1))","v":""},{"$f":"IF(B703=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G703,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B703=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G703,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A703,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A703,1))","v":""},{"$f":"IF(B703=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G703,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A703,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A703,1))","v":""},"",{"$f":"IF(B703=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G703,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A703,1)),\"\",INDEX(Database[Comments (text)],$A703,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A703,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A703,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A703,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A703,1))","v":""},{"$f":"IF($X$7=$V703,$S$8*J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W703,$W703=\"\"),OR(Y$7=$V703,X703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W703,$W703=\"\"),OR(Z$7=$V703,Y703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W703,$W703=\"\"),OR(AA$7=$V703,Z703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W703,$W703=\"\"),OR(AB$7=$V703,AA703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W703,$W703=\"\"),OR(AC$7=$V703,AB703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W703,$W703=\"\"),OR(AD$7=$V703,AC703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W703,$W703=\"\"),OR(AE$7=$V703,AD703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W703,$W703=\"\"),OR(AF$7=$V703,AE703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W703,$W703=\"\"),OR(AG$7=$V703,AF703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W703,$W703=\"\"),OR(AH$7=$V703,AG703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W703,$W703=\"\"),OR(AI$7=$V703,AH703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W703,$W703=\"\"),OR(AJ$7=$V703,AI703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W703,$W703=\"\"),OR(AK$7=$V703,AJ703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W703,$W703=\"\"),OR(AL$7=$V703,AK703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W703,$W703=\"\"),OR(AM$7=$V703,AL703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W703,$W703=\"\"),OR(AN$7=$V703,AM703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W703,$W703=\"\"),OR(AO$7=$V703,AN703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W703,$W703=\"\"),OR(AP$7=$V703,AO703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W703,$W703=\"\"),OR(AQ$7=$V703,AP703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W703,$W703=\"\"),OR(AR$7=$V703,AQ703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W703,$W703=\"\"),OR(AS$7=$V703,AR703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W703,$W703=\"\"),OR(AT$7=$V703,AS703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W703,$W703=\"\"),OR(AU$7=$V703,AT703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W703,$W703=\"\"),OR(AV$7=$V703,AU703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W703,$W703=\"\"),OR(AW$7=$V703,AV703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W703,$W703=\"\"),OR(AX$7=$V703,AW703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W703,$W703=\"\"),OR(AY$7=$V703,AX703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W703,$W703=\"\"),OR(AZ$7=$V703,AY703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W703,$W703=\"\"),OR(BA$7=$V703,AZ703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W703,$W703=\"\"),OR(BB$7=$V703,BA703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W703,$W703=\"\"),OR(BC$7=$V703,BB703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W703,$W703=\"\"),OR(BD$7=$V703,BC703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W703,$W703=\"\"),OR(BE$7=$V703,BD703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W703,$W703=\"\"),OR(BF$7=$V703,BE703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W703,$W703=\"\"),OR(BG$7=$V703,BF703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W703,$W703=\"\"),OR(BH$7=$V703,BG703<>\" \")),$S703*$J703*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[697,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A704,1)),\"\",INDEX(Database[Project Name],A704,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A704,1)),\"\",INDEX(Database[Watershed],$A704,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A704,1)),\"\",INDEX(Database[BMP Type],$A704,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A704,1)),\"\",INDEX(Database[BMP Sub-type],$A704,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A704,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A704,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A704,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A704,1))","v":""},{"$f":"IF(H704=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G704,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H704=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G704,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H704=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G704,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A704,1)),\"\",INDEX(Database[BMP Size],$A704,1))","v":""},{"$f":"IF(B704=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G704,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A704,1)),\"\",INDEX(Database[Service Level],$A704,1))","v":""},{"$f":"IF(B704=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G704,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B704=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G704,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A704,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A704,1))","v":""},{"$f":"IF(B704=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G704,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A704,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A704,1))","v":""},"",{"$f":"IF(B704=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G704,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A704,1)),\"\",INDEX(Database[Comments (text)],$A704,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A704,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A704,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A704,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A704,1))","v":""},{"$f":"IF($X$7=$V704,$S$8*J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W704,$W704=\"\"),OR(Y$7=$V704,X704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W704,$W704=\"\"),OR(Z$7=$V704,Y704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W704,$W704=\"\"),OR(AA$7=$V704,Z704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W704,$W704=\"\"),OR(AB$7=$V704,AA704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W704,$W704=\"\"),OR(AC$7=$V704,AB704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W704,$W704=\"\"),OR(AD$7=$V704,AC704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W704,$W704=\"\"),OR(AE$7=$V704,AD704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W704,$W704=\"\"),OR(AF$7=$V704,AE704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W704,$W704=\"\"),OR(AG$7=$V704,AF704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W704,$W704=\"\"),OR(AH$7=$V704,AG704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W704,$W704=\"\"),OR(AI$7=$V704,AH704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W704,$W704=\"\"),OR(AJ$7=$V704,AI704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W704,$W704=\"\"),OR(AK$7=$V704,AJ704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W704,$W704=\"\"),OR(AL$7=$V704,AK704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W704,$W704=\"\"),OR(AM$7=$V704,AL704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W704,$W704=\"\"),OR(AN$7=$V704,AM704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W704,$W704=\"\"),OR(AO$7=$V704,AN704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W704,$W704=\"\"),OR(AP$7=$V704,AO704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W704,$W704=\"\"),OR(AQ$7=$V704,AP704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W704,$W704=\"\"),OR(AR$7=$V704,AQ704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W704,$W704=\"\"),OR(AS$7=$V704,AR704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W704,$W704=\"\"),OR(AT$7=$V704,AS704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W704,$W704=\"\"),OR(AU$7=$V704,AT704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W704,$W704=\"\"),OR(AV$7=$V704,AU704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W704,$W704=\"\"),OR(AW$7=$V704,AV704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W704,$W704=\"\"),OR(AX$7=$V704,AW704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W704,$W704=\"\"),OR(AY$7=$V704,AX704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W704,$W704=\"\"),OR(AZ$7=$V704,AY704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W704,$W704=\"\"),OR(BA$7=$V704,AZ704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W704,$W704=\"\"),OR(BB$7=$V704,BA704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W704,$W704=\"\"),OR(BC$7=$V704,BB704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W704,$W704=\"\"),OR(BD$7=$V704,BC704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W704,$W704=\"\"),OR(BE$7=$V704,BD704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W704,$W704=\"\"),OR(BF$7=$V704,BE704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W704,$W704=\"\"),OR(BG$7=$V704,BF704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W704,$W704=\"\"),OR(BH$7=$V704,BG704<>\" \")),$S704*$J704*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[698,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A705,1)),\"\",INDEX(Database[Project Name],A705,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A705,1)),\"\",INDEX(Database[Watershed],$A705,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A705,1)),\"\",INDEX(Database[BMP Type],$A705,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A705,1)),\"\",INDEX(Database[BMP Sub-type],$A705,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A705,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A705,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A705,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A705,1))","v":""},{"$f":"IF(H705=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G705,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H705=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G705,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H705=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G705,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A705,1)),\"\",INDEX(Database[BMP Size],$A705,1))","v":""},{"$f":"IF(B705=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G705,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A705,1)),\"\",INDEX(Database[Service Level],$A705,1))","v":""},{"$f":"IF(B705=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G705,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B705=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G705,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A705,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A705,1))","v":""},{"$f":"IF(B705=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G705,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A705,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A705,1))","v":""},"",{"$f":"IF(B705=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G705,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A705,1)),\"\",INDEX(Database[Comments (text)],$A705,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A705,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A705,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A705,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A705,1))","v":""},{"$f":"IF($X$7=$V705,$S$8*J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W705,$W705=\"\"),OR(Y$7=$V705,X705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W705,$W705=\"\"),OR(Z$7=$V705,Y705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W705,$W705=\"\"),OR(AA$7=$V705,Z705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W705,$W705=\"\"),OR(AB$7=$V705,AA705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W705,$W705=\"\"),OR(AC$7=$V705,AB705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W705,$W705=\"\"),OR(AD$7=$V705,AC705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W705,$W705=\"\"),OR(AE$7=$V705,AD705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W705,$W705=\"\"),OR(AF$7=$V705,AE705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W705,$W705=\"\"),OR(AG$7=$V705,AF705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W705,$W705=\"\"),OR(AH$7=$V705,AG705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W705,$W705=\"\"),OR(AI$7=$V705,AH705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W705,$W705=\"\"),OR(AJ$7=$V705,AI705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W705,$W705=\"\"),OR(AK$7=$V705,AJ705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W705,$W705=\"\"),OR(AL$7=$V705,AK705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W705,$W705=\"\"),OR(AM$7=$V705,AL705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W705,$W705=\"\"),OR(AN$7=$V705,AM705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W705,$W705=\"\"),OR(AO$7=$V705,AN705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W705,$W705=\"\"),OR(AP$7=$V705,AO705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W705,$W705=\"\"),OR(AQ$7=$V705,AP705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W705,$W705=\"\"),OR(AR$7=$V705,AQ705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W705,$W705=\"\"),OR(AS$7=$V705,AR705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W705,$W705=\"\"),OR(AT$7=$V705,AS705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W705,$W705=\"\"),OR(AU$7=$V705,AT705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W705,$W705=\"\"),OR(AV$7=$V705,AU705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W705,$W705=\"\"),OR(AW$7=$V705,AV705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W705,$W705=\"\"),OR(AX$7=$V705,AW705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W705,$W705=\"\"),OR(AY$7=$V705,AX705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W705,$W705=\"\"),OR(AZ$7=$V705,AY705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W705,$W705=\"\"),OR(BA$7=$V705,AZ705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W705,$W705=\"\"),OR(BB$7=$V705,BA705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W705,$W705=\"\"),OR(BC$7=$V705,BB705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W705,$W705=\"\"),OR(BD$7=$V705,BC705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W705,$W705=\"\"),OR(BE$7=$V705,BD705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W705,$W705=\"\"),OR(BF$7=$V705,BE705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W705,$W705=\"\"),OR(BG$7=$V705,BF705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W705,$W705=\"\"),OR(BH$7=$V705,BG705<>\" \")),$S705*$J705*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[699,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A706,1)),\"\",INDEX(Database[Project Name],A706,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A706,1)),\"\",INDEX(Database[Watershed],$A706,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A706,1)),\"\",INDEX(Database[BMP Type],$A706,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A706,1)),\"\",INDEX(Database[BMP Sub-type],$A706,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A706,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A706,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A706,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A706,1))","v":""},{"$f":"IF(H706=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G706,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H706=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G706,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H706=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G706,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A706,1)),\"\",INDEX(Database[BMP Size],$A706,1))","v":""},{"$f":"IF(B706=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G706,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A706,1)),\"\",INDEX(Database[Service Level],$A706,1))","v":""},{"$f":"IF(B706=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G706,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B706=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G706,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A706,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A706,1))","v":""},{"$f":"IF(B706=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G706,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A706,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A706,1))","v":""},"",{"$f":"IF(B706=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G706,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A706,1)),\"\",INDEX(Database[Comments (text)],$A706,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A706,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A706,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A706,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A706,1))","v":""},{"$f":"IF($X$7=$V706,$S$8*J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W706,$W706=\"\"),OR(Y$7=$V706,X706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W706,$W706=\"\"),OR(Z$7=$V706,Y706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W706,$W706=\"\"),OR(AA$7=$V706,Z706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W706,$W706=\"\"),OR(AB$7=$V706,AA706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W706,$W706=\"\"),OR(AC$7=$V706,AB706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W706,$W706=\"\"),OR(AD$7=$V706,AC706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W706,$W706=\"\"),OR(AE$7=$V706,AD706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W706,$W706=\"\"),OR(AF$7=$V706,AE706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W706,$W706=\"\"),OR(AG$7=$V706,AF706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W706,$W706=\"\"),OR(AH$7=$V706,AG706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W706,$W706=\"\"),OR(AI$7=$V706,AH706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W706,$W706=\"\"),OR(AJ$7=$V706,AI706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W706,$W706=\"\"),OR(AK$7=$V706,AJ706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W706,$W706=\"\"),OR(AL$7=$V706,AK706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W706,$W706=\"\"),OR(AM$7=$V706,AL706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W706,$W706=\"\"),OR(AN$7=$V706,AM706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W706,$W706=\"\"),OR(AO$7=$V706,AN706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W706,$W706=\"\"),OR(AP$7=$V706,AO706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W706,$W706=\"\"),OR(AQ$7=$V706,AP706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W706,$W706=\"\"),OR(AR$7=$V706,AQ706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W706,$W706=\"\"),OR(AS$7=$V706,AR706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W706,$W706=\"\"),OR(AT$7=$V706,AS706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W706,$W706=\"\"),OR(AU$7=$V706,AT706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W706,$W706=\"\"),OR(AV$7=$V706,AU706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W706,$W706=\"\"),OR(AW$7=$V706,AV706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W706,$W706=\"\"),OR(AX$7=$V706,AW706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W706,$W706=\"\"),OR(AY$7=$V706,AX706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W706,$W706=\"\"),OR(AZ$7=$V706,AY706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W706,$W706=\"\"),OR(BA$7=$V706,AZ706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W706,$W706=\"\"),OR(BB$7=$V706,BA706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W706,$W706=\"\"),OR(BC$7=$V706,BB706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W706,$W706=\"\"),OR(BD$7=$V706,BC706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W706,$W706=\"\"),OR(BE$7=$V706,BD706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W706,$W706=\"\"),OR(BF$7=$V706,BE706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W706,$W706=\"\"),OR(BG$7=$V706,BF706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W706,$W706=\"\"),OR(BH$7=$V706,BG706<>\" \")),$S706*$J706*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[700,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A707,1)),\"\",INDEX(Database[Project Name],A707,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A707,1)),\"\",INDEX(Database[Watershed],$A707,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A707,1)),\"\",INDEX(Database[BMP Type],$A707,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A707,1)),\"\",INDEX(Database[BMP Sub-type],$A707,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A707,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A707,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A707,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A707,1))","v":""},{"$f":"IF(H707=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G707,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H707=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G707,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H707=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G707,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A707,1)),\"\",INDEX(Database[BMP Size],$A707,1))","v":""},{"$f":"IF(B707=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G707,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A707,1)),\"\",INDEX(Database[Service Level],$A707,1))","v":""},{"$f":"IF(B707=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G707,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B707=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G707,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A707,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A707,1))","v":""},{"$f":"IF(B707=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G707,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A707,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A707,1))","v":""},"",{"$f":"IF(B707=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G707,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A707,1)),\"\",INDEX(Database[Comments (text)],$A707,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A707,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A707,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A707,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A707,1))","v":""},{"$f":"IF($X$7=$V707,$S$8*J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W707,$W707=\"\"),OR(Y$7=$V707,X707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W707,$W707=\"\"),OR(Z$7=$V707,Y707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W707,$W707=\"\"),OR(AA$7=$V707,Z707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W707,$W707=\"\"),OR(AB$7=$V707,AA707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W707,$W707=\"\"),OR(AC$7=$V707,AB707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W707,$W707=\"\"),OR(AD$7=$V707,AC707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W707,$W707=\"\"),OR(AE$7=$V707,AD707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W707,$W707=\"\"),OR(AF$7=$V707,AE707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W707,$W707=\"\"),OR(AG$7=$V707,AF707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W707,$W707=\"\"),OR(AH$7=$V707,AG707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W707,$W707=\"\"),OR(AI$7=$V707,AH707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W707,$W707=\"\"),OR(AJ$7=$V707,AI707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W707,$W707=\"\"),OR(AK$7=$V707,AJ707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W707,$W707=\"\"),OR(AL$7=$V707,AK707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W707,$W707=\"\"),OR(AM$7=$V707,AL707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W707,$W707=\"\"),OR(AN$7=$V707,AM707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W707,$W707=\"\"),OR(AO$7=$V707,AN707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W707,$W707=\"\"),OR(AP$7=$V707,AO707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W707,$W707=\"\"),OR(AQ$7=$V707,AP707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W707,$W707=\"\"),OR(AR$7=$V707,AQ707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W707,$W707=\"\"),OR(AS$7=$V707,AR707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W707,$W707=\"\"),OR(AT$7=$V707,AS707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W707,$W707=\"\"),OR(AU$7=$V707,AT707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W707,$W707=\"\"),OR(AV$7=$V707,AU707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W707,$W707=\"\"),OR(AW$7=$V707,AV707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W707,$W707=\"\"),OR(AX$7=$V707,AW707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W707,$W707=\"\"),OR(AY$7=$V707,AX707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W707,$W707=\"\"),OR(AZ$7=$V707,AY707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W707,$W707=\"\"),OR(BA$7=$V707,AZ707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W707,$W707=\"\"),OR(BB$7=$V707,BA707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W707,$W707=\"\"),OR(BC$7=$V707,BB707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W707,$W707=\"\"),OR(BD$7=$V707,BC707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W707,$W707=\"\"),OR(BE$7=$V707,BD707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W707,$W707=\"\"),OR(BF$7=$V707,BE707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W707,$W707=\"\"),OR(BG$7=$V707,BF707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W707,$W707=\"\"),OR(BH$7=$V707,BG707<>\" \")),$S707*$J707*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[701,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A708,1)),\"\",INDEX(Database[Project Name],A708,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A708,1)),\"\",INDEX(Database[Watershed],$A708,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A708,1)),\"\",INDEX(Database[BMP Type],$A708,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A708,1)),\"\",INDEX(Database[BMP Sub-type],$A708,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A708,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A708,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A708,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A708,1))","v":""},{"$f":"IF(H708=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G708,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H708=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G708,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H708=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G708,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A708,1)),\"\",INDEX(Database[BMP Size],$A708,1))","v":""},{"$f":"IF(B708=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G708,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A708,1)),\"\",INDEX(Database[Service Level],$A708,1))","v":""},{"$f":"IF(B708=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G708,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B708=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G708,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A708,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A708,1))","v":""},{"$f":"IF(B708=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G708,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A708,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A708,1))","v":""},"",{"$f":"IF(B708=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G708,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A708,1)),\"\",INDEX(Database[Comments (text)],$A708,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A708,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A708,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A708,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A708,1))","v":""},{"$f":"IF($X$7=$V708,$S$8*J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W708,$W708=\"\"),OR(Y$7=$V708,X708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W708,$W708=\"\"),OR(Z$7=$V708,Y708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W708,$W708=\"\"),OR(AA$7=$V708,Z708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W708,$W708=\"\"),OR(AB$7=$V708,AA708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W708,$W708=\"\"),OR(AC$7=$V708,AB708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W708,$W708=\"\"),OR(AD$7=$V708,AC708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W708,$W708=\"\"),OR(AE$7=$V708,AD708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W708,$W708=\"\"),OR(AF$7=$V708,AE708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W708,$W708=\"\"),OR(AG$7=$V708,AF708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W708,$W708=\"\"),OR(AH$7=$V708,AG708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W708,$W708=\"\"),OR(AI$7=$V708,AH708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W708,$W708=\"\"),OR(AJ$7=$V708,AI708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W708,$W708=\"\"),OR(AK$7=$V708,AJ708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W708,$W708=\"\"),OR(AL$7=$V708,AK708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W708,$W708=\"\"),OR(AM$7=$V708,AL708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W708,$W708=\"\"),OR(AN$7=$V708,AM708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W708,$W708=\"\"),OR(AO$7=$V708,AN708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W708,$W708=\"\"),OR(AP$7=$V708,AO708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W708,$W708=\"\"),OR(AQ$7=$V708,AP708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W708,$W708=\"\"),OR(AR$7=$V708,AQ708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W708,$W708=\"\"),OR(AS$7=$V708,AR708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W708,$W708=\"\"),OR(AT$7=$V708,AS708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W708,$W708=\"\"),OR(AU$7=$V708,AT708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W708,$W708=\"\"),OR(AV$7=$V708,AU708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W708,$W708=\"\"),OR(AW$7=$V708,AV708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W708,$W708=\"\"),OR(AX$7=$V708,AW708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W708,$W708=\"\"),OR(AY$7=$V708,AX708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W708,$W708=\"\"),OR(AZ$7=$V708,AY708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W708,$W708=\"\"),OR(BA$7=$V708,AZ708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W708,$W708=\"\"),OR(BB$7=$V708,BA708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W708,$W708=\"\"),OR(BC$7=$V708,BB708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W708,$W708=\"\"),OR(BD$7=$V708,BC708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W708,$W708=\"\"),OR(BE$7=$V708,BD708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W708,$W708=\"\"),OR(BF$7=$V708,BE708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W708,$W708=\"\"),OR(BG$7=$V708,BF708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W708,$W708=\"\"),OR(BH$7=$V708,BG708<>\" \")),$S708*$J708*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[702,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A709,1)),\"\",INDEX(Database[Project Name],A709,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A709,1)),\"\",INDEX(Database[Watershed],$A709,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A709,1)),\"\",INDEX(Database[BMP Type],$A709,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A709,1)),\"\",INDEX(Database[BMP Sub-type],$A709,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A709,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A709,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A709,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A709,1))","v":""},{"$f":"IF(H709=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G709,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H709=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G709,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H709=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G709,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A709,1)),\"\",INDEX(Database[BMP Size],$A709,1))","v":""},{"$f":"IF(B709=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G709,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A709,1)),\"\",INDEX(Database[Service Level],$A709,1))","v":""},{"$f":"IF(B709=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G709,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B709=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G709,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A709,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A709,1))","v":""},{"$f":"IF(B709=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G709,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A709,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A709,1))","v":""},"",{"$f":"IF(B709=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G709,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A709,1)),\"\",INDEX(Database[Comments (text)],$A709,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A709,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A709,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A709,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A709,1))","v":""},{"$f":"IF($X$7=$V709,$S$8*J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W709,$W709=\"\"),OR(Y$7=$V709,X709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W709,$W709=\"\"),OR(Z$7=$V709,Y709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W709,$W709=\"\"),OR(AA$7=$V709,Z709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W709,$W709=\"\"),OR(AB$7=$V709,AA709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W709,$W709=\"\"),OR(AC$7=$V709,AB709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W709,$W709=\"\"),OR(AD$7=$V709,AC709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W709,$W709=\"\"),OR(AE$7=$V709,AD709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W709,$W709=\"\"),OR(AF$7=$V709,AE709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W709,$W709=\"\"),OR(AG$7=$V709,AF709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W709,$W709=\"\"),OR(AH$7=$V709,AG709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W709,$W709=\"\"),OR(AI$7=$V709,AH709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W709,$W709=\"\"),OR(AJ$7=$V709,AI709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W709,$W709=\"\"),OR(AK$7=$V709,AJ709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W709,$W709=\"\"),OR(AL$7=$V709,AK709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W709,$W709=\"\"),OR(AM$7=$V709,AL709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W709,$W709=\"\"),OR(AN$7=$V709,AM709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W709,$W709=\"\"),OR(AO$7=$V709,AN709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W709,$W709=\"\"),OR(AP$7=$V709,AO709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W709,$W709=\"\"),OR(AQ$7=$V709,AP709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W709,$W709=\"\"),OR(AR$7=$V709,AQ709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W709,$W709=\"\"),OR(AS$7=$V709,AR709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W709,$W709=\"\"),OR(AT$7=$V709,AS709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W709,$W709=\"\"),OR(AU$7=$V709,AT709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W709,$W709=\"\"),OR(AV$7=$V709,AU709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W709,$W709=\"\"),OR(AW$7=$V709,AV709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W709,$W709=\"\"),OR(AX$7=$V709,AW709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W709,$W709=\"\"),OR(AY$7=$V709,AX709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W709,$W709=\"\"),OR(AZ$7=$V709,AY709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W709,$W709=\"\"),OR(BA$7=$V709,AZ709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W709,$W709=\"\"),OR(BB$7=$V709,BA709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W709,$W709=\"\"),OR(BC$7=$V709,BB709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W709,$W709=\"\"),OR(BD$7=$V709,BC709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W709,$W709=\"\"),OR(BE$7=$V709,BD709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W709,$W709=\"\"),OR(BF$7=$V709,BE709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W709,$W709=\"\"),OR(BG$7=$V709,BF709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W709,$W709=\"\"),OR(BH$7=$V709,BG709<>\" \")),$S709*$J709*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[703,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A710,1)),\"\",INDEX(Database[Project Name],A710,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A710,1)),\"\",INDEX(Database[Watershed],$A710,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A710,1)),\"\",INDEX(Database[BMP Type],$A710,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A710,1)),\"\",INDEX(Database[BMP Sub-type],$A710,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A710,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A710,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A710,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A710,1))","v":""},{"$f":"IF(H710=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G710,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H710=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G710,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H710=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G710,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A710,1)),\"\",INDEX(Database[BMP Size],$A710,1))","v":""},{"$f":"IF(B710=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G710,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A710,1)),\"\",INDEX(Database[Service Level],$A710,1))","v":""},{"$f":"IF(B710=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G710,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B710=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G710,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A710,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A710,1))","v":""},{"$f":"IF(B710=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G710,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A710,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A710,1))","v":""},"",{"$f":"IF(B710=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G710,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A710,1)),\"\",INDEX(Database[Comments (text)],$A710,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A710,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A710,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A710,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A710,1))","v":""},{"$f":"IF($X$7=$V710,$S$8*J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W710,$W710=\"\"),OR(Y$7=$V710,X710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W710,$W710=\"\"),OR(Z$7=$V710,Y710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W710,$W710=\"\"),OR(AA$7=$V710,Z710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W710,$W710=\"\"),OR(AB$7=$V710,AA710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W710,$W710=\"\"),OR(AC$7=$V710,AB710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W710,$W710=\"\"),OR(AD$7=$V710,AC710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W710,$W710=\"\"),OR(AE$7=$V710,AD710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W710,$W710=\"\"),OR(AF$7=$V710,AE710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W710,$W710=\"\"),OR(AG$7=$V710,AF710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W710,$W710=\"\"),OR(AH$7=$V710,AG710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W710,$W710=\"\"),OR(AI$7=$V710,AH710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W710,$W710=\"\"),OR(AJ$7=$V710,AI710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W710,$W710=\"\"),OR(AK$7=$V710,AJ710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W710,$W710=\"\"),OR(AL$7=$V710,AK710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W710,$W710=\"\"),OR(AM$7=$V710,AL710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W710,$W710=\"\"),OR(AN$7=$V710,AM710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W710,$W710=\"\"),OR(AO$7=$V710,AN710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W710,$W710=\"\"),OR(AP$7=$V710,AO710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W710,$W710=\"\"),OR(AQ$7=$V710,AP710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W710,$W710=\"\"),OR(AR$7=$V710,AQ710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W710,$W710=\"\"),OR(AS$7=$V710,AR710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W710,$W710=\"\"),OR(AT$7=$V710,AS710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W710,$W710=\"\"),OR(AU$7=$V710,AT710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W710,$W710=\"\"),OR(AV$7=$V710,AU710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W710,$W710=\"\"),OR(AW$7=$V710,AV710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W710,$W710=\"\"),OR(AX$7=$V710,AW710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W710,$W710=\"\"),OR(AY$7=$V710,AX710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W710,$W710=\"\"),OR(AZ$7=$V710,AY710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W710,$W710=\"\"),OR(BA$7=$V710,AZ710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W710,$W710=\"\"),OR(BB$7=$V710,BA710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W710,$W710=\"\"),OR(BC$7=$V710,BB710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W710,$W710=\"\"),OR(BD$7=$V710,BC710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W710,$W710=\"\"),OR(BE$7=$V710,BD710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W710,$W710=\"\"),OR(BF$7=$V710,BE710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W710,$W710=\"\"),OR(BG$7=$V710,BF710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W710,$W710=\"\"),OR(BH$7=$V710,BG710<>\" \")),$S710*$J710*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[704,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A711,1)),\"\",INDEX(Database[Project Name],A711,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A711,1)),\"\",INDEX(Database[Watershed],$A711,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A711,1)),\"\",INDEX(Database[BMP Type],$A711,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A711,1)),\"\",INDEX(Database[BMP Sub-type],$A711,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A711,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A711,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A711,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A711,1))","v":""},{"$f":"IF(H711=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G711,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H711=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G711,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H711=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G711,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A711,1)),\"\",INDEX(Database[BMP Size],$A711,1))","v":""},{"$f":"IF(B711=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G711,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A711,1)),\"\",INDEX(Database[Service Level],$A711,1))","v":""},{"$f":"IF(B711=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G711,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B711=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G711,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A711,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A711,1))","v":""},{"$f":"IF(B711=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G711,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A711,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A711,1))","v":""},"",{"$f":"IF(B711=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G711,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A711,1)),\"\",INDEX(Database[Comments (text)],$A711,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A711,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A711,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A711,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A711,1))","v":""},{"$f":"IF($X$7=$V711,$S$8*J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W711,$W711=\"\"),OR(Y$7=$V711,X711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W711,$W711=\"\"),OR(Z$7=$V711,Y711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W711,$W711=\"\"),OR(AA$7=$V711,Z711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W711,$W711=\"\"),OR(AB$7=$V711,AA711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W711,$W711=\"\"),OR(AC$7=$V711,AB711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W711,$W711=\"\"),OR(AD$7=$V711,AC711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W711,$W711=\"\"),OR(AE$7=$V711,AD711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W711,$W711=\"\"),OR(AF$7=$V711,AE711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W711,$W711=\"\"),OR(AG$7=$V711,AF711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W711,$W711=\"\"),OR(AH$7=$V711,AG711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W711,$W711=\"\"),OR(AI$7=$V711,AH711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W711,$W711=\"\"),OR(AJ$7=$V711,AI711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W711,$W711=\"\"),OR(AK$7=$V711,AJ711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W711,$W711=\"\"),OR(AL$7=$V711,AK711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W711,$W711=\"\"),OR(AM$7=$V711,AL711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W711,$W711=\"\"),OR(AN$7=$V711,AM711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W711,$W711=\"\"),OR(AO$7=$V711,AN711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W711,$W711=\"\"),OR(AP$7=$V711,AO711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W711,$W711=\"\"),OR(AQ$7=$V711,AP711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W711,$W711=\"\"),OR(AR$7=$V711,AQ711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W711,$W711=\"\"),OR(AS$7=$V711,AR711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W711,$W711=\"\"),OR(AT$7=$V711,AS711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W711,$W711=\"\"),OR(AU$7=$V711,AT711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W711,$W711=\"\"),OR(AV$7=$V711,AU711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W711,$W711=\"\"),OR(AW$7=$V711,AV711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W711,$W711=\"\"),OR(AX$7=$V711,AW711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W711,$W711=\"\"),OR(AY$7=$V711,AX711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W711,$W711=\"\"),OR(AZ$7=$V711,AY711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W711,$W711=\"\"),OR(BA$7=$V711,AZ711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W711,$W711=\"\"),OR(BB$7=$V711,BA711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W711,$W711=\"\"),OR(BC$7=$V711,BB711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W711,$W711=\"\"),OR(BD$7=$V711,BC711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W711,$W711=\"\"),OR(BE$7=$V711,BD711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W711,$W711=\"\"),OR(BF$7=$V711,BE711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W711,$W711=\"\"),OR(BG$7=$V711,BF711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W711,$W711=\"\"),OR(BH$7=$V711,BG711<>\" \")),$S711*$J711*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[705,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A712,1)),\"\",INDEX(Database[Project Name],A712,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A712,1)),\"\",INDEX(Database[Watershed],$A712,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A712,1)),\"\",INDEX(Database[BMP Type],$A712,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A712,1)),\"\",INDEX(Database[BMP Sub-type],$A712,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A712,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A712,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A712,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A712,1))","v":""},{"$f":"IF(H712=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G712,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H712=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G712,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H712=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G712,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A712,1)),\"\",INDEX(Database[BMP Size],$A712,1))","v":""},{"$f":"IF(B712=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G712,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A712,1)),\"\",INDEX(Database[Service Level],$A712,1))","v":""},{"$f":"IF(B712=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G712,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B712=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G712,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A712,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A712,1))","v":""},{"$f":"IF(B712=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G712,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"K712","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A712,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A712,1))","v":""},{"$f":"IF(ISNUMBER(P712*R712*O712*I712),P712*R712*O712*I712,\"\")","v":""},{"$f":"IF(B712=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G712,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A712,1)),\"\",INDEX(Database[Comments (text)],$A712,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A712,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A712,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A712,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A712,1))","v":""},{"$f":"IF($X$7=$V712,$S$8*J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W712,$W712=\"\"),OR(Y$7=$V712,X712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W712,$W712=\"\"),OR(Z$7=$V712,Y712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W712,$W712=\"\"),OR(AA$7=$V712,Z712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W712,$W712=\"\"),OR(AB$7=$V712,AA712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W712,$W712=\"\"),OR(AC$7=$V712,AB712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W712,$W712=\"\"),OR(AD$7=$V712,AC712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W712,$W712=\"\"),OR(AE$7=$V712,AD712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W712,$W712=\"\"),OR(AF$7=$V712,AE712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W712,$W712=\"\"),OR(AG$7=$V712,AF712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W712,$W712=\"\"),OR(AH$7=$V712,AG712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W712,$W712=\"\"),OR(AI$7=$V712,AH712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W712,$W712=\"\"),OR(AJ$7=$V712,AI712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W712,$W712=\"\"),OR(AK$7=$V712,AJ712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W712,$W712=\"\"),OR(AL$7=$V712,AK712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W712,$W712=\"\"),OR(AM$7=$V712,AL712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W712,$W712=\"\"),OR(AN$7=$V712,AM712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W712,$W712=\"\"),OR(AO$7=$V712,AN712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W712,$W712=\"\"),OR(AP$7=$V712,AO712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W712,$W712=\"\"),OR(AQ$7=$V712,AP712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W712,$W712=\"\"),OR(AR$7=$V712,AQ712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W712,$W712=\"\"),OR(AS$7=$V712,AR712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W712,$W712=\"\"),OR(AT$7=$V712,AS712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W712,$W712=\"\"),OR(AU$7=$V712,AT712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W712,$W712=\"\"),OR(AV$7=$V712,AU712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W712,$W712=\"\"),OR(AW$7=$V712,AV712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W712,$W712=\"\"),OR(AX$7=$V712,AW712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W712,$W712=\"\"),OR(AY$7=$V712,AX712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W712,$W712=\"\"),OR(AZ$7=$V712,AY712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W712,$W712=\"\"),OR(BA$7=$V712,AZ712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W712,$W712=\"\"),OR(BB$7=$V712,BA712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W712,$W712=\"\"),OR(BC$7=$V712,BB712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W712,$W712=\"\"),OR(BD$7=$V712,BC712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W712,$W712=\"\"),OR(BE$7=$V712,BD712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W712,$W712=\"\"),OR(BF$7=$V712,BE712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W712,$W712=\"\"),OR(BG$7=$V712,BF712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W712,$W712=\"\"),OR(BH$7=$V712,BG712<>\" \")),$S712*$J712*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "},{"$f":"IF($X$7=$V712,$J712*$T$8,\" \")","v":" "},{"$f":"IF(OR(Y$7=$V712,X712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(Z$7=$V712,Y712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AA$7=$V712,Z712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AB$7=$V712,AA712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AC$7=$V712,AB712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AD$7=$V712,AC712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AE$7=$V712,AD712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AF$7=$V712,AE712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AG$7=$V712,AF712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AH$7=$V712,AG712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AI$7=$V712,AH712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AJ$7=$V712,AI712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AK$7=$V712,AJ712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AL$7=$V712,AK712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AM$7=$V712,AL712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AN$7=$V712,AM712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AO$7=$V712,AN712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AP$7=$V712,AO712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AQ$7=$V712,AP712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AR$7=$V712,AQ712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AS$7=$V712,AR712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AT$7=$V712,AS712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AU$7=$V712,AT712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AV$7=$V712,AU712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AW$7=$V712,AV712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AX$7=$V712,AW712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AY$7=$V712,AX712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(AZ$7=$V712,AY712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(BA$7=$V712,AZ712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(BB$7=$V712,BA712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(BC$7=$V712,BB712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(BD$7=$V712,BC712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(BE$7=$V712,BD712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(BF$7=$V712,BE712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(BG$7=$V712,BF712<>\" \"),$J712*$T712,\" \")","v":" "},{"$f":"IF(OR(BH$7=$V712,BG712<>\" \"),$J712*$T712,\" \")","v":" "}]
[706,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A713,1)),\"\",INDEX(Database[Project Name],A713,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A713,1)),\"\",INDEX(Database[Watershed],$A713,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A713,1)),\"\",INDEX(Database[BMP Type],$A713,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A713,1)),\"\",INDEX(Database[BMP Sub-type],$A713,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A713,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A713,1))","v":""},{"$f":"IF(LEN(D713)>0,D713&\" - \"&E713&\" - \"&F713&\" - \"&L713,\"\")","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A713,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A713,1))","v":""},{"$f":"IF(H713=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G713,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H713=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G713,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H713=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G713,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A713,1)),\"\",INDEX(Database[BMP Size],$A713,1))","v":""},{"$f":"IF(B713=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G713,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A713,1)),\"\",INDEX(Database[Service Level],$A713,1))","v":""},{"$f":"IF(B713=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G713,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B713=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G713,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A713,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A713,1))","v":""},{"$f":"IF(B713=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G713,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A713,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A713,1))","v":""},"",{"$f":"IF(B713=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G713,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A713,1)),\"\",INDEX(Database[Comments (text)],$A713,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A713,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A713,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A713,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A713,1))","v":""},{"$f":"IF($X$7=$V713,$S$8*J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W713,$W713=\"\"),OR(Y$7=$V713,X713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W713,$W713=\"\"),OR(Z$7=$V713,Y713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W713,$W713=\"\"),OR(AA$7=$V713,Z713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W713,$W713=\"\"),OR(AB$7=$V713,AA713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W713,$W713=\"\"),OR(AC$7=$V713,AB713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W713,$W713=\"\"),OR(AD$7=$V713,AC713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W713,$W713=\"\"),OR(AE$7=$V713,AD713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W713,$W713=\"\"),OR(AF$7=$V713,AE713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W713,$W713=\"\"),OR(AG$7=$V713,AF713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W713,$W713=\"\"),OR(AH$7=$V713,AG713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W713,$W713=\"\"),OR(AI$7=$V713,AH713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W713,$W713=\"\"),OR(AJ$7=$V713,AI713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W713,$W713=\"\"),OR(AK$7=$V713,AJ713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W713,$W713=\"\"),OR(AL$7=$V713,AK713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W713,$W713=\"\"),OR(AM$7=$V713,AL713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W713,$W713=\"\"),OR(AN$7=$V713,AM713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W713,$W713=\"\"),OR(AO$7=$V713,AN713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W713,$W713=\"\"),OR(AP$7=$V713,AO713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W713,$W713=\"\"),OR(AQ$7=$V713,AP713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W713,$W713=\"\"),OR(AR$7=$V713,AQ713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W713,$W713=\"\"),OR(AS$7=$V713,AR713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W713,$W713=\"\"),OR(AT$7=$V713,AS713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W713,$W713=\"\"),OR(AU$7=$V713,AT713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W713,$W713=\"\"),OR(AV$7=$V713,AU713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W713,$W713=\"\"),OR(AW$7=$V713,AV713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W713,$W713=\"\"),OR(AX$7=$V713,AW713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W713,$W713=\"\"),OR(AY$7=$V713,AX713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W713,$W713=\"\"),OR(AZ$7=$V713,AY713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W713,$W713=\"\"),OR(BA$7=$V713,AZ713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W713,$W713=\"\"),OR(BB$7=$V713,BA713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W713,$W713=\"\"),OR(BC$7=$V713,BB713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W713,$W713=\"\"),OR(BD$7=$V713,BC713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W713,$W713=\"\"),OR(BE$7=$V713,BD713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W713,$W713=\"\"),OR(BF$7=$V713,BE713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W713,$W713=\"\"),OR(BG$7=$V713,BF713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W713,$W713=\"\"),OR(BH$7=$V713,BG713<>\" \")),$S713*$J713*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[707,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A714,1)),\"\",INDEX(Database[Project Name],A714,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A714,1)),\"\",INDEX(Database[Watershed],$A714,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A714,1)),\"\",INDEX(Database[BMP Type],$A714,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A714,1)),\"\",INDEX(Database[BMP Sub-type],$A714,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A714,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A714,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A714,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A714,1))","v":""},{"$f":"IF(H714=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G714,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H714=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G714,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H714=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G714,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A714,1)),\"\",INDEX(Database[BMP Size],$A714,1))","v":""},{"$f":"IF(B714=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G714,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A714,1)),\"\",INDEX(Database[Service Level],$A714,1))","v":""},{"$f":"IF(B714=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G714,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B714=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G714,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A714,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A714,1))","v":""},{"$f":"IF(B714=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G714,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A714,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A714,1))","v":""},"",{"$f":"IF(B714=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G714,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A714,1)),\"\",INDEX(Database[Comments (text)],$A714,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A714,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A714,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A714,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A714,1))","v":""},{"$f":"IF($X$7=$V714,$S$8*J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W714,$W714=\"\"),OR(Y$7=$V714,X714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W714,$W714=\"\"),OR(Z$7=$V714,Y714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W714,$W714=\"\"),OR(AA$7=$V714,Z714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W714,$W714=\"\"),OR(AB$7=$V714,AA714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W714,$W714=\"\"),OR(AC$7=$V714,AB714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W714,$W714=\"\"),OR(AD$7=$V714,AC714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W714,$W714=\"\"),OR(AE$7=$V714,AD714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W714,$W714=\"\"),OR(AF$7=$V714,AE714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W714,$W714=\"\"),OR(AG$7=$V714,AF714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W714,$W714=\"\"),OR(AH$7=$V714,AG714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W714,$W714=\"\"),OR(AI$7=$V714,AH714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W714,$W714=\"\"),OR(AJ$7=$V714,AI714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W714,$W714=\"\"),OR(AK$7=$V714,AJ714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W714,$W714=\"\"),OR(AL$7=$V714,AK714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W714,$W714=\"\"),OR(AM$7=$V714,AL714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W714,$W714=\"\"),OR(AN$7=$V714,AM714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W714,$W714=\"\"),OR(AO$7=$V714,AN714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W714,$W714=\"\"),OR(AP$7=$V714,AO714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W714,$W714=\"\"),OR(AQ$7=$V714,AP714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W714,$W714=\"\"),OR(AR$7=$V714,AQ714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W714,$W714=\"\"),OR(AS$7=$V714,AR714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W714,$W714=\"\"),OR(AT$7=$V714,AS714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W714,$W714=\"\"),OR(AU$7=$V714,AT714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W714,$W714=\"\"),OR(AV$7=$V714,AU714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W714,$W714=\"\"),OR(AW$7=$V714,AV714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W714,$W714=\"\"),OR(AX$7=$V714,AW714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W714,$W714=\"\"),OR(AY$7=$V714,AX714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W714,$W714=\"\"),OR(AZ$7=$V714,AY714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W714,$W714=\"\"),OR(BA$7=$V714,AZ714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W714,$W714=\"\"),OR(BB$7=$V714,BA714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W714,$W714=\"\"),OR(BC$7=$V714,BB714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W714,$W714=\"\"),OR(BD$7=$V714,BC714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W714,$W714=\"\"),OR(BE$7=$V714,BD714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W714,$W714=\"\"),OR(BF$7=$V714,BE714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W714,$W714=\"\"),OR(BG$7=$V714,BF714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W714,$W714=\"\"),OR(BH$7=$V714,BG714<>\" \")),$S714*$J714*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[708,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A715,1)),\"\",INDEX(Database[Project Name],A715,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A715,1)),\"\",INDEX(Database[Watershed],$A715,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A715,1)),\"\",INDEX(Database[BMP Type],$A715,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A715,1)),\"\",INDEX(Database[BMP Sub-type],$A715,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A715,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A715,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A715,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A715,1))","v":""},{"$f":"IF(H715=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G715,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H715=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G715,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H715=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G715,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A715,1)),\"\",INDEX(Database[BMP Size],$A715,1))","v":""},{"$f":"IF(B715=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G715,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A715,1)),\"\",INDEX(Database[Service Level],$A715,1))","v":""},{"$f":"IF(B715=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G715,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B715=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G715,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A715,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A715,1))","v":""},{"$f":"IF(B715=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G715,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A715,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A715,1))","v":""},"",{"$f":"IF(B715=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G715,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A715,1)),\"\",INDEX(Database[Comments (text)],$A715,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A715,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A715,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A715,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A715,1))","v":""},{"$f":"IF($X$7=$V715,$S$8*J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W715,$W715=\"\"),OR(Y$7=$V715,X715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W715,$W715=\"\"),OR(Z$7=$V715,Y715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W715,$W715=\"\"),OR(AA$7=$V715,Z715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W715,$W715=\"\"),OR(AB$7=$V715,AA715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W715,$W715=\"\"),OR(AC$7=$V715,AB715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W715,$W715=\"\"),OR(AD$7=$V715,AC715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W715,$W715=\"\"),OR(AE$7=$V715,AD715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W715,$W715=\"\"),OR(AF$7=$V715,AE715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W715,$W715=\"\"),OR(AG$7=$V715,AF715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W715,$W715=\"\"),OR(AH$7=$V715,AG715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W715,$W715=\"\"),OR(AI$7=$V715,AH715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W715,$W715=\"\"),OR(AJ$7=$V715,AI715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W715,$W715=\"\"),OR(AK$7=$V715,AJ715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W715,$W715=\"\"),OR(AL$7=$V715,AK715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W715,$W715=\"\"),OR(AM$7=$V715,AL715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W715,$W715=\"\"),OR(AN$7=$V715,AM715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W715,$W715=\"\"),OR(AO$7=$V715,AN715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W715,$W715=\"\"),OR(AP$7=$V715,AO715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W715,$W715=\"\"),OR(AQ$7=$V715,AP715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W715,$W715=\"\"),OR(AR$7=$V715,AQ715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W715,$W715=\"\"),OR(AS$7=$V715,AR715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W715,$W715=\"\"),OR(AT$7=$V715,AS715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W715,$W715=\"\"),OR(AU$7=$V715,AT715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W715,$W715=\"\"),OR(AV$7=$V715,AU715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W715,$W715=\"\"),OR(AW$7=$V715,AV715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W715,$W715=\"\"),OR(AX$7=$V715,AW715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W715,$W715=\"\"),OR(AY$7=$V715,AX715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W715,$W715=\"\"),OR(AZ$7=$V715,AY715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W715,$W715=\"\"),OR(BA$7=$V715,AZ715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W715,$W715=\"\"),OR(BB$7=$V715,BA715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W715,$W715=\"\"),OR(BC$7=$V715,BB715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W715,$W715=\"\"),OR(BD$7=$V715,BC715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W715,$W715=\"\"),OR(BE$7=$V715,BD715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W715,$W715=\"\"),OR(BF$7=$V715,BE715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W715,$W715=\"\"),OR(BG$7=$V715,BF715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W715,$W715=\"\"),OR(BH$7=$V715,BG715<>\" \")),$S715*$J715*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[709,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A716,1)),\"\",INDEX(Database[Project Name],A716,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A716,1)),\"\",INDEX(Database[Watershed],$A716,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A716,1)),\"\",INDEX(Database[BMP Type],$A716,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A716,1)),\"\",INDEX(Database[BMP Sub-type],$A716,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A716,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A716,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A716,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A716,1))","v":""},{"$f":"IF(H716=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G716,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H716=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G716,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H716=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G716,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A716,1)),\"\",INDEX(Database[BMP Size],$A716,1))","v":""},{"$f":"IF(B716=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G716,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A716,1)),\"\",INDEX(Database[Service Level],$A716,1))","v":""},{"$f":"IF(B716=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G716,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B716=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G716,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A716,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A716,1))","v":""},{"$f":"IF(B716=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G716,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A716,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A716,1))","v":""},"",{"$f":"IF(B716=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G716,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A716,1)),\"\",INDEX(Database[Comments (text)],$A716,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A716,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A716,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A716,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A716,1))","v":""},{"$f":"IF($X$7=$V716,$S$8*J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W716,$W716=\"\"),OR(Y$7=$V716,X716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W716,$W716=\"\"),OR(Z$7=$V716,Y716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W716,$W716=\"\"),OR(AA$7=$V716,Z716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W716,$W716=\"\"),OR(AB$7=$V716,AA716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W716,$W716=\"\"),OR(AC$7=$V716,AB716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W716,$W716=\"\"),OR(AD$7=$V716,AC716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W716,$W716=\"\"),OR(AE$7=$V716,AD716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W716,$W716=\"\"),OR(AF$7=$V716,AE716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W716,$W716=\"\"),OR(AG$7=$V716,AF716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W716,$W716=\"\"),OR(AH$7=$V716,AG716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W716,$W716=\"\"),OR(AI$7=$V716,AH716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W716,$W716=\"\"),OR(AJ$7=$V716,AI716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W716,$W716=\"\"),OR(AK$7=$V716,AJ716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W716,$W716=\"\"),OR(AL$7=$V716,AK716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W716,$W716=\"\"),OR(AM$7=$V716,AL716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W716,$W716=\"\"),OR(AN$7=$V716,AM716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W716,$W716=\"\"),OR(AO$7=$V716,AN716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W716,$W716=\"\"),OR(AP$7=$V716,AO716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W716,$W716=\"\"),OR(AQ$7=$V716,AP716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W716,$W716=\"\"),OR(AR$7=$V716,AQ716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W716,$W716=\"\"),OR(AS$7=$V716,AR716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W716,$W716=\"\"),OR(AT$7=$V716,AS716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W716,$W716=\"\"),OR(AU$7=$V716,AT716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W716,$W716=\"\"),OR(AV$7=$V716,AU716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W716,$W716=\"\"),OR(AW$7=$V716,AV716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W716,$W716=\"\"),OR(AX$7=$V716,AW716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W716,$W716=\"\"),OR(AY$7=$V716,AX716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W716,$W716=\"\"),OR(AZ$7=$V716,AY716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W716,$W716=\"\"),OR(BA$7=$V716,AZ716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W716,$W716=\"\"),OR(BB$7=$V716,BA716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W716,$W716=\"\"),OR(BC$7=$V716,BB716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W716,$W716=\"\"),OR(BD$7=$V716,BC716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W716,$W716=\"\"),OR(BE$7=$V716,BD716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W716,$W716=\"\"),OR(BF$7=$V716,BE716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W716,$W716=\"\"),OR(BG$7=$V716,BF716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W716,$W716=\"\"),OR(BH$7=$V716,BG716<>\" \")),$S716*$J716*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[710,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A717,1)),\"\",INDEX(Database[Project Name],A717,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A717,1)),\"\",INDEX(Database[Watershed],$A717,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A717,1)),\"\",INDEX(Database[BMP Type],$A717,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A717,1)),\"\",INDEX(Database[BMP Sub-type],$A717,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A717,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A717,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A717,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A717,1))","v":""},{"$f":"IF(H717=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G717,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H717=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G717,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H717=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G717,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A717,1)),\"\",INDEX(Database[BMP Size],$A717,1))","v":""},{"$f":"IF(B717=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G717,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A717,1)),\"\",INDEX(Database[Service Level],$A717,1))","v":""},{"$f":"IF(B717=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G717,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B717=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G717,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A717,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A717,1))","v":""},{"$f":"IF(B717=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G717,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A717,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A717,1))","v":""},"",{"$f":"IF(B717=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G717,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A717,1)),\"\",INDEX(Database[Comments (text)],$A717,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A717,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A717,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A717,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A717,1))","v":""},{"$f":"IF($X$7=$V717,$S$8*J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W717,$W717=\"\"),OR(Y$7=$V717,X717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W717,$W717=\"\"),OR(Z$7=$V717,Y717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W717,$W717=\"\"),OR(AA$7=$V717,Z717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W717,$W717=\"\"),OR(AB$7=$V717,AA717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W717,$W717=\"\"),OR(AC$7=$V717,AB717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W717,$W717=\"\"),OR(AD$7=$V717,AC717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W717,$W717=\"\"),OR(AE$7=$V717,AD717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W717,$W717=\"\"),OR(AF$7=$V717,AE717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W717,$W717=\"\"),OR(AG$7=$V717,AF717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W717,$W717=\"\"),OR(AH$7=$V717,AG717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W717,$W717=\"\"),OR(AI$7=$V717,AH717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W717,$W717=\"\"),OR(AJ$7=$V717,AI717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W717,$W717=\"\"),OR(AK$7=$V717,AJ717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W717,$W717=\"\"),OR(AL$7=$V717,AK717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W717,$W717=\"\"),OR(AM$7=$V717,AL717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W717,$W717=\"\"),OR(AN$7=$V717,AM717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W717,$W717=\"\"),OR(AO$7=$V717,AN717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W717,$W717=\"\"),OR(AP$7=$V717,AO717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W717,$W717=\"\"),OR(AQ$7=$V717,AP717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W717,$W717=\"\"),OR(AR$7=$V717,AQ717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W717,$W717=\"\"),OR(AS$7=$V717,AR717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W717,$W717=\"\"),OR(AT$7=$V717,AS717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W717,$W717=\"\"),OR(AU$7=$V717,AT717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W717,$W717=\"\"),OR(AV$7=$V717,AU717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W717,$W717=\"\"),OR(AW$7=$V717,AV717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W717,$W717=\"\"),OR(AX$7=$V717,AW717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W717,$W717=\"\"),OR(AY$7=$V717,AX717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W717,$W717=\"\"),OR(AZ$7=$V717,AY717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W717,$W717=\"\"),OR(BA$7=$V717,AZ717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W717,$W717=\"\"),OR(BB$7=$V717,BA717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W717,$W717=\"\"),OR(BC$7=$V717,BB717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W717,$W717=\"\"),OR(BD$7=$V717,BC717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W717,$W717=\"\"),OR(BE$7=$V717,BD717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W717,$W717=\"\"),OR(BF$7=$V717,BE717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W717,$W717=\"\"),OR(BG$7=$V717,BF717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W717,$W717=\"\"),OR(BH$7=$V717,BG717<>\" \")),$S717*$J717*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[711,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A718,1)),\"\",INDEX(Database[Project Name],A718,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A718,1)),\"\",INDEX(Database[Watershed],$A718,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A718,1)),\"\",INDEX(Database[BMP Type],$A718,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A718,1)),\"\",INDEX(Database[BMP Sub-type],$A718,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A718,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A718,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A718,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A718,1))","v":""},{"$f":"IF(H718=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G718,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H718=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G718,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H718=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G718,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A718,1)),\"\",INDEX(Database[BMP Size],$A718,1))","v":""},{"$f":"IF(B718=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G718,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A718,1)),\"\",INDEX(Database[Service Level],$A718,1))","v":""},{"$f":"IF(B718=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G718,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B718=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G718,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A718,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A718,1))","v":""},{"$f":"IF(B718=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G718,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A718,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A718,1))","v":""},"",{"$f":"IF(B718=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G718,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A718,1)),\"\",INDEX(Database[Comments (text)],$A718,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A718,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A718,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A718,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A718,1))","v":""},{"$f":"IF($X$7=$V718,$S$8*J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W718,$W718=\"\"),OR(Y$7=$V718,X718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W718,$W718=\"\"),OR(Z$7=$V718,Y718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W718,$W718=\"\"),OR(AA$7=$V718,Z718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W718,$W718=\"\"),OR(AB$7=$V718,AA718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W718,$W718=\"\"),OR(AC$7=$V718,AB718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W718,$W718=\"\"),OR(AD$7=$V718,AC718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W718,$W718=\"\"),OR(AE$7=$V718,AD718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W718,$W718=\"\"),OR(AF$7=$V718,AE718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W718,$W718=\"\"),OR(AG$7=$V718,AF718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W718,$W718=\"\"),OR(AH$7=$V718,AG718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W718,$W718=\"\"),OR(AI$7=$V718,AH718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W718,$W718=\"\"),OR(AJ$7=$V718,AI718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W718,$W718=\"\"),OR(AK$7=$V718,AJ718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W718,$W718=\"\"),OR(AL$7=$V718,AK718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W718,$W718=\"\"),OR(AM$7=$V718,AL718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W718,$W718=\"\"),OR(AN$7=$V718,AM718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W718,$W718=\"\"),OR(AO$7=$V718,AN718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W718,$W718=\"\"),OR(AP$7=$V718,AO718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W718,$W718=\"\"),OR(AQ$7=$V718,AP718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W718,$W718=\"\"),OR(AR$7=$V718,AQ718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W718,$W718=\"\"),OR(AS$7=$V718,AR718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W718,$W718=\"\"),OR(AT$7=$V718,AS718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W718,$W718=\"\"),OR(AU$7=$V718,AT718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W718,$W718=\"\"),OR(AV$7=$V718,AU718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W718,$W718=\"\"),OR(AW$7=$V718,AV718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W718,$W718=\"\"),OR(AX$7=$V718,AW718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W718,$W718=\"\"),OR(AY$7=$V718,AX718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W718,$W718=\"\"),OR(AZ$7=$V718,AY718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W718,$W718=\"\"),OR(BA$7=$V718,AZ718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W718,$W718=\"\"),OR(BB$7=$V718,BA718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W718,$W718=\"\"),OR(BC$7=$V718,BB718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W718,$W718=\"\"),OR(BD$7=$V718,BC718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W718,$W718=\"\"),OR(BE$7=$V718,BD718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W718,$W718=\"\"),OR(BF$7=$V718,BE718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W718,$W718=\"\"),OR(BG$7=$V718,BF718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W718,$W718=\"\"),OR(BH$7=$V718,BG718<>\" \")),$S718*$J718*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[712,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A719,1)),\"\",INDEX(Database[Project Name],A719,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A719,1)),\"\",INDEX(Database[Watershed],$A719,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A719,1)),\"\",INDEX(Database[BMP Type],$A719,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A719,1)),\"\",INDEX(Database[BMP Sub-type],$A719,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A719,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A719,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A719,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A719,1))","v":""},{"$f":"IF(H719=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G719,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H719=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G719,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H719=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G719,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A719,1)),\"\",INDEX(Database[BMP Size],$A719,1))","v":""},{"$f":"IF(B719=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G719,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A719,1)),\"\",INDEX(Database[Service Level],$A719,1))","v":""},{"$f":"IF(B719=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G719,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B719=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G719,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A719,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A719,1))","v":""},{"$f":"IF(B719=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G719,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A719,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A719,1))","v":""},"",{"$f":"IF(B719=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G719,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A719,1)),\"\",INDEX(Database[Comments (text)],$A719,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A719,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A719,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A719,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A719,1))","v":""},{"$f":"IF($X$7=$V719,$S$8*J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W719,$W719=\"\"),OR(Y$7=$V719,X719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W719,$W719=\"\"),OR(Z$7=$V719,Y719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W719,$W719=\"\"),OR(AA$7=$V719,Z719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W719,$W719=\"\"),OR(AB$7=$V719,AA719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W719,$W719=\"\"),OR(AC$7=$V719,AB719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W719,$W719=\"\"),OR(AD$7=$V719,AC719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W719,$W719=\"\"),OR(AE$7=$V719,AD719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W719,$W719=\"\"),OR(AF$7=$V719,AE719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W719,$W719=\"\"),OR(AG$7=$V719,AF719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W719,$W719=\"\"),OR(AH$7=$V719,AG719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W719,$W719=\"\"),OR(AI$7=$V719,AH719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W719,$W719=\"\"),OR(AJ$7=$V719,AI719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W719,$W719=\"\"),OR(AK$7=$V719,AJ719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W719,$W719=\"\"),OR(AL$7=$V719,AK719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W719,$W719=\"\"),OR(AM$7=$V719,AL719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W719,$W719=\"\"),OR(AN$7=$V719,AM719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W719,$W719=\"\"),OR(AO$7=$V719,AN719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W719,$W719=\"\"),OR(AP$7=$V719,AO719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W719,$W719=\"\"),OR(AQ$7=$V719,AP719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W719,$W719=\"\"),OR(AR$7=$V719,AQ719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W719,$W719=\"\"),OR(AS$7=$V719,AR719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W719,$W719=\"\"),OR(AT$7=$V719,AS719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W719,$W719=\"\"),OR(AU$7=$V719,AT719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W719,$W719=\"\"),OR(AV$7=$V719,AU719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W719,$W719=\"\"),OR(AW$7=$V719,AV719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W719,$W719=\"\"),OR(AX$7=$V719,AW719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W719,$W719=\"\"),OR(AY$7=$V719,AX719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W719,$W719=\"\"),OR(AZ$7=$V719,AY719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W719,$W719=\"\"),OR(BA$7=$V719,AZ719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W719,$W719=\"\"),OR(BB$7=$V719,BA719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W719,$W719=\"\"),OR(BC$7=$V719,BB719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W719,$W719=\"\"),OR(BD$7=$V719,BC719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W719,$W719=\"\"),OR(BE$7=$V719,BD719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W719,$W719=\"\"),OR(BF$7=$V719,BE719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W719,$W719=\"\"),OR(BG$7=$V719,BF719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W719,$W719=\"\"),OR(BH$7=$V719,BG719<>\" \")),$S719*$J719*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[713,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A720,1)),\"\",INDEX(Database[Project Name],A720,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A720,1)),\"\",INDEX(Database[Watershed],$A720,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A720,1)),\"\",INDEX(Database[BMP Type],$A720,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A720,1)),\"\",INDEX(Database[BMP Sub-type],$A720,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A720,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A720,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A720,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A720,1))","v":""},{"$f":"IF(H720=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G720,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H720=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G720,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H720=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G720,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A720,1)),\"\",INDEX(Database[BMP Size],$A720,1))","v":""},{"$f":"IF(B720=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G720,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A720,1)),\"\",INDEX(Database[Service Level],$A720,1))","v":""},{"$f":"IF(B720=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G720,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B720=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G720,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A720,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A720,1))","v":""},{"$f":"IF(B720=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G720,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A720,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A720,1))","v":""},"",{"$f":"IF(B720=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G720,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A720,1)),\"\",INDEX(Database[Comments (text)],$A720,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A720,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A720,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A720,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A720,1))","v":""},{"$f":"IF($X$7=$V720,$S$8*J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W720,$W720=\"\"),OR(Y$7=$V720,X720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W720,$W720=\"\"),OR(Z$7=$V720,Y720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W720,$W720=\"\"),OR(AA$7=$V720,Z720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W720,$W720=\"\"),OR(AB$7=$V720,AA720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W720,$W720=\"\"),OR(AC$7=$V720,AB720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W720,$W720=\"\"),OR(AD$7=$V720,AC720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W720,$W720=\"\"),OR(AE$7=$V720,AD720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W720,$W720=\"\"),OR(AF$7=$V720,AE720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W720,$W720=\"\"),OR(AG$7=$V720,AF720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W720,$W720=\"\"),OR(AH$7=$V720,AG720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W720,$W720=\"\"),OR(AI$7=$V720,AH720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W720,$W720=\"\"),OR(AJ$7=$V720,AI720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W720,$W720=\"\"),OR(AK$7=$V720,AJ720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W720,$W720=\"\"),OR(AL$7=$V720,AK720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W720,$W720=\"\"),OR(AM$7=$V720,AL720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W720,$W720=\"\"),OR(AN$7=$V720,AM720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W720,$W720=\"\"),OR(AO$7=$V720,AN720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W720,$W720=\"\"),OR(AP$7=$V720,AO720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W720,$W720=\"\"),OR(AQ$7=$V720,AP720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W720,$W720=\"\"),OR(AR$7=$V720,AQ720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W720,$W720=\"\"),OR(AS$7=$V720,AR720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W720,$W720=\"\"),OR(AT$7=$V720,AS720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W720,$W720=\"\"),OR(AU$7=$V720,AT720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W720,$W720=\"\"),OR(AV$7=$V720,AU720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W720,$W720=\"\"),OR(AW$7=$V720,AV720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W720,$W720=\"\"),OR(AX$7=$V720,AW720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W720,$W720=\"\"),OR(AY$7=$V720,AX720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W720,$W720=\"\"),OR(AZ$7=$V720,AY720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W720,$W720=\"\"),OR(BA$7=$V720,AZ720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W720,$W720=\"\"),OR(BB$7=$V720,BA720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W720,$W720=\"\"),OR(BC$7=$V720,BB720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W720,$W720=\"\"),OR(BD$7=$V720,BC720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W720,$W720=\"\"),OR(BE$7=$V720,BD720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W720,$W720=\"\"),OR(BF$7=$V720,BE720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W720,$W720=\"\"),OR(BG$7=$V720,BF720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W720,$W720=\"\"),OR(BH$7=$V720,BG720<>\" \")),$S720*$J720*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[714,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A721,1)),\"\",INDEX(Database[Project Name],A721,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A721,1)),\"\",INDEX(Database[Watershed],$A721,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A721,1)),\"\",INDEX(Database[BMP Type],$A721,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A721,1)),\"\",INDEX(Database[BMP Sub-type],$A721,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A721,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A721,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A721,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A721,1))","v":""},{"$f":"IF(H721=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G721,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H721=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G721,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H721=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G721,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A721,1)),\"\",INDEX(Database[BMP Size],$A721,1))","v":""},{"$f":"IF(B721=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G721,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A721,1)),\"\",INDEX(Database[Service Level],$A721,1))","v":""},{"$f":"IF(B721=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G721,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B721=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G721,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A721,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A721,1))","v":""},{"$f":"IF(B721=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G721,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A721,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A721,1))","v":""},"",{"$f":"IF(B721=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G721,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A721,1)),\"\",INDEX(Database[Comments (text)],$A721,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A721,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A721,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A721,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A721,1))","v":""},{"$f":"IF($X$7=$V721,$S$8*J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W721,$W721=\"\"),OR(Y$7=$V721,X721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W721,$W721=\"\"),OR(Z$7=$V721,Y721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W721,$W721=\"\"),OR(AA$7=$V721,Z721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W721,$W721=\"\"),OR(AB$7=$V721,AA721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W721,$W721=\"\"),OR(AC$7=$V721,AB721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W721,$W721=\"\"),OR(AD$7=$V721,AC721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W721,$W721=\"\"),OR(AE$7=$V721,AD721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W721,$W721=\"\"),OR(AF$7=$V721,AE721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W721,$W721=\"\"),OR(AG$7=$V721,AF721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W721,$W721=\"\"),OR(AH$7=$V721,AG721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W721,$W721=\"\"),OR(AI$7=$V721,AH721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W721,$W721=\"\"),OR(AJ$7=$V721,AI721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W721,$W721=\"\"),OR(AK$7=$V721,AJ721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W721,$W721=\"\"),OR(AL$7=$V721,AK721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W721,$W721=\"\"),OR(AM$7=$V721,AL721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W721,$W721=\"\"),OR(AN$7=$V721,AM721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W721,$W721=\"\"),OR(AO$7=$V721,AN721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W721,$W721=\"\"),OR(AP$7=$V721,AO721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W721,$W721=\"\"),OR(AQ$7=$V721,AP721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W721,$W721=\"\"),OR(AR$7=$V721,AQ721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W721,$W721=\"\"),OR(AS$7=$V721,AR721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W721,$W721=\"\"),OR(AT$7=$V721,AS721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W721,$W721=\"\"),OR(AU$7=$V721,AT721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W721,$W721=\"\"),OR(AV$7=$V721,AU721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W721,$W721=\"\"),OR(AW$7=$V721,AV721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W721,$W721=\"\"),OR(AX$7=$V721,AW721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W721,$W721=\"\"),OR(AY$7=$V721,AX721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W721,$W721=\"\"),OR(AZ$7=$V721,AY721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W721,$W721=\"\"),OR(BA$7=$V721,AZ721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W721,$W721=\"\"),OR(BB$7=$V721,BA721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W721,$W721=\"\"),OR(BC$7=$V721,BB721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W721,$W721=\"\"),OR(BD$7=$V721,BC721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W721,$W721=\"\"),OR(BE$7=$V721,BD721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W721,$W721=\"\"),OR(BF$7=$V721,BE721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W721,$W721=\"\"),OR(BG$7=$V721,BF721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W721,$W721=\"\"),OR(BH$7=$V721,BG721<>\" \")),$S721*$J721*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[715,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A722,1)),\"\",INDEX(Database[Project Name],A722,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A722,1)),\"\",INDEX(Database[Watershed],$A722,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A722,1)),\"\",INDEX(Database[BMP Type],$A722,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A722,1)),\"\",INDEX(Database[BMP Sub-type],$A722,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A722,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A722,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A722,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A722,1))","v":""},{"$f":"IF(H722=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G722,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H722=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G722,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H722=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G722,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A722,1)),\"\",INDEX(Database[BMP Size],$A722,1))","v":""},{"$f":"IF(B722=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G722,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A722,1)),\"\",INDEX(Database[Service Level],$A722,1))","v":""},{"$f":"IF(B722=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G722,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B722=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G722,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A722,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A722,1))","v":""},{"$f":"IF(B722=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G722,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A722,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A722,1))","v":""},"",{"$f":"IF(B722=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G722,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A722,1)),\"\",INDEX(Database[Comments (text)],$A722,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A722,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A722,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A722,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A722,1))","v":""},{"$f":"IF($X$7=$V722,$S$8*J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W722,$W722=\"\"),OR(Y$7=$V722,X722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W722,$W722=\"\"),OR(Z$7=$V722,Y722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W722,$W722=\"\"),OR(AA$7=$V722,Z722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W722,$W722=\"\"),OR(AB$7=$V722,AA722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W722,$W722=\"\"),OR(AC$7=$V722,AB722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W722,$W722=\"\"),OR(AD$7=$V722,AC722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W722,$W722=\"\"),OR(AE$7=$V722,AD722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W722,$W722=\"\"),OR(AF$7=$V722,AE722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W722,$W722=\"\"),OR(AG$7=$V722,AF722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W722,$W722=\"\"),OR(AH$7=$V722,AG722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W722,$W722=\"\"),OR(AI$7=$V722,AH722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W722,$W722=\"\"),OR(AJ$7=$V722,AI722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W722,$W722=\"\"),OR(AK$7=$V722,AJ722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W722,$W722=\"\"),OR(AL$7=$V722,AK722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W722,$W722=\"\"),OR(AM$7=$V722,AL722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W722,$W722=\"\"),OR(AN$7=$V722,AM722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W722,$W722=\"\"),OR(AO$7=$V722,AN722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W722,$W722=\"\"),OR(AP$7=$V722,AO722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W722,$W722=\"\"),OR(AQ$7=$V722,AP722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W722,$W722=\"\"),OR(AR$7=$V722,AQ722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W722,$W722=\"\"),OR(AS$7=$V722,AR722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W722,$W722=\"\"),OR(AT$7=$V722,AS722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W722,$W722=\"\"),OR(AU$7=$V722,AT722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W722,$W722=\"\"),OR(AV$7=$V722,AU722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W722,$W722=\"\"),OR(AW$7=$V722,AV722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W722,$W722=\"\"),OR(AX$7=$V722,AW722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W722,$W722=\"\"),OR(AY$7=$V722,AX722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W722,$W722=\"\"),OR(AZ$7=$V722,AY722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W722,$W722=\"\"),OR(BA$7=$V722,AZ722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W722,$W722=\"\"),OR(BB$7=$V722,BA722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W722,$W722=\"\"),OR(BC$7=$V722,BB722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W722,$W722=\"\"),OR(BD$7=$V722,BC722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W722,$W722=\"\"),OR(BE$7=$V722,BD722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W722,$W722=\"\"),OR(BF$7=$V722,BE722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W722,$W722=\"\"),OR(BG$7=$V722,BF722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W722,$W722=\"\"),OR(BH$7=$V722,BG722<>\" \")),$S722*$J722*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[716,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A723,1)),\"\",INDEX(Database[Project Name],A723,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A723,1)),\"\",INDEX(Database[Watershed],$A723,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A723,1)),\"\",INDEX(Database[BMP Type],$A723,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A723,1)),\"\",INDEX(Database[BMP Sub-type],$A723,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A723,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A723,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A723,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A723,1))","v":""},{"$f":"IF(H723=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G723,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H723=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G723,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H723=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G723,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A723,1)),\"\",INDEX(Database[BMP Size],$A723,1))","v":""},{"$f":"IF(B723=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G723,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A723,1)),\"\",INDEX(Database[Service Level],$A723,1))","v":""},{"$f":"IF(B723=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G723,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B723=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G723,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A723,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A723,1))","v":""},{"$f":"IF(B723=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G723,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A723,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A723,1))","v":""},"",{"$f":"IF(B723=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G723,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A723,1)),\"\",INDEX(Database[Comments (text)],$A723,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A723,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A723,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A723,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A723,1))","v":""},{"$f":"IF($X$7=$V723,$S$8*J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W723,$W723=\"\"),OR(Y$7=$V723,X723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W723,$W723=\"\"),OR(Z$7=$V723,Y723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W723,$W723=\"\"),OR(AA$7=$V723,Z723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W723,$W723=\"\"),OR(AB$7=$V723,AA723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W723,$W723=\"\"),OR(AC$7=$V723,AB723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W723,$W723=\"\"),OR(AD$7=$V723,AC723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W723,$W723=\"\"),OR(AE$7=$V723,AD723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W723,$W723=\"\"),OR(AF$7=$V723,AE723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W723,$W723=\"\"),OR(AG$7=$V723,AF723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W723,$W723=\"\"),OR(AH$7=$V723,AG723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W723,$W723=\"\"),OR(AI$7=$V723,AH723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W723,$W723=\"\"),OR(AJ$7=$V723,AI723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W723,$W723=\"\"),OR(AK$7=$V723,AJ723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W723,$W723=\"\"),OR(AL$7=$V723,AK723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W723,$W723=\"\"),OR(AM$7=$V723,AL723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W723,$W723=\"\"),OR(AN$7=$V723,AM723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W723,$W723=\"\"),OR(AO$7=$V723,AN723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W723,$W723=\"\"),OR(AP$7=$V723,AO723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W723,$W723=\"\"),OR(AQ$7=$V723,AP723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W723,$W723=\"\"),OR(AR$7=$V723,AQ723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W723,$W723=\"\"),OR(AS$7=$V723,AR723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W723,$W723=\"\"),OR(AT$7=$V723,AS723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W723,$W723=\"\"),OR(AU$7=$V723,AT723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W723,$W723=\"\"),OR(AV$7=$V723,AU723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W723,$W723=\"\"),OR(AW$7=$V723,AV723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W723,$W723=\"\"),OR(AX$7=$V723,AW723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W723,$W723=\"\"),OR(AY$7=$V723,AX723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W723,$W723=\"\"),OR(AZ$7=$V723,AY723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W723,$W723=\"\"),OR(BA$7=$V723,AZ723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W723,$W723=\"\"),OR(BB$7=$V723,BA723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W723,$W723=\"\"),OR(BC$7=$V723,BB723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W723,$W723=\"\"),OR(BD$7=$V723,BC723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W723,$W723=\"\"),OR(BE$7=$V723,BD723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W723,$W723=\"\"),OR(BF$7=$V723,BE723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W723,$W723=\"\"),OR(BG$7=$V723,BF723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W723,$W723=\"\"),OR(BH$7=$V723,BG723<>\" \")),$S723*$J723*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[717,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A724,1)),\"\",INDEX(Database[Project Name],A724,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A724,1)),\"\",INDEX(Database[Watershed],$A724,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A724,1)),\"\",INDEX(Database[BMP Type],$A724,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A724,1)),\"\",INDEX(Database[BMP Sub-type],$A724,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A724,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A724,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A724,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A724,1))","v":""},{"$f":"IF(H724=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G724,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H724=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G724,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H724=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G724,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A724,1)),\"\",INDEX(Database[BMP Size],$A724,1))","v":""},{"$f":"IF(B724=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G724,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A724,1)),\"\",INDEX(Database[Service Level],$A724,1))","v":""},{"$f":"IF(B724=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G724,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B724=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G724,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A724,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A724,1))","v":""},{"$f":"IF(B724=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G724,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A724,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A724,1))","v":""},"",{"$f":"IF(B724=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G724,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A724,1)),\"\",INDEX(Database[Comments (text)],$A724,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A724,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A724,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A724,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A724,1))","v":""},{"$f":"IF($X$7=$V724,$S$8*J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W724,$W724=\"\"),OR(Y$7=$V724,X724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W724,$W724=\"\"),OR(Z$7=$V724,Y724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W724,$W724=\"\"),OR(AA$7=$V724,Z724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W724,$W724=\"\"),OR(AB$7=$V724,AA724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W724,$W724=\"\"),OR(AC$7=$V724,AB724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W724,$W724=\"\"),OR(AD$7=$V724,AC724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W724,$W724=\"\"),OR(AE$7=$V724,AD724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W724,$W724=\"\"),OR(AF$7=$V724,AE724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W724,$W724=\"\"),OR(AG$7=$V724,AF724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W724,$W724=\"\"),OR(AH$7=$V724,AG724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W724,$W724=\"\"),OR(AI$7=$V724,AH724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W724,$W724=\"\"),OR(AJ$7=$V724,AI724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W724,$W724=\"\"),OR(AK$7=$V724,AJ724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W724,$W724=\"\"),OR(AL$7=$V724,AK724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W724,$W724=\"\"),OR(AM$7=$V724,AL724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W724,$W724=\"\"),OR(AN$7=$V724,AM724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W724,$W724=\"\"),OR(AO$7=$V724,AN724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W724,$W724=\"\"),OR(AP$7=$V724,AO724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W724,$W724=\"\"),OR(AQ$7=$V724,AP724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W724,$W724=\"\"),OR(AR$7=$V724,AQ724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W724,$W724=\"\"),OR(AS$7=$V724,AR724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W724,$W724=\"\"),OR(AT$7=$V724,AS724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W724,$W724=\"\"),OR(AU$7=$V724,AT724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W724,$W724=\"\"),OR(AV$7=$V724,AU724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W724,$W724=\"\"),OR(AW$7=$V724,AV724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W724,$W724=\"\"),OR(AX$7=$V724,AW724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W724,$W724=\"\"),OR(AY$7=$V724,AX724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W724,$W724=\"\"),OR(AZ$7=$V724,AY724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W724,$W724=\"\"),OR(BA$7=$V724,AZ724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W724,$W724=\"\"),OR(BB$7=$V724,BA724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W724,$W724=\"\"),OR(BC$7=$V724,BB724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W724,$W724=\"\"),OR(BD$7=$V724,BC724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W724,$W724=\"\"),OR(BE$7=$V724,BD724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W724,$W724=\"\"),OR(BF$7=$V724,BE724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W724,$W724=\"\"),OR(BG$7=$V724,BF724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W724,$W724=\"\"),OR(BH$7=$V724,BG724<>\" \")),$S724*$J724*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[718,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A725,1)),\"\",INDEX(Database[Project Name],A725,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A725,1)),\"\",INDEX(Database[Watershed],$A725,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A725,1)),\"\",INDEX(Database[BMP Type],$A725,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A725,1)),\"\",INDEX(Database[BMP Sub-type],$A725,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A725,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A725,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A725,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A725,1))","v":""},{"$f":"IF(H725=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G725,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H725=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G725,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H725=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G725,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A725,1)),\"\",INDEX(Database[BMP Size],$A725,1))","v":""},{"$f":"IF(B725=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G725,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A725,1)),\"\",INDEX(Database[Service Level],$A725,1))","v":""},{"$f":"IF(B725=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G725,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B725=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G725,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A725,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A725,1))","v":""},{"$f":"IF(B725=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G725,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A725,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A725,1))","v":""},"",{"$f":"IF(B725=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G725,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A725,1)),\"\",INDEX(Database[Comments (text)],$A725,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A725,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A725,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A725,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A725,1))","v":""},{"$f":"IF($X$7=$V725,$S$8*J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W725,$W725=\"\"),OR(Y$7=$V725,X725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W725,$W725=\"\"),OR(Z$7=$V725,Y725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W725,$W725=\"\"),OR(AA$7=$V725,Z725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W725,$W725=\"\"),OR(AB$7=$V725,AA725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W725,$W725=\"\"),OR(AC$7=$V725,AB725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W725,$W725=\"\"),OR(AD$7=$V725,AC725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W725,$W725=\"\"),OR(AE$7=$V725,AD725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W725,$W725=\"\"),OR(AF$7=$V725,AE725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W725,$W725=\"\"),OR(AG$7=$V725,AF725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W725,$W725=\"\"),OR(AH$7=$V725,AG725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W725,$W725=\"\"),OR(AI$7=$V725,AH725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W725,$W725=\"\"),OR(AJ$7=$V725,AI725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W725,$W725=\"\"),OR(AK$7=$V725,AJ725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W725,$W725=\"\"),OR(AL$7=$V725,AK725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W725,$W725=\"\"),OR(AM$7=$V725,AL725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W725,$W725=\"\"),OR(AN$7=$V725,AM725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W725,$W725=\"\"),OR(AO$7=$V725,AN725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W725,$W725=\"\"),OR(AP$7=$V725,AO725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W725,$W725=\"\"),OR(AQ$7=$V725,AP725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W725,$W725=\"\"),OR(AR$7=$V725,AQ725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W725,$W725=\"\"),OR(AS$7=$V725,AR725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W725,$W725=\"\"),OR(AT$7=$V725,AS725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W725,$W725=\"\"),OR(AU$7=$V725,AT725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W725,$W725=\"\"),OR(AV$7=$V725,AU725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W725,$W725=\"\"),OR(AW$7=$V725,AV725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W725,$W725=\"\"),OR(AX$7=$V725,AW725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W725,$W725=\"\"),OR(AY$7=$V725,AX725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W725,$W725=\"\"),OR(AZ$7=$V725,AY725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W725,$W725=\"\"),OR(BA$7=$V725,AZ725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W725,$W725=\"\"),OR(BB$7=$V725,BA725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W725,$W725=\"\"),OR(BC$7=$V725,BB725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W725,$W725=\"\"),OR(BD$7=$V725,BC725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W725,$W725=\"\"),OR(BE$7=$V725,BD725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W725,$W725=\"\"),OR(BF$7=$V725,BE725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W725,$W725=\"\"),OR(BG$7=$V725,BF725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W725,$W725=\"\"),OR(BH$7=$V725,BG725<>\" \")),$S725*$J725*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[719,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A726,1)),\"\",INDEX(Database[Project Name],A726,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A726,1)),\"\",INDEX(Database[Watershed],$A726,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A726,1)),\"\",INDEX(Database[BMP Type],$A726,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A726,1)),\"\",INDEX(Database[BMP Sub-type],$A726,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A726,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A726,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A726,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A726,1))","v":""},{"$f":"IF(H726=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G726,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H726=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G726,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H726=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G726,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A726,1)),\"\",INDEX(Database[BMP Size],$A726,1))","v":""},{"$f":"IF(B726=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G726,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A726,1)),\"\",INDEX(Database[Service Level],$A726,1))","v":""},{"$f":"IF(B726=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G726,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B726=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G726,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A726,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A726,1))","v":""},{"$f":"IF(B726=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G726,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A726,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A726,1))","v":""},"",{"$f":"IF(B726=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G726,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A726,1)),\"\",INDEX(Database[Comments (text)],$A726,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A726,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A726,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A726,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A726,1))","v":""},{"$f":"IF($X$7=$V726,$S$8*J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W726,$W726=\"\"),OR(Y$7=$V726,X726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W726,$W726=\"\"),OR(Z$7=$V726,Y726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W726,$W726=\"\"),OR(AA$7=$V726,Z726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W726,$W726=\"\"),OR(AB$7=$V726,AA726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W726,$W726=\"\"),OR(AC$7=$V726,AB726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W726,$W726=\"\"),OR(AD$7=$V726,AC726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W726,$W726=\"\"),OR(AE$7=$V726,AD726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W726,$W726=\"\"),OR(AF$7=$V726,AE726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W726,$W726=\"\"),OR(AG$7=$V726,AF726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W726,$W726=\"\"),OR(AH$7=$V726,AG726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W726,$W726=\"\"),OR(AI$7=$V726,AH726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W726,$W726=\"\"),OR(AJ$7=$V726,AI726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W726,$W726=\"\"),OR(AK$7=$V726,AJ726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W726,$W726=\"\"),OR(AL$7=$V726,AK726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W726,$W726=\"\"),OR(AM$7=$V726,AL726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W726,$W726=\"\"),OR(AN$7=$V726,AM726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W726,$W726=\"\"),OR(AO$7=$V726,AN726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W726,$W726=\"\"),OR(AP$7=$V726,AO726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W726,$W726=\"\"),OR(AQ$7=$V726,AP726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W726,$W726=\"\"),OR(AR$7=$V726,AQ726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W726,$W726=\"\"),OR(AS$7=$V726,AR726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W726,$W726=\"\"),OR(AT$7=$V726,AS726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W726,$W726=\"\"),OR(AU$7=$V726,AT726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W726,$W726=\"\"),OR(AV$7=$V726,AU726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W726,$W726=\"\"),OR(AW$7=$V726,AV726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W726,$W726=\"\"),OR(AX$7=$V726,AW726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W726,$W726=\"\"),OR(AY$7=$V726,AX726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W726,$W726=\"\"),OR(AZ$7=$V726,AY726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W726,$W726=\"\"),OR(BA$7=$V726,AZ726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W726,$W726=\"\"),OR(BB$7=$V726,BA726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W726,$W726=\"\"),OR(BC$7=$V726,BB726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W726,$W726=\"\"),OR(BD$7=$V726,BC726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W726,$W726=\"\"),OR(BE$7=$V726,BD726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W726,$W726=\"\"),OR(BF$7=$V726,BE726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W726,$W726=\"\"),OR(BG$7=$V726,BF726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W726,$W726=\"\"),OR(BH$7=$V726,BG726<>\" \")),$S726*$J726*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[720,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A727,1)),\"\",INDEX(Database[Project Name],A727,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A727,1)),\"\",INDEX(Database[Watershed],$A727,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A727,1)),\"\",INDEX(Database[BMP Type],$A727,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A727,1)),\"\",INDEX(Database[BMP Sub-type],$A727,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A727,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A727,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A727,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A727,1))","v":""},{"$f":"IF(H727=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G727,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H727=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G727,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H727=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G727,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A727,1)),\"\",INDEX(Database[BMP Size],$A727,1))","v":""},{"$f":"IF(B727=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G727,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A727,1)),\"\",INDEX(Database[Service Level],$A727,1))","v":""},{"$f":"IF(B727=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G727,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B727=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G727,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A727,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A727,1))","v":""},{"$f":"IF(B727=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G727,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A727,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A727,1))","v":""},"",{"$f":"IF(B727=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G727,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A727,1)),\"\",INDEX(Database[Comments (text)],$A727,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A727,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A727,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A727,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A727,1))","v":""},{"$f":"IF($X$7=$V727,$S$8*J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W727,$W727=\"\"),OR(Y$7=$V727,X727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W727,$W727=\"\"),OR(Z$7=$V727,Y727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W727,$W727=\"\"),OR(AA$7=$V727,Z727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W727,$W727=\"\"),OR(AB$7=$V727,AA727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W727,$W727=\"\"),OR(AC$7=$V727,AB727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W727,$W727=\"\"),OR(AD$7=$V727,AC727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W727,$W727=\"\"),OR(AE$7=$V727,AD727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W727,$W727=\"\"),OR(AF$7=$V727,AE727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W727,$W727=\"\"),OR(AG$7=$V727,AF727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W727,$W727=\"\"),OR(AH$7=$V727,AG727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W727,$W727=\"\"),OR(AI$7=$V727,AH727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W727,$W727=\"\"),OR(AJ$7=$V727,AI727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W727,$W727=\"\"),OR(AK$7=$V727,AJ727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W727,$W727=\"\"),OR(AL$7=$V727,AK727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W727,$W727=\"\"),OR(AM$7=$V727,AL727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W727,$W727=\"\"),OR(AN$7=$V727,AM727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W727,$W727=\"\"),OR(AO$7=$V727,AN727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W727,$W727=\"\"),OR(AP$7=$V727,AO727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W727,$W727=\"\"),OR(AQ$7=$V727,AP727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W727,$W727=\"\"),OR(AR$7=$V727,AQ727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W727,$W727=\"\"),OR(AS$7=$V727,AR727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W727,$W727=\"\"),OR(AT$7=$V727,AS727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W727,$W727=\"\"),OR(AU$7=$V727,AT727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W727,$W727=\"\"),OR(AV$7=$V727,AU727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W727,$W727=\"\"),OR(AW$7=$V727,AV727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W727,$W727=\"\"),OR(AX$7=$V727,AW727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W727,$W727=\"\"),OR(AY$7=$V727,AX727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W727,$W727=\"\"),OR(AZ$7=$V727,AY727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W727,$W727=\"\"),OR(BA$7=$V727,AZ727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W727,$W727=\"\"),OR(BB$7=$V727,BA727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W727,$W727=\"\"),OR(BC$7=$V727,BB727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W727,$W727=\"\"),OR(BD$7=$V727,BC727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W727,$W727=\"\"),OR(BE$7=$V727,BD727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W727,$W727=\"\"),OR(BF$7=$V727,BE727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W727,$W727=\"\"),OR(BG$7=$V727,BF727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W727,$W727=\"\"),OR(BH$7=$V727,BG727<>\" \")),$S727*$J727*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[721,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A728,1)),\"\",INDEX(Database[Project Name],A728,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A728,1)),\"\",INDEX(Database[Watershed],$A728,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A728,1)),\"\",INDEX(Database[BMP Type],$A728,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A728,1)),\"\",INDEX(Database[BMP Sub-type],$A728,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A728,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A728,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A728,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A728,1))","v":""},{"$f":"IF(H728=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G728,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H728=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G728,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H728=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G728,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A728,1)),\"\",INDEX(Database[BMP Size],$A728,1))","v":""},{"$f":"IF(B728=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G728,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A728,1)),\"\",INDEX(Database[Service Level],$A728,1))","v":""},{"$f":"IF(B728=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G728,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B728=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G728,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A728,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A728,1))","v":""},{"$f":"IF(B728=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G728,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A728,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A728,1))","v":""},"",{"$f":"IF(B728=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G728,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A728,1)),\"\",INDEX(Database[Comments (text)],$A728,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A728,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A728,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A728,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A728,1))","v":""},{"$f":"IF($X$7=$V728,$S$8*J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W728,$W728=\"\"),OR(Y$7=$V728,X728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W728,$W728=\"\"),OR(Z$7=$V728,Y728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W728,$W728=\"\"),OR(AA$7=$V728,Z728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W728,$W728=\"\"),OR(AB$7=$V728,AA728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W728,$W728=\"\"),OR(AC$7=$V728,AB728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W728,$W728=\"\"),OR(AD$7=$V728,AC728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W728,$W728=\"\"),OR(AE$7=$V728,AD728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W728,$W728=\"\"),OR(AF$7=$V728,AE728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W728,$W728=\"\"),OR(AG$7=$V728,AF728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W728,$W728=\"\"),OR(AH$7=$V728,AG728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W728,$W728=\"\"),OR(AI$7=$V728,AH728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W728,$W728=\"\"),OR(AJ$7=$V728,AI728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W728,$W728=\"\"),OR(AK$7=$V728,AJ728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W728,$W728=\"\"),OR(AL$7=$V728,AK728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W728,$W728=\"\"),OR(AM$7=$V728,AL728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W728,$W728=\"\"),OR(AN$7=$V728,AM728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W728,$W728=\"\"),OR(AO$7=$V728,AN728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W728,$W728=\"\"),OR(AP$7=$V728,AO728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W728,$W728=\"\"),OR(AQ$7=$V728,AP728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W728,$W728=\"\"),OR(AR$7=$V728,AQ728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W728,$W728=\"\"),OR(AS$7=$V728,AR728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W728,$W728=\"\"),OR(AT$7=$V728,AS728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W728,$W728=\"\"),OR(AU$7=$V728,AT728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W728,$W728=\"\"),OR(AV$7=$V728,AU728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W728,$W728=\"\"),OR(AW$7=$V728,AV728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W728,$W728=\"\"),OR(AX$7=$V728,AW728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W728,$W728=\"\"),OR(AY$7=$V728,AX728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W728,$W728=\"\"),OR(AZ$7=$V728,AY728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W728,$W728=\"\"),OR(BA$7=$V728,AZ728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W728,$W728=\"\"),OR(BB$7=$V728,BA728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W728,$W728=\"\"),OR(BC$7=$V728,BB728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W728,$W728=\"\"),OR(BD$7=$V728,BC728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W728,$W728=\"\"),OR(BE$7=$V728,BD728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W728,$W728=\"\"),OR(BF$7=$V728,BE728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W728,$W728=\"\"),OR(BG$7=$V728,BF728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W728,$W728=\"\"),OR(BH$7=$V728,BG728<>\" \")),$S728*$J728*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[722,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A729,1)),\"\",INDEX(Database[Project Name],A729,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A729,1)),\"\",INDEX(Database[Watershed],$A729,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A729,1)),\"\",INDEX(Database[BMP Type],$A729,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A729,1)),\"\",INDEX(Database[BMP Sub-type],$A729,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A729,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A729,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A729,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A729,1))","v":""},{"$f":"IF(H729=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G729,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H729=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G729,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H729=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G729,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A729,1)),\"\",INDEX(Database[BMP Size],$A729,1))","v":""},{"$f":"IF(B729=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G729,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A729,1)),\"\",INDEX(Database[Service Level],$A729,1))","v":""},{"$f":"IF(B729=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G729,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B729=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G729,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A729,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A729,1))","v":""},{"$f":"IF(B729=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G729,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A729,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A729,1))","v":""},"",{"$f":"IF(B729=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G729,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A729,1)),\"\",INDEX(Database[Comments (text)],$A729,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A729,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A729,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A729,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A729,1))","v":""},{"$f":"IF($X$7=$V729,$S$8*J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W729,$W729=\"\"),OR(Y$7=$V729,X729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W729,$W729=\"\"),OR(Z$7=$V729,Y729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W729,$W729=\"\"),OR(AA$7=$V729,Z729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W729,$W729=\"\"),OR(AB$7=$V729,AA729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W729,$W729=\"\"),OR(AC$7=$V729,AB729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W729,$W729=\"\"),OR(AD$7=$V729,AC729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W729,$W729=\"\"),OR(AE$7=$V729,AD729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W729,$W729=\"\"),OR(AF$7=$V729,AE729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W729,$W729=\"\"),OR(AG$7=$V729,AF729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W729,$W729=\"\"),OR(AH$7=$V729,AG729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W729,$W729=\"\"),OR(AI$7=$V729,AH729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W729,$W729=\"\"),OR(AJ$7=$V729,AI729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W729,$W729=\"\"),OR(AK$7=$V729,AJ729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W729,$W729=\"\"),OR(AL$7=$V729,AK729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W729,$W729=\"\"),OR(AM$7=$V729,AL729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W729,$W729=\"\"),OR(AN$7=$V729,AM729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W729,$W729=\"\"),OR(AO$7=$V729,AN729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W729,$W729=\"\"),OR(AP$7=$V729,AO729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W729,$W729=\"\"),OR(AQ$7=$V729,AP729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W729,$W729=\"\"),OR(AR$7=$V729,AQ729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W729,$W729=\"\"),OR(AS$7=$V729,AR729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W729,$W729=\"\"),OR(AT$7=$V729,AS729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W729,$W729=\"\"),OR(AU$7=$V729,AT729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W729,$W729=\"\"),OR(AV$7=$V729,AU729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W729,$W729=\"\"),OR(AW$7=$V729,AV729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W729,$W729=\"\"),OR(AX$7=$V729,AW729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W729,$W729=\"\"),OR(AY$7=$V729,AX729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W729,$W729=\"\"),OR(AZ$7=$V729,AY729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W729,$W729=\"\"),OR(BA$7=$V729,AZ729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W729,$W729=\"\"),OR(BB$7=$V729,BA729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W729,$W729=\"\"),OR(BC$7=$V729,BB729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W729,$W729=\"\"),OR(BD$7=$V729,BC729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W729,$W729=\"\"),OR(BE$7=$V729,BD729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W729,$W729=\"\"),OR(BF$7=$V729,BE729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W729,$W729=\"\"),OR(BG$7=$V729,BF729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W729,$W729=\"\"),OR(BH$7=$V729,BG729<>\" \")),$S729*$J729*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[723,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A730,1)),\"\",INDEX(Database[Project Name],A730,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A730,1)),\"\",INDEX(Database[Watershed],$A730,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A730,1)),\"\",INDEX(Database[BMP Type],$A730,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A730,1)),\"\",INDEX(Database[BMP Sub-type],$A730,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A730,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A730,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A730,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A730,1))","v":""},{"$f":"IF(H730=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G730,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H730=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G730,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H730=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G730,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A730,1)),\"\",INDEX(Database[BMP Size],$A730,1))","v":""},{"$f":"IF(B730=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G730,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A730,1)),\"\",INDEX(Database[Service Level],$A730,1))","v":""},{"$f":"IF(B730=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G730,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B730=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G730,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A730,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A730,1))","v":""},{"$f":"IF(B730=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G730,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A730,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A730,1))","v":""},"",{"$f":"IF(B730=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G730,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A730,1)),\"\",INDEX(Database[Comments (text)],$A730,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A730,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A730,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A730,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A730,1))","v":""},{"$f":"IF($X$7=$V730,$S$8*J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W730,$W730=\"\"),OR(Y$7=$V730,X730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W730,$W730=\"\"),OR(Z$7=$V730,Y730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W730,$W730=\"\"),OR(AA$7=$V730,Z730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W730,$W730=\"\"),OR(AB$7=$V730,AA730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W730,$W730=\"\"),OR(AC$7=$V730,AB730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W730,$W730=\"\"),OR(AD$7=$V730,AC730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W730,$W730=\"\"),OR(AE$7=$V730,AD730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W730,$W730=\"\"),OR(AF$7=$V730,AE730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W730,$W730=\"\"),OR(AG$7=$V730,AF730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W730,$W730=\"\"),OR(AH$7=$V730,AG730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W730,$W730=\"\"),OR(AI$7=$V730,AH730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W730,$W730=\"\"),OR(AJ$7=$V730,AI730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W730,$W730=\"\"),OR(AK$7=$V730,AJ730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W730,$W730=\"\"),OR(AL$7=$V730,AK730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W730,$W730=\"\"),OR(AM$7=$V730,AL730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W730,$W730=\"\"),OR(AN$7=$V730,AM730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W730,$W730=\"\"),OR(AO$7=$V730,AN730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W730,$W730=\"\"),OR(AP$7=$V730,AO730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W730,$W730=\"\"),OR(AQ$7=$V730,AP730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W730,$W730=\"\"),OR(AR$7=$V730,AQ730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W730,$W730=\"\"),OR(AS$7=$V730,AR730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W730,$W730=\"\"),OR(AT$7=$V730,AS730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W730,$W730=\"\"),OR(AU$7=$V730,AT730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W730,$W730=\"\"),OR(AV$7=$V730,AU730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W730,$W730=\"\"),OR(AW$7=$V730,AV730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W730,$W730=\"\"),OR(AX$7=$V730,AW730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W730,$W730=\"\"),OR(AY$7=$V730,AX730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W730,$W730=\"\"),OR(AZ$7=$V730,AY730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W730,$W730=\"\"),OR(BA$7=$V730,AZ730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W730,$W730=\"\"),OR(BB$7=$V730,BA730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W730,$W730=\"\"),OR(BC$7=$V730,BB730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W730,$W730=\"\"),OR(BD$7=$V730,BC730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W730,$W730=\"\"),OR(BE$7=$V730,BD730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W730,$W730=\"\"),OR(BF$7=$V730,BE730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W730,$W730=\"\"),OR(BG$7=$V730,BF730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W730,$W730=\"\"),OR(BH$7=$V730,BG730<>\" \")),$S730*$J730*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[724,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A731,1)),\"\",INDEX(Database[Project Name],A731,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A731,1)),\"\",INDEX(Database[Watershed],$A731,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A731,1)),\"\",INDEX(Database[BMP Type],$A731,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A731,1)),\"\",INDEX(Database[BMP Sub-type],$A731,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A731,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A731,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A731,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A731,1))","v":""},{"$f":"IF(H731=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G731,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H731=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G731,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H731=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G731,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A731,1)),\"\",INDEX(Database[BMP Size],$A731,1))","v":""},{"$f":"IF(B731=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G731,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A731,1)),\"\",INDEX(Database[Service Level],$A731,1))","v":""},{"$f":"IF(B731=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G731,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B731=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G731,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A731,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A731,1))","v":""},{"$f":"IF(B731=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G731,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A731,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A731,1))","v":""},"",{"$f":"IF(B731=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G731,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A731,1)),\"\",INDEX(Database[Comments (text)],$A731,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A731,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A731,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A731,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A731,1))","v":""},{"$f":"IF($X$7=$V731,$S$8*J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W731,$W731=\"\"),OR(Y$7=$V731,X731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W731,$W731=\"\"),OR(Z$7=$V731,Y731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W731,$W731=\"\"),OR(AA$7=$V731,Z731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W731,$W731=\"\"),OR(AB$7=$V731,AA731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W731,$W731=\"\"),OR(AC$7=$V731,AB731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W731,$W731=\"\"),OR(AD$7=$V731,AC731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W731,$W731=\"\"),OR(AE$7=$V731,AD731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W731,$W731=\"\"),OR(AF$7=$V731,AE731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W731,$W731=\"\"),OR(AG$7=$V731,AF731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W731,$W731=\"\"),OR(AH$7=$V731,AG731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W731,$W731=\"\"),OR(AI$7=$V731,AH731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W731,$W731=\"\"),OR(AJ$7=$V731,AI731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W731,$W731=\"\"),OR(AK$7=$V731,AJ731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W731,$W731=\"\"),OR(AL$7=$V731,AK731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W731,$W731=\"\"),OR(AM$7=$V731,AL731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W731,$W731=\"\"),OR(AN$7=$V731,AM731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W731,$W731=\"\"),OR(AO$7=$V731,AN731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W731,$W731=\"\"),OR(AP$7=$V731,AO731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W731,$W731=\"\"),OR(AQ$7=$V731,AP731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W731,$W731=\"\"),OR(AR$7=$V731,AQ731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W731,$W731=\"\"),OR(AS$7=$V731,AR731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W731,$W731=\"\"),OR(AT$7=$V731,AS731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W731,$W731=\"\"),OR(AU$7=$V731,AT731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W731,$W731=\"\"),OR(AV$7=$V731,AU731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W731,$W731=\"\"),OR(AW$7=$V731,AV731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W731,$W731=\"\"),OR(AX$7=$V731,AW731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W731,$W731=\"\"),OR(AY$7=$V731,AX731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W731,$W731=\"\"),OR(AZ$7=$V731,AY731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W731,$W731=\"\"),OR(BA$7=$V731,AZ731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W731,$W731=\"\"),OR(BB$7=$V731,BA731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W731,$W731=\"\"),OR(BC$7=$V731,BB731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W731,$W731=\"\"),OR(BD$7=$V731,BC731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W731,$W731=\"\"),OR(BE$7=$V731,BD731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W731,$W731=\"\"),OR(BF$7=$V731,BE731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W731,$W731=\"\"),OR(BG$7=$V731,BF731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W731,$W731=\"\"),OR(BH$7=$V731,BG731<>\" \")),$S731*$J731*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[725,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A732,1)),\"\",INDEX(Database[Project Name],A732,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A732,1)),\"\",INDEX(Database[Watershed],$A732,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A732,1)),\"\",INDEX(Database[BMP Type],$A732,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A732,1)),\"\",INDEX(Database[BMP Sub-type],$A732,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A732,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A732,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A732,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A732,1))","v":""},{"$f":"IF(H732=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G732,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H732=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G732,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H732=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G732,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A732,1)),\"\",INDEX(Database[BMP Size],$A732,1))","v":""},{"$f":"IF(B732=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G732,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A732,1)),\"\",INDEX(Database[Service Level],$A732,1))","v":""},{"$f":"IF(B732=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G732,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B732=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G732,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A732,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A732,1))","v":""},{"$f":"IF(B732=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G732,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A732,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A732,1))","v":""},"",{"$f":"IF(B732=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G732,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A732,1)),\"\",INDEX(Database[Comments (text)],$A732,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A732,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A732,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A732,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A732,1))","v":""},{"$f":"IF($X$7=$V732,$S$8*J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W732,$W732=\"\"),OR(Y$7=$V732,X732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W732,$W732=\"\"),OR(Z$7=$V732,Y732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W732,$W732=\"\"),OR(AA$7=$V732,Z732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W732,$W732=\"\"),OR(AB$7=$V732,AA732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W732,$W732=\"\"),OR(AC$7=$V732,AB732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W732,$W732=\"\"),OR(AD$7=$V732,AC732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W732,$W732=\"\"),OR(AE$7=$V732,AD732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W732,$W732=\"\"),OR(AF$7=$V732,AE732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W732,$W732=\"\"),OR(AG$7=$V732,AF732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W732,$W732=\"\"),OR(AH$7=$V732,AG732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W732,$W732=\"\"),OR(AI$7=$V732,AH732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W732,$W732=\"\"),OR(AJ$7=$V732,AI732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W732,$W732=\"\"),OR(AK$7=$V732,AJ732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W732,$W732=\"\"),OR(AL$7=$V732,AK732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W732,$W732=\"\"),OR(AM$7=$V732,AL732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W732,$W732=\"\"),OR(AN$7=$V732,AM732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W732,$W732=\"\"),OR(AO$7=$V732,AN732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W732,$W732=\"\"),OR(AP$7=$V732,AO732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W732,$W732=\"\"),OR(AQ$7=$V732,AP732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W732,$W732=\"\"),OR(AR$7=$V732,AQ732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W732,$W732=\"\"),OR(AS$7=$V732,AR732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W732,$W732=\"\"),OR(AT$7=$V732,AS732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W732,$W732=\"\"),OR(AU$7=$V732,AT732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W732,$W732=\"\"),OR(AV$7=$V732,AU732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W732,$W732=\"\"),OR(AW$7=$V732,AV732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W732,$W732=\"\"),OR(AX$7=$V732,AW732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W732,$W732=\"\"),OR(AY$7=$V732,AX732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W732,$W732=\"\"),OR(AZ$7=$V732,AY732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W732,$W732=\"\"),OR(BA$7=$V732,AZ732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W732,$W732=\"\"),OR(BB$7=$V732,BA732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W732,$W732=\"\"),OR(BC$7=$V732,BB732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W732,$W732=\"\"),OR(BD$7=$V732,BC732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W732,$W732=\"\"),OR(BE$7=$V732,BD732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W732,$W732=\"\"),OR(BF$7=$V732,BE732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W732,$W732=\"\"),OR(BG$7=$V732,BF732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W732,$W732=\"\"),OR(BH$7=$V732,BG732<>\" \")),$S732*$J732*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[726,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A733,1)),\"\",INDEX(Database[Project Name],A733,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A733,1)),\"\",INDEX(Database[Watershed],$A733,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A733,1)),\"\",INDEX(Database[BMP Type],$A733,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A733,1)),\"\",INDEX(Database[BMP Sub-type],$A733,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A733,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A733,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A733,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A733,1))","v":""},{"$f":"IF(H733=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G733,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H733=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G733,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H733=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G733,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A733,1)),\"\",INDEX(Database[BMP Size],$A733,1))","v":""},{"$f":"IF(B733=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G733,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A733,1)),\"\",INDEX(Database[Service Level],$A733,1))","v":""},{"$f":"IF(B733=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G733,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B733=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G733,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A733,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A733,1))","v":""},{"$f":"IF(B733=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G733,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A733,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A733,1))","v":""},"",{"$f":"IF(B733=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G733,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A733,1)),\"\",INDEX(Database[Comments (text)],$A733,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A733,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A733,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A733,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A733,1))","v":""},{"$f":"IF($X$7=$V733,$S$8*J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W733,$W733=\"\"),OR(Y$7=$V733,X733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W733,$W733=\"\"),OR(Z$7=$V733,Y733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W733,$W733=\"\"),OR(AA$7=$V733,Z733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W733,$W733=\"\"),OR(AB$7=$V733,AA733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W733,$W733=\"\"),OR(AC$7=$V733,AB733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W733,$W733=\"\"),OR(AD$7=$V733,AC733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W733,$W733=\"\"),OR(AE$7=$V733,AD733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W733,$W733=\"\"),OR(AF$7=$V733,AE733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W733,$W733=\"\"),OR(AG$7=$V733,AF733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W733,$W733=\"\"),OR(AH$7=$V733,AG733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W733,$W733=\"\"),OR(AI$7=$V733,AH733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W733,$W733=\"\"),OR(AJ$7=$V733,AI733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W733,$W733=\"\"),OR(AK$7=$V733,AJ733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W733,$W733=\"\"),OR(AL$7=$V733,AK733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W733,$W733=\"\"),OR(AM$7=$V733,AL733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W733,$W733=\"\"),OR(AN$7=$V733,AM733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W733,$W733=\"\"),OR(AO$7=$V733,AN733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W733,$W733=\"\"),OR(AP$7=$V733,AO733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W733,$W733=\"\"),OR(AQ$7=$V733,AP733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W733,$W733=\"\"),OR(AR$7=$V733,AQ733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W733,$W733=\"\"),OR(AS$7=$V733,AR733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W733,$W733=\"\"),OR(AT$7=$V733,AS733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W733,$W733=\"\"),OR(AU$7=$V733,AT733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W733,$W733=\"\"),OR(AV$7=$V733,AU733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W733,$W733=\"\"),OR(AW$7=$V733,AV733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W733,$W733=\"\"),OR(AX$7=$V733,AW733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W733,$W733=\"\"),OR(AY$7=$V733,AX733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W733,$W733=\"\"),OR(AZ$7=$V733,AY733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W733,$W733=\"\"),OR(BA$7=$V733,AZ733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W733,$W733=\"\"),OR(BB$7=$V733,BA733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W733,$W733=\"\"),OR(BC$7=$V733,BB733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W733,$W733=\"\"),OR(BD$7=$V733,BC733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W733,$W733=\"\"),OR(BE$7=$V733,BD733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W733,$W733=\"\"),OR(BF$7=$V733,BE733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W733,$W733=\"\"),OR(BG$7=$V733,BF733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W733,$W733=\"\"),OR(BH$7=$V733,BG733<>\" \")),$S733*$J733*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[727,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A734,1)),\"\",INDEX(Database[Project Name],A734,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A734,1)),\"\",INDEX(Database[Watershed],$A734,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A734,1)),\"\",INDEX(Database[BMP Type],$A734,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A734,1)),\"\",INDEX(Database[BMP Sub-type],$A734,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A734,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A734,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A734,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A734,1))","v":""},{"$f":"IF(H734=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G734,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H734=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G734,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H734=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G734,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A734,1)),\"\",INDEX(Database[BMP Size],$A734,1))","v":""},{"$f":"IF(B734=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G734,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A734,1)),\"\",INDEX(Database[Service Level],$A734,1))","v":""},{"$f":"IF(B734=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G734,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B734=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G734,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A734,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A734,1))","v":""},{"$f":"IF(B734=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G734,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A734,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A734,1))","v":""},"",{"$f":"IF(B734=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G734,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A734,1)),\"\",INDEX(Database[Comments (text)],$A734,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A734,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A734,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A734,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A734,1))","v":""},{"$f":"IF($X$7=$V734,$S$8*J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W734,$W734=\"\"),OR(Y$7=$V734,X734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W734,$W734=\"\"),OR(Z$7=$V734,Y734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W734,$W734=\"\"),OR(AA$7=$V734,Z734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W734,$W734=\"\"),OR(AB$7=$V734,AA734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W734,$W734=\"\"),OR(AC$7=$V734,AB734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W734,$W734=\"\"),OR(AD$7=$V734,AC734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W734,$W734=\"\"),OR(AE$7=$V734,AD734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W734,$W734=\"\"),OR(AF$7=$V734,AE734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W734,$W734=\"\"),OR(AG$7=$V734,AF734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W734,$W734=\"\"),OR(AH$7=$V734,AG734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W734,$W734=\"\"),OR(AI$7=$V734,AH734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W734,$W734=\"\"),OR(AJ$7=$V734,AI734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W734,$W734=\"\"),OR(AK$7=$V734,AJ734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W734,$W734=\"\"),OR(AL$7=$V734,AK734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W734,$W734=\"\"),OR(AM$7=$V734,AL734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W734,$W734=\"\"),OR(AN$7=$V734,AM734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W734,$W734=\"\"),OR(AO$7=$V734,AN734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W734,$W734=\"\"),OR(AP$7=$V734,AO734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W734,$W734=\"\"),OR(AQ$7=$V734,AP734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W734,$W734=\"\"),OR(AR$7=$V734,AQ734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W734,$W734=\"\"),OR(AS$7=$V734,AR734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W734,$W734=\"\"),OR(AT$7=$V734,AS734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W734,$W734=\"\"),OR(AU$7=$V734,AT734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W734,$W734=\"\"),OR(AV$7=$V734,AU734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W734,$W734=\"\"),OR(AW$7=$V734,AV734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W734,$W734=\"\"),OR(AX$7=$V734,AW734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W734,$W734=\"\"),OR(AY$7=$V734,AX734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W734,$W734=\"\"),OR(AZ$7=$V734,AY734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W734,$W734=\"\"),OR(BA$7=$V734,AZ734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W734,$W734=\"\"),OR(BB$7=$V734,BA734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W734,$W734=\"\"),OR(BC$7=$V734,BB734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W734,$W734=\"\"),OR(BD$7=$V734,BC734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W734,$W734=\"\"),OR(BE$7=$V734,BD734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W734,$W734=\"\"),OR(BF$7=$V734,BE734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W734,$W734=\"\"),OR(BG$7=$V734,BF734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W734,$W734=\"\"),OR(BH$7=$V734,BG734<>\" \")),$S734*$J734*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[728,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A735,1)),\"\",INDEX(Database[Project Name],A735,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A735,1)),\"\",INDEX(Database[Watershed],$A735,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A735,1)),\"\",INDEX(Database[BMP Type],$A735,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A735,1)),\"\",INDEX(Database[BMP Sub-type],$A735,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A735,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A735,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A735,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A735,1))","v":""},{"$f":"IF(H735=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G735,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H735=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G735,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H735=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G735,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A735,1)),\"\",INDEX(Database[BMP Size],$A735,1))","v":""},{"$f":"IF(B735=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G735,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A735,1)),\"\",INDEX(Database[Service Level],$A735,1))","v":""},{"$f":"IF(B735=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G735,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B735=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G735,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A735,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A735,1))","v":""},{"$f":"IF(B735=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G735,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A735,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A735,1))","v":""},"",{"$f":"IF(B735=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G735,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A735,1)),\"\",INDEX(Database[Comments (text)],$A735,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A735,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A735,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A735,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A735,1))","v":""},{"$f":"IF($X$7=$V735,$S$8*J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W735,$W735=\"\"),OR(Y$7=$V735,X735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W735,$W735=\"\"),OR(Z$7=$V735,Y735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W735,$W735=\"\"),OR(AA$7=$V735,Z735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W735,$W735=\"\"),OR(AB$7=$V735,AA735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W735,$W735=\"\"),OR(AC$7=$V735,AB735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W735,$W735=\"\"),OR(AD$7=$V735,AC735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W735,$W735=\"\"),OR(AE$7=$V735,AD735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W735,$W735=\"\"),OR(AF$7=$V735,AE735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W735,$W735=\"\"),OR(AG$7=$V735,AF735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W735,$W735=\"\"),OR(AH$7=$V735,AG735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W735,$W735=\"\"),OR(AI$7=$V735,AH735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W735,$W735=\"\"),OR(AJ$7=$V735,AI735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W735,$W735=\"\"),OR(AK$7=$V735,AJ735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W735,$W735=\"\"),OR(AL$7=$V735,AK735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W735,$W735=\"\"),OR(AM$7=$V735,AL735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W735,$W735=\"\"),OR(AN$7=$V735,AM735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W735,$W735=\"\"),OR(AO$7=$V735,AN735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W735,$W735=\"\"),OR(AP$7=$V735,AO735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W735,$W735=\"\"),OR(AQ$7=$V735,AP735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W735,$W735=\"\"),OR(AR$7=$V735,AQ735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W735,$W735=\"\"),OR(AS$7=$V735,AR735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W735,$W735=\"\"),OR(AT$7=$V735,AS735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W735,$W735=\"\"),OR(AU$7=$V735,AT735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W735,$W735=\"\"),OR(AV$7=$V735,AU735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W735,$W735=\"\"),OR(AW$7=$V735,AV735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W735,$W735=\"\"),OR(AX$7=$V735,AW735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W735,$W735=\"\"),OR(AY$7=$V735,AX735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W735,$W735=\"\"),OR(AZ$7=$V735,AY735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W735,$W735=\"\"),OR(BA$7=$V735,AZ735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W735,$W735=\"\"),OR(BB$7=$V735,BA735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W735,$W735=\"\"),OR(BC$7=$V735,BB735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W735,$W735=\"\"),OR(BD$7=$V735,BC735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W735,$W735=\"\"),OR(BE$7=$V735,BD735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W735,$W735=\"\"),OR(BF$7=$V735,BE735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W735,$W735=\"\"),OR(BG$7=$V735,BF735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W735,$W735=\"\"),OR(BH$7=$V735,BG735<>\" \")),$S735*$J735*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[729,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A736,1)),\"\",INDEX(Database[Project Name],A736,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A736,1)),\"\",INDEX(Database[Watershed],$A736,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A736,1)),\"\",INDEX(Database[BMP Type],$A736,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A736,1)),\"\",INDEX(Database[BMP Sub-type],$A736,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A736,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A736,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A736,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A736,1))","v":""},{"$f":"IF(H736=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G736,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H736=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G736,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H736=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G736,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A736,1)),\"\",INDEX(Database[BMP Size],$A736,1))","v":""},{"$f":"IF(B736=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G736,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A736,1)),\"\",INDEX(Database[Service Level],$A736,1))","v":""},{"$f":"IF(B736=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G736,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B736=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G736,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A736,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A736,1))","v":""},{"$f":"IF(B736=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G736,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A736,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A736,1))","v":""},"",{"$f":"IF(B736=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G736,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A736,1)),\"\",INDEX(Database[Comments (text)],$A736,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A736,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A736,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A736,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A736,1))","v":""},{"$f":"IF($X$7=$V736,$S$8*J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W736,$W736=\"\"),OR(Y$7=$V736,X736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W736,$W736=\"\"),OR(Z$7=$V736,Y736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W736,$W736=\"\"),OR(AA$7=$V736,Z736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W736,$W736=\"\"),OR(AB$7=$V736,AA736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W736,$W736=\"\"),OR(AC$7=$V736,AB736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W736,$W736=\"\"),OR(AD$7=$V736,AC736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W736,$W736=\"\"),OR(AE$7=$V736,AD736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W736,$W736=\"\"),OR(AF$7=$V736,AE736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W736,$W736=\"\"),OR(AG$7=$V736,AF736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W736,$W736=\"\"),OR(AH$7=$V736,AG736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W736,$W736=\"\"),OR(AI$7=$V736,AH736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W736,$W736=\"\"),OR(AJ$7=$V736,AI736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W736,$W736=\"\"),OR(AK$7=$V736,AJ736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W736,$W736=\"\"),OR(AL$7=$V736,AK736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W736,$W736=\"\"),OR(AM$7=$V736,AL736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W736,$W736=\"\"),OR(AN$7=$V736,AM736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W736,$W736=\"\"),OR(AO$7=$V736,AN736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W736,$W736=\"\"),OR(AP$7=$V736,AO736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W736,$W736=\"\"),OR(AQ$7=$V736,AP736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W736,$W736=\"\"),OR(AR$7=$V736,AQ736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W736,$W736=\"\"),OR(AS$7=$V736,AR736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W736,$W736=\"\"),OR(AT$7=$V736,AS736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W736,$W736=\"\"),OR(AU$7=$V736,AT736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W736,$W736=\"\"),OR(AV$7=$V736,AU736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W736,$W736=\"\"),OR(AW$7=$V736,AV736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W736,$W736=\"\"),OR(AX$7=$V736,AW736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W736,$W736=\"\"),OR(AY$7=$V736,AX736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W736,$W736=\"\"),OR(AZ$7=$V736,AY736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W736,$W736=\"\"),OR(BA$7=$V736,AZ736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W736,$W736=\"\"),OR(BB$7=$V736,BA736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W736,$W736=\"\"),OR(BC$7=$V736,BB736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W736,$W736=\"\"),OR(BD$7=$V736,BC736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W736,$W736=\"\"),OR(BE$7=$V736,BD736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W736,$W736=\"\"),OR(BF$7=$V736,BE736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W736,$W736=\"\"),OR(BG$7=$V736,BF736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W736,$W736=\"\"),OR(BH$7=$V736,BG736<>\" \")),$S736*$J736*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[730,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A737,1)),\"\",INDEX(Database[Project Name],A737,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A737,1)),\"\",INDEX(Database[Watershed],$A737,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A737,1)),\"\",INDEX(Database[BMP Type],$A737,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A737,1)),\"\",INDEX(Database[BMP Sub-type],$A737,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A737,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A737,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A737,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A737,1))","v":""},{"$f":"IF(H737=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G737,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H737=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G737,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H737=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G737,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A737,1)),\"\",INDEX(Database[BMP Size],$A737,1))","v":""},{"$f":"IF(B737=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G737,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A737,1)),\"\",INDEX(Database[Service Level],$A737,1))","v":""},{"$f":"IF(B737=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G737,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B737=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G737,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A737,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A737,1))","v":""},{"$f":"IF(B737=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G737,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A737,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A737,1))","v":""},"",{"$f":"IF(B737=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G737,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A737,1)),\"\",INDEX(Database[Comments (text)],$A737,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A737,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A737,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A737,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A737,1))","v":""},{"$f":"IF($X$7=$V737,$S$8*J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W737,$W737=\"\"),OR(Y$7=$V737,X737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W737,$W737=\"\"),OR(Z$7=$V737,Y737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W737,$W737=\"\"),OR(AA$7=$V737,Z737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W737,$W737=\"\"),OR(AB$7=$V737,AA737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W737,$W737=\"\"),OR(AC$7=$V737,AB737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W737,$W737=\"\"),OR(AD$7=$V737,AC737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W737,$W737=\"\"),OR(AE$7=$V737,AD737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W737,$W737=\"\"),OR(AF$7=$V737,AE737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W737,$W737=\"\"),OR(AG$7=$V737,AF737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W737,$W737=\"\"),OR(AH$7=$V737,AG737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W737,$W737=\"\"),OR(AI$7=$V737,AH737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W737,$W737=\"\"),OR(AJ$7=$V737,AI737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W737,$W737=\"\"),OR(AK$7=$V737,AJ737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W737,$W737=\"\"),OR(AL$7=$V737,AK737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W737,$W737=\"\"),OR(AM$7=$V737,AL737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W737,$W737=\"\"),OR(AN$7=$V737,AM737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W737,$W737=\"\"),OR(AO$7=$V737,AN737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W737,$W737=\"\"),OR(AP$7=$V737,AO737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W737,$W737=\"\"),OR(AQ$7=$V737,AP737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W737,$W737=\"\"),OR(AR$7=$V737,AQ737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W737,$W737=\"\"),OR(AS$7=$V737,AR737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W737,$W737=\"\"),OR(AT$7=$V737,AS737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W737,$W737=\"\"),OR(AU$7=$V737,AT737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W737,$W737=\"\"),OR(AV$7=$V737,AU737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W737,$W737=\"\"),OR(AW$7=$V737,AV737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W737,$W737=\"\"),OR(AX$7=$V737,AW737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W737,$W737=\"\"),OR(AY$7=$V737,AX737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W737,$W737=\"\"),OR(AZ$7=$V737,AY737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W737,$W737=\"\"),OR(BA$7=$V737,AZ737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W737,$W737=\"\"),OR(BB$7=$V737,BA737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W737,$W737=\"\"),OR(BC$7=$V737,BB737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W737,$W737=\"\"),OR(BD$7=$V737,BC737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W737,$W737=\"\"),OR(BE$7=$V737,BD737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W737,$W737=\"\"),OR(BF$7=$V737,BE737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W737,$W737=\"\"),OR(BG$7=$V737,BF737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W737,$W737=\"\"),OR(BH$7=$V737,BG737<>\" \")),$S737*$J737*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[731,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A738,1)),\"\",INDEX(Database[Project Name],A738,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A738,1)),\"\",INDEX(Database[Watershed],$A738,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A738,1)),\"\",INDEX(Database[BMP Type],$A738,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A738,1)),\"\",INDEX(Database[BMP Sub-type],$A738,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A738,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A738,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A738,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A738,1))","v":""},{"$f":"IF(H738=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G738,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H738=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G738,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H738=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G738,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A738,1)),\"\",INDEX(Database[BMP Size],$A738,1))","v":""},{"$f":"IF(B738=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G738,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A738,1)),\"\",INDEX(Database[Service Level],$A738,1))","v":""},{"$f":"IF(B738=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G738,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B738=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G738,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A738,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A738,1))","v":""},{"$f":"IF(B738=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G738,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A738,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A738,1))","v":""},"",{"$f":"IF(B738=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G738,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A738,1)),\"\",INDEX(Database[Comments (text)],$A738,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A738,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A738,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A738,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A738,1))","v":""},{"$f":"IF($X$7=$V738,$S$8*J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W738,$W738=\"\"),OR(Y$7=$V738,X738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W738,$W738=\"\"),OR(Z$7=$V738,Y738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W738,$W738=\"\"),OR(AA$7=$V738,Z738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W738,$W738=\"\"),OR(AB$7=$V738,AA738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W738,$W738=\"\"),OR(AC$7=$V738,AB738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W738,$W738=\"\"),OR(AD$7=$V738,AC738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W738,$W738=\"\"),OR(AE$7=$V738,AD738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W738,$W738=\"\"),OR(AF$7=$V738,AE738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W738,$W738=\"\"),OR(AG$7=$V738,AF738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W738,$W738=\"\"),OR(AH$7=$V738,AG738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W738,$W738=\"\"),OR(AI$7=$V738,AH738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W738,$W738=\"\"),OR(AJ$7=$V738,AI738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W738,$W738=\"\"),OR(AK$7=$V738,AJ738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W738,$W738=\"\"),OR(AL$7=$V738,AK738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W738,$W738=\"\"),OR(AM$7=$V738,AL738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W738,$W738=\"\"),OR(AN$7=$V738,AM738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W738,$W738=\"\"),OR(AO$7=$V738,AN738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W738,$W738=\"\"),OR(AP$7=$V738,AO738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W738,$W738=\"\"),OR(AQ$7=$V738,AP738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W738,$W738=\"\"),OR(AR$7=$V738,AQ738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W738,$W738=\"\"),OR(AS$7=$V738,AR738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W738,$W738=\"\"),OR(AT$7=$V738,AS738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W738,$W738=\"\"),OR(AU$7=$V738,AT738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W738,$W738=\"\"),OR(AV$7=$V738,AU738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W738,$W738=\"\"),OR(AW$7=$V738,AV738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W738,$W738=\"\"),OR(AX$7=$V738,AW738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W738,$W738=\"\"),OR(AY$7=$V738,AX738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W738,$W738=\"\"),OR(AZ$7=$V738,AY738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W738,$W738=\"\"),OR(BA$7=$V738,AZ738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W738,$W738=\"\"),OR(BB$7=$V738,BA738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W738,$W738=\"\"),OR(BC$7=$V738,BB738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W738,$W738=\"\"),OR(BD$7=$V738,BC738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W738,$W738=\"\"),OR(BE$7=$V738,BD738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W738,$W738=\"\"),OR(BF$7=$V738,BE738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W738,$W738=\"\"),OR(BG$7=$V738,BF738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W738,$W738=\"\"),OR(BH$7=$V738,BG738<>\" \")),$S738*$J738*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[732,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A739,1)),\"\",INDEX(Database[Project Name],A739,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A739,1)),\"\",INDEX(Database[Watershed],$A739,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A739,1)),\"\",INDEX(Database[BMP Type],$A739,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A739,1)),\"\",INDEX(Database[BMP Sub-type],$A739,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A739,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A739,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A739,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A739,1))","v":""},{"$f":"IF(H739=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G739,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H739=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G739,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H739=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G739,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A739,1)),\"\",INDEX(Database[BMP Size],$A739,1))","v":""},{"$f":"IF(B739=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G739,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A739,1)),\"\",INDEX(Database[Service Level],$A739,1))","v":""},{"$f":"IF(B739=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G739,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B739=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G739,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A739,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A739,1))","v":""},{"$f":"IF(B739=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G739,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A739,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A739,1))","v":""},"",{"$f":"IF(B739=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G739,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A739,1)),\"\",INDEX(Database[Comments (text)],$A739,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A739,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A739,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A739,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A739,1))","v":""},{"$f":"IF($X$7=$V739,$S$8*J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W739,$W739=\"\"),OR(Y$7=$V739,X739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W739,$W739=\"\"),OR(Z$7=$V739,Y739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W739,$W739=\"\"),OR(AA$7=$V739,Z739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W739,$W739=\"\"),OR(AB$7=$V739,AA739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W739,$W739=\"\"),OR(AC$7=$V739,AB739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W739,$W739=\"\"),OR(AD$7=$V739,AC739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W739,$W739=\"\"),OR(AE$7=$V739,AD739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W739,$W739=\"\"),OR(AF$7=$V739,AE739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W739,$W739=\"\"),OR(AG$7=$V739,AF739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W739,$W739=\"\"),OR(AH$7=$V739,AG739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W739,$W739=\"\"),OR(AI$7=$V739,AH739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W739,$W739=\"\"),OR(AJ$7=$V739,AI739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W739,$W739=\"\"),OR(AK$7=$V739,AJ739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W739,$W739=\"\"),OR(AL$7=$V739,AK739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W739,$W739=\"\"),OR(AM$7=$V739,AL739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W739,$W739=\"\"),OR(AN$7=$V739,AM739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W739,$W739=\"\"),OR(AO$7=$V739,AN739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W739,$W739=\"\"),OR(AP$7=$V739,AO739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W739,$W739=\"\"),OR(AQ$7=$V739,AP739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W739,$W739=\"\"),OR(AR$7=$V739,AQ739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W739,$W739=\"\"),OR(AS$7=$V739,AR739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W739,$W739=\"\"),OR(AT$7=$V739,AS739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W739,$W739=\"\"),OR(AU$7=$V739,AT739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W739,$W739=\"\"),OR(AV$7=$V739,AU739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W739,$W739=\"\"),OR(AW$7=$V739,AV739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W739,$W739=\"\"),OR(AX$7=$V739,AW739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W739,$W739=\"\"),OR(AY$7=$V739,AX739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W739,$W739=\"\"),OR(AZ$7=$V739,AY739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W739,$W739=\"\"),OR(BA$7=$V739,AZ739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W739,$W739=\"\"),OR(BB$7=$V739,BA739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W739,$W739=\"\"),OR(BC$7=$V739,BB739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W739,$W739=\"\"),OR(BD$7=$V739,BC739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W739,$W739=\"\"),OR(BE$7=$V739,BD739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W739,$W739=\"\"),OR(BF$7=$V739,BE739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W739,$W739=\"\"),OR(BG$7=$V739,BF739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W739,$W739=\"\"),OR(BH$7=$V739,BG739<>\" \")),$S739*$J739*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[733,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A740,1)),\"\",INDEX(Database[Project Name],A740,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A740,1)),\"\",INDEX(Database[Watershed],$A740,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A740,1)),\"\",INDEX(Database[BMP Type],$A740,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A740,1)),\"\",INDEX(Database[BMP Sub-type],$A740,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A740,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A740,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A740,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A740,1))","v":""},{"$f":"IF(H740=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G740,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H740=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G740,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H740=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G740,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A740,1)),\"\",INDEX(Database[BMP Size],$A740,1))","v":""},{"$f":"IF(B740=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G740,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A740,1)),\"\",INDEX(Database[Service Level],$A740,1))","v":""},{"$f":"IF(B740=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G740,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B740=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G740,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A740,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A740,1))","v":""},{"$f":"IF(B740=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G740,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A740,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A740,1))","v":""},"",{"$f":"IF(B740=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G740,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A740,1)),\"\",INDEX(Database[Comments (text)],$A740,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A740,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A740,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A740,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A740,1))","v":""},{"$f":"IF($X$7=$V740,$S$8*J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W740,$W740=\"\"),OR(Y$7=$V740,X740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W740,$W740=\"\"),OR(Z$7=$V740,Y740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W740,$W740=\"\"),OR(AA$7=$V740,Z740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W740,$W740=\"\"),OR(AB$7=$V740,AA740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W740,$W740=\"\"),OR(AC$7=$V740,AB740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W740,$W740=\"\"),OR(AD$7=$V740,AC740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W740,$W740=\"\"),OR(AE$7=$V740,AD740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W740,$W740=\"\"),OR(AF$7=$V740,AE740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W740,$W740=\"\"),OR(AG$7=$V740,AF740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W740,$W740=\"\"),OR(AH$7=$V740,AG740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W740,$W740=\"\"),OR(AI$7=$V740,AH740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W740,$W740=\"\"),OR(AJ$7=$V740,AI740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W740,$W740=\"\"),OR(AK$7=$V740,AJ740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W740,$W740=\"\"),OR(AL$7=$V740,AK740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W740,$W740=\"\"),OR(AM$7=$V740,AL740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W740,$W740=\"\"),OR(AN$7=$V740,AM740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W740,$W740=\"\"),OR(AO$7=$V740,AN740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W740,$W740=\"\"),OR(AP$7=$V740,AO740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W740,$W740=\"\"),OR(AQ$7=$V740,AP740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W740,$W740=\"\"),OR(AR$7=$V740,AQ740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W740,$W740=\"\"),OR(AS$7=$V740,AR740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W740,$W740=\"\"),OR(AT$7=$V740,AS740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W740,$W740=\"\"),OR(AU$7=$V740,AT740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W740,$W740=\"\"),OR(AV$7=$V740,AU740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W740,$W740=\"\"),OR(AW$7=$V740,AV740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W740,$W740=\"\"),OR(AX$7=$V740,AW740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W740,$W740=\"\"),OR(AY$7=$V740,AX740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W740,$W740=\"\"),OR(AZ$7=$V740,AY740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W740,$W740=\"\"),OR(BA$7=$V740,AZ740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W740,$W740=\"\"),OR(BB$7=$V740,BA740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W740,$W740=\"\"),OR(BC$7=$V740,BB740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W740,$W740=\"\"),OR(BD$7=$V740,BC740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W740,$W740=\"\"),OR(BE$7=$V740,BD740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W740,$W740=\"\"),OR(BF$7=$V740,BE740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W740,$W740=\"\"),OR(BG$7=$V740,BF740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W740,$W740=\"\"),OR(BH$7=$V740,BG740<>\" \")),$S740*$J740*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[734,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A741,1)),\"\",INDEX(Database[Project Name],A741,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A741,1)),\"\",INDEX(Database[Watershed],$A741,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A741,1)),\"\",INDEX(Database[BMP Type],$A741,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A741,1)),\"\",INDEX(Database[BMP Sub-type],$A741,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A741,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A741,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A741,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A741,1))","v":""},{"$f":"IF(H741=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G741,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H741=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G741,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H741=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G741,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A741,1)),\"\",INDEX(Database[BMP Size],$A741,1))","v":""},{"$f":"IF(B741=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G741,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A741,1)),\"\",INDEX(Database[Service Level],$A741,1))","v":""},{"$f":"IF(B741=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G741,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B741=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G741,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A741,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A741,1))","v":""},{"$f":"IF(B741=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G741,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A741,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A741,1))","v":""},"",{"$f":"IF(B741=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G741,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A741,1)),\"\",INDEX(Database[Comments (text)],$A741,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A741,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A741,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A741,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A741,1))","v":""},{"$f":"IF($X$7=$V741,$S$8*J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W741,$W741=\"\"),OR(Y$7=$V741,X741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W741,$W741=\"\"),OR(Z$7=$V741,Y741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W741,$W741=\"\"),OR(AA$7=$V741,Z741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W741,$W741=\"\"),OR(AB$7=$V741,AA741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W741,$W741=\"\"),OR(AC$7=$V741,AB741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W741,$W741=\"\"),OR(AD$7=$V741,AC741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W741,$W741=\"\"),OR(AE$7=$V741,AD741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W741,$W741=\"\"),OR(AF$7=$V741,AE741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W741,$W741=\"\"),OR(AG$7=$V741,AF741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W741,$W741=\"\"),OR(AH$7=$V741,AG741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W741,$W741=\"\"),OR(AI$7=$V741,AH741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W741,$W741=\"\"),OR(AJ$7=$V741,AI741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W741,$W741=\"\"),OR(AK$7=$V741,AJ741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W741,$W741=\"\"),OR(AL$7=$V741,AK741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W741,$W741=\"\"),OR(AM$7=$V741,AL741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W741,$W741=\"\"),OR(AN$7=$V741,AM741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W741,$W741=\"\"),OR(AO$7=$V741,AN741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W741,$W741=\"\"),OR(AP$7=$V741,AO741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W741,$W741=\"\"),OR(AQ$7=$V741,AP741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W741,$W741=\"\"),OR(AR$7=$V741,AQ741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W741,$W741=\"\"),OR(AS$7=$V741,AR741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W741,$W741=\"\"),OR(AT$7=$V741,AS741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W741,$W741=\"\"),OR(AU$7=$V741,AT741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W741,$W741=\"\"),OR(AV$7=$V741,AU741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W741,$W741=\"\"),OR(AW$7=$V741,AV741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W741,$W741=\"\"),OR(AX$7=$V741,AW741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W741,$W741=\"\"),OR(AY$7=$V741,AX741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W741,$W741=\"\"),OR(AZ$7=$V741,AY741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W741,$W741=\"\"),OR(BA$7=$V741,AZ741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W741,$W741=\"\"),OR(BB$7=$V741,BA741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W741,$W741=\"\"),OR(BC$7=$V741,BB741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W741,$W741=\"\"),OR(BD$7=$V741,BC741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W741,$W741=\"\"),OR(BE$7=$V741,BD741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W741,$W741=\"\"),OR(BF$7=$V741,BE741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W741,$W741=\"\"),OR(BG$7=$V741,BF741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W741,$W741=\"\"),OR(BH$7=$V741,BG741<>\" \")),$S741*$J741*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[735,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A742,1)),\"\",INDEX(Database[Project Name],A742,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A742,1)),\"\",INDEX(Database[Watershed],$A742,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A742,1)),\"\",INDEX(Database[BMP Type],$A742,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A742,1)),\"\",INDEX(Database[BMP Sub-type],$A742,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A742,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A742,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A742,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A742,1))","v":""},{"$f":"IF(H742=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G742,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H742=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G742,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H742=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G742,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A742,1)),\"\",INDEX(Database[BMP Size],$A742,1))","v":""},{"$f":"IF(B742=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G742,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A742,1)),\"\",INDEX(Database[Service Level],$A742,1))","v":""},{"$f":"IF(B742=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G742,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B742=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G742,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A742,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A742,1))","v":""},{"$f":"IF(B742=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G742,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A742,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A742,1))","v":""},"",{"$f":"IF(B742=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G742,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A742,1)),\"\",INDEX(Database[Comments (text)],$A742,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A742,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A742,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A742,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A742,1))","v":""},{"$f":"IF($X$7=$V742,$S$8*J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W742,$W742=\"\"),OR(Y$7=$V742,X742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W742,$W742=\"\"),OR(Z$7=$V742,Y742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W742,$W742=\"\"),OR(AA$7=$V742,Z742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W742,$W742=\"\"),OR(AB$7=$V742,AA742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W742,$W742=\"\"),OR(AC$7=$V742,AB742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W742,$W742=\"\"),OR(AD$7=$V742,AC742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W742,$W742=\"\"),OR(AE$7=$V742,AD742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W742,$W742=\"\"),OR(AF$7=$V742,AE742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W742,$W742=\"\"),OR(AG$7=$V742,AF742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W742,$W742=\"\"),OR(AH$7=$V742,AG742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W742,$W742=\"\"),OR(AI$7=$V742,AH742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W742,$W742=\"\"),OR(AJ$7=$V742,AI742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W742,$W742=\"\"),OR(AK$7=$V742,AJ742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W742,$W742=\"\"),OR(AL$7=$V742,AK742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W742,$W742=\"\"),OR(AM$7=$V742,AL742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W742,$W742=\"\"),OR(AN$7=$V742,AM742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W742,$W742=\"\"),OR(AO$7=$V742,AN742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W742,$W742=\"\"),OR(AP$7=$V742,AO742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W742,$W742=\"\"),OR(AQ$7=$V742,AP742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W742,$W742=\"\"),OR(AR$7=$V742,AQ742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W742,$W742=\"\"),OR(AS$7=$V742,AR742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W742,$W742=\"\"),OR(AT$7=$V742,AS742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W742,$W742=\"\"),OR(AU$7=$V742,AT742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W742,$W742=\"\"),OR(AV$7=$V742,AU742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W742,$W742=\"\"),OR(AW$7=$V742,AV742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W742,$W742=\"\"),OR(AX$7=$V742,AW742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W742,$W742=\"\"),OR(AY$7=$V742,AX742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W742,$W742=\"\"),OR(AZ$7=$V742,AY742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W742,$W742=\"\"),OR(BA$7=$V742,AZ742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W742,$W742=\"\"),OR(BB$7=$V742,BA742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W742,$W742=\"\"),OR(BC$7=$V742,BB742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W742,$W742=\"\"),OR(BD$7=$V742,BC742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W742,$W742=\"\"),OR(BE$7=$V742,BD742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W742,$W742=\"\"),OR(BF$7=$V742,BE742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W742,$W742=\"\"),OR(BG$7=$V742,BF742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W742,$W742=\"\"),OR(BH$7=$V742,BG742<>\" \")),$S742*$J742*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[736,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A743,1)),\"\",INDEX(Database[Project Name],A743,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A743,1)),\"\",INDEX(Database[Watershed],$A743,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A743,1)),\"\",INDEX(Database[BMP Type],$A743,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A743,1)),\"\",INDEX(Database[BMP Sub-type],$A743,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A743,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A743,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A743,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A743,1))","v":""},{"$f":"IF(H743=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G743,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H743=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G743,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H743=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G743,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A743,1)),\"\",INDEX(Database[BMP Size],$A743,1))","v":""},{"$f":"IF(B743=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G743,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A743,1)),\"\",INDEX(Database[Service Level],$A743,1))","v":""},{"$f":"IF(B743=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G743,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B743=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G743,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A743,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A743,1))","v":""},{"$f":"IF(B743=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G743,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A743,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A743,1))","v":""},"",{"$f":"IF(B743=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G743,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A743,1)),\"\",INDEX(Database[Comments (text)],$A743,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A743,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A743,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A743,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A743,1))","v":""},{"$f":"IF($X$7=$V743,$S$8*J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W743,$W743=\"\"),OR(Y$7=$V743,X743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W743,$W743=\"\"),OR(Z$7=$V743,Y743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W743,$W743=\"\"),OR(AA$7=$V743,Z743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W743,$W743=\"\"),OR(AB$7=$V743,AA743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W743,$W743=\"\"),OR(AC$7=$V743,AB743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W743,$W743=\"\"),OR(AD$7=$V743,AC743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W743,$W743=\"\"),OR(AE$7=$V743,AD743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W743,$W743=\"\"),OR(AF$7=$V743,AE743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W743,$W743=\"\"),OR(AG$7=$V743,AF743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W743,$W743=\"\"),OR(AH$7=$V743,AG743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W743,$W743=\"\"),OR(AI$7=$V743,AH743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W743,$W743=\"\"),OR(AJ$7=$V743,AI743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W743,$W743=\"\"),OR(AK$7=$V743,AJ743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W743,$W743=\"\"),OR(AL$7=$V743,AK743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W743,$W743=\"\"),OR(AM$7=$V743,AL743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W743,$W743=\"\"),OR(AN$7=$V743,AM743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W743,$W743=\"\"),OR(AO$7=$V743,AN743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W743,$W743=\"\"),OR(AP$7=$V743,AO743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W743,$W743=\"\"),OR(AQ$7=$V743,AP743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W743,$W743=\"\"),OR(AR$7=$V743,AQ743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W743,$W743=\"\"),OR(AS$7=$V743,AR743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W743,$W743=\"\"),OR(AT$7=$V743,AS743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W743,$W743=\"\"),OR(AU$7=$V743,AT743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W743,$W743=\"\"),OR(AV$7=$V743,AU743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W743,$W743=\"\"),OR(AW$7=$V743,AV743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W743,$W743=\"\"),OR(AX$7=$V743,AW743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W743,$W743=\"\"),OR(AY$7=$V743,AX743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W743,$W743=\"\"),OR(AZ$7=$V743,AY743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W743,$W743=\"\"),OR(BA$7=$V743,AZ743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W743,$W743=\"\"),OR(BB$7=$V743,BA743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W743,$W743=\"\"),OR(BC$7=$V743,BB743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W743,$W743=\"\"),OR(BD$7=$V743,BC743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W743,$W743=\"\"),OR(BE$7=$V743,BD743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W743,$W743=\"\"),OR(BF$7=$V743,BE743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W743,$W743=\"\"),OR(BG$7=$V743,BF743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W743,$W743=\"\"),OR(BH$7=$V743,BG743<>\" \")),$S743*$J743*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[737,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A744,1)),\"\",INDEX(Database[Project Name],A744,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A744,1)),\"\",INDEX(Database[Watershed],$A744,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A744,1)),\"\",INDEX(Database[BMP Type],$A744,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A744,1)),\"\",INDEX(Database[BMP Sub-type],$A744,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A744,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A744,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A744,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A744,1))","v":""},{"$f":"IF(H744=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G744,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H744=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G744,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H744=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G744,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A744,1)),\"\",INDEX(Database[BMP Size],$A744,1))","v":""},{"$f":"IF(B744=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G744,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A744,1)),\"\",INDEX(Database[Service Level],$A744,1))","v":""},{"$f":"IF(B744=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G744,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B744=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G744,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A744,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A744,1))","v":""},{"$f":"IF(B744=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G744,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A744,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A744,1))","v":""},"",{"$f":"IF(B744=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G744,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A744,1)),\"\",INDEX(Database[Comments (text)],$A744,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A744,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A744,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A744,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A744,1))","v":""},{"$f":"IF($X$7=$V744,$S$8*J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W744,$W744=\"\"),OR(Y$7=$V744,X744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W744,$W744=\"\"),OR(Z$7=$V744,Y744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W744,$W744=\"\"),OR(AA$7=$V744,Z744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W744,$W744=\"\"),OR(AB$7=$V744,AA744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W744,$W744=\"\"),OR(AC$7=$V744,AB744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W744,$W744=\"\"),OR(AD$7=$V744,AC744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W744,$W744=\"\"),OR(AE$7=$V744,AD744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W744,$W744=\"\"),OR(AF$7=$V744,AE744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W744,$W744=\"\"),OR(AG$7=$V744,AF744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W744,$W744=\"\"),OR(AH$7=$V744,AG744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W744,$W744=\"\"),OR(AI$7=$V744,AH744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W744,$W744=\"\"),OR(AJ$7=$V744,AI744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W744,$W744=\"\"),OR(AK$7=$V744,AJ744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W744,$W744=\"\"),OR(AL$7=$V744,AK744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W744,$W744=\"\"),OR(AM$7=$V744,AL744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W744,$W744=\"\"),OR(AN$7=$V744,AM744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W744,$W744=\"\"),OR(AO$7=$V744,AN744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W744,$W744=\"\"),OR(AP$7=$V744,AO744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W744,$W744=\"\"),OR(AQ$7=$V744,AP744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W744,$W744=\"\"),OR(AR$7=$V744,AQ744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W744,$W744=\"\"),OR(AS$7=$V744,AR744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W744,$W744=\"\"),OR(AT$7=$V744,AS744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W744,$W744=\"\"),OR(AU$7=$V744,AT744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W744,$W744=\"\"),OR(AV$7=$V744,AU744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W744,$W744=\"\"),OR(AW$7=$V744,AV744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W744,$W744=\"\"),OR(AX$7=$V744,AW744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W744,$W744=\"\"),OR(AY$7=$V744,AX744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W744,$W744=\"\"),OR(AZ$7=$V744,AY744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W744,$W744=\"\"),OR(BA$7=$V744,AZ744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W744,$W744=\"\"),OR(BB$7=$V744,BA744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W744,$W744=\"\"),OR(BC$7=$V744,BB744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W744,$W744=\"\"),OR(BD$7=$V744,BC744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W744,$W744=\"\"),OR(BE$7=$V744,BD744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W744,$W744=\"\"),OR(BF$7=$V744,BE744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W744,$W744=\"\"),OR(BG$7=$V744,BF744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W744,$W744=\"\"),OR(BH$7=$V744,BG744<>\" \")),$S744*$J744*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[738,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A745,1)),\"\",INDEX(Database[Project Name],A745,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A745,1)),\"\",INDEX(Database[Watershed],$A745,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A745,1)),\"\",INDEX(Database[BMP Type],$A745,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A745,1)),\"\",INDEX(Database[BMP Sub-type],$A745,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A745,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A745,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A745,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A745,1))","v":""},{"$f":"IF(H745=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G745,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H745=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G745,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H745=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G745,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A745,1)),\"\",INDEX(Database[BMP Size],$A745,1))","v":""},{"$f":"IF(B745=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G745,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A745,1)),\"\",INDEX(Database[Service Level],$A745,1))","v":""},{"$f":"IF(B745=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G745,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B745=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G745,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A745,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A745,1))","v":""},{"$f":"IF(B745=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G745,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A745,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A745,1))","v":""},"",{"$f":"IF(B745=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G745,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A745,1)),\"\",INDEX(Database[Comments (text)],$A745,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A745,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A745,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A745,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A745,1))","v":""},{"$f":"IF($X$7=$V745,$S$8*J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W745,$W745=\"\"),OR(Y$7=$V745,X745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W745,$W745=\"\"),OR(Z$7=$V745,Y745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W745,$W745=\"\"),OR(AA$7=$V745,Z745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W745,$W745=\"\"),OR(AB$7=$V745,AA745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W745,$W745=\"\"),OR(AC$7=$V745,AB745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W745,$W745=\"\"),OR(AD$7=$V745,AC745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W745,$W745=\"\"),OR(AE$7=$V745,AD745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W745,$W745=\"\"),OR(AF$7=$V745,AE745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W745,$W745=\"\"),OR(AG$7=$V745,AF745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W745,$W745=\"\"),OR(AH$7=$V745,AG745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W745,$W745=\"\"),OR(AI$7=$V745,AH745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W745,$W745=\"\"),OR(AJ$7=$V745,AI745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W745,$W745=\"\"),OR(AK$7=$V745,AJ745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W745,$W745=\"\"),OR(AL$7=$V745,AK745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W745,$W745=\"\"),OR(AM$7=$V745,AL745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W745,$W745=\"\"),OR(AN$7=$V745,AM745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W745,$W745=\"\"),OR(AO$7=$V745,AN745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W745,$W745=\"\"),OR(AP$7=$V745,AO745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W745,$W745=\"\"),OR(AQ$7=$V745,AP745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W745,$W745=\"\"),OR(AR$7=$V745,AQ745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W745,$W745=\"\"),OR(AS$7=$V745,AR745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W745,$W745=\"\"),OR(AT$7=$V745,AS745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W745,$W745=\"\"),OR(AU$7=$V745,AT745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W745,$W745=\"\"),OR(AV$7=$V745,AU745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W745,$W745=\"\"),OR(AW$7=$V745,AV745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W745,$W745=\"\"),OR(AX$7=$V745,AW745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W745,$W745=\"\"),OR(AY$7=$V745,AX745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W745,$W745=\"\"),OR(AZ$7=$V745,AY745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W745,$W745=\"\"),OR(BA$7=$V745,AZ745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W745,$W745=\"\"),OR(BB$7=$V745,BA745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W745,$W745=\"\"),OR(BC$7=$V745,BB745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W745,$W745=\"\"),OR(BD$7=$V745,BC745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W745,$W745=\"\"),OR(BE$7=$V745,BD745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W745,$W745=\"\"),OR(BF$7=$V745,BE745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W745,$W745=\"\"),OR(BG$7=$V745,BF745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W745,$W745=\"\"),OR(BH$7=$V745,BG745<>\" \")),$S745*$J745*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[739,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A746,1)),\"\",INDEX(Database[Project Name],A746,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A746,1)),\"\",INDEX(Database[Watershed],$A746,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A746,1)),\"\",INDEX(Database[BMP Type],$A746,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A746,1)),\"\",INDEX(Database[BMP Sub-type],$A746,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A746,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A746,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A746,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A746,1))","v":""},{"$f":"IF(H746=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G746,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H746=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G746,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H746=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G746,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A746,1)),\"\",INDEX(Database[BMP Size],$A746,1))","v":""},{"$f":"IF(B746=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G746,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A746,1)),\"\",INDEX(Database[Service Level],$A746,1))","v":""},{"$f":"IF(B746=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G746,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B746=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G746,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A746,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A746,1))","v":""},{"$f":"IF(B746=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G746,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A746,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A746,1))","v":""},"",{"$f":"IF(B746=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G746,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A746,1)),\"\",INDEX(Database[Comments (text)],$A746,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A746,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A746,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A746,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A746,1))","v":""},{"$f":"IF($X$7=$V746,$S$8*J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W746,$W746=\"\"),OR(Y$7=$V746,X746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W746,$W746=\"\"),OR(Z$7=$V746,Y746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W746,$W746=\"\"),OR(AA$7=$V746,Z746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W746,$W746=\"\"),OR(AB$7=$V746,AA746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W746,$W746=\"\"),OR(AC$7=$V746,AB746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W746,$W746=\"\"),OR(AD$7=$V746,AC746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W746,$W746=\"\"),OR(AE$7=$V746,AD746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W746,$W746=\"\"),OR(AF$7=$V746,AE746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W746,$W746=\"\"),OR(AG$7=$V746,AF746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W746,$W746=\"\"),OR(AH$7=$V746,AG746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W746,$W746=\"\"),OR(AI$7=$V746,AH746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W746,$W746=\"\"),OR(AJ$7=$V746,AI746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W746,$W746=\"\"),OR(AK$7=$V746,AJ746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W746,$W746=\"\"),OR(AL$7=$V746,AK746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W746,$W746=\"\"),OR(AM$7=$V746,AL746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W746,$W746=\"\"),OR(AN$7=$V746,AM746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W746,$W746=\"\"),OR(AO$7=$V746,AN746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W746,$W746=\"\"),OR(AP$7=$V746,AO746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W746,$W746=\"\"),OR(AQ$7=$V746,AP746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W746,$W746=\"\"),OR(AR$7=$V746,AQ746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W746,$W746=\"\"),OR(AS$7=$V746,AR746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W746,$W746=\"\"),OR(AT$7=$V746,AS746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W746,$W746=\"\"),OR(AU$7=$V746,AT746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W746,$W746=\"\"),OR(AV$7=$V746,AU746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W746,$W746=\"\"),OR(AW$7=$V746,AV746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W746,$W746=\"\"),OR(AX$7=$V746,AW746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W746,$W746=\"\"),OR(AY$7=$V746,AX746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W746,$W746=\"\"),OR(AZ$7=$V746,AY746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W746,$W746=\"\"),OR(BA$7=$V746,AZ746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W746,$W746=\"\"),OR(BB$7=$V746,BA746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W746,$W746=\"\"),OR(BC$7=$V746,BB746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W746,$W746=\"\"),OR(BD$7=$V746,BC746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W746,$W746=\"\"),OR(BE$7=$V746,BD746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W746,$W746=\"\"),OR(BF$7=$V746,BE746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W746,$W746=\"\"),OR(BG$7=$V746,BF746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W746,$W746=\"\"),OR(BH$7=$V746,BG746<>\" \")),$S746*$J746*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[740,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A747,1)),\"\",INDEX(Database[Project Name],A747,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A747,1)),\"\",INDEX(Database[Watershed],$A747,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A747,1)),\"\",INDEX(Database[BMP Type],$A747,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A747,1)),\"\",INDEX(Database[BMP Sub-type],$A747,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A747,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A747,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A747,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A747,1))","v":""},{"$f":"IF(H747=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G747,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H747=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G747,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H747=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G747,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A747,1)),\"\",INDEX(Database[BMP Size],$A747,1))","v":""},{"$f":"IF(B747=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G747,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A747,1)),\"\",INDEX(Database[Service Level],$A747,1))","v":""},{"$f":"IF(B747=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G747,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B747=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G747,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A747,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A747,1))","v":""},{"$f":"IF(B747=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G747,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A747,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A747,1))","v":""},"",{"$f":"IF(B747=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G747,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A747,1)),\"\",INDEX(Database[Comments (text)],$A747,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A747,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A747,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A747,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A747,1))","v":""},{"$f":"IF($X$7=$V747,$S$8*J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W747,$W747=\"\"),OR(Y$7=$V747,X747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W747,$W747=\"\"),OR(Z$7=$V747,Y747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W747,$W747=\"\"),OR(AA$7=$V747,Z747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W747,$W747=\"\"),OR(AB$7=$V747,AA747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W747,$W747=\"\"),OR(AC$7=$V747,AB747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W747,$W747=\"\"),OR(AD$7=$V747,AC747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W747,$W747=\"\"),OR(AE$7=$V747,AD747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W747,$W747=\"\"),OR(AF$7=$V747,AE747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W747,$W747=\"\"),OR(AG$7=$V747,AF747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W747,$W747=\"\"),OR(AH$7=$V747,AG747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W747,$W747=\"\"),OR(AI$7=$V747,AH747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W747,$W747=\"\"),OR(AJ$7=$V747,AI747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W747,$W747=\"\"),OR(AK$7=$V747,AJ747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W747,$W747=\"\"),OR(AL$7=$V747,AK747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W747,$W747=\"\"),OR(AM$7=$V747,AL747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W747,$W747=\"\"),OR(AN$7=$V747,AM747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W747,$W747=\"\"),OR(AO$7=$V747,AN747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W747,$W747=\"\"),OR(AP$7=$V747,AO747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W747,$W747=\"\"),OR(AQ$7=$V747,AP747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W747,$W747=\"\"),OR(AR$7=$V747,AQ747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W747,$W747=\"\"),OR(AS$7=$V747,AR747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W747,$W747=\"\"),OR(AT$7=$V747,AS747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W747,$W747=\"\"),OR(AU$7=$V747,AT747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W747,$W747=\"\"),OR(AV$7=$V747,AU747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W747,$W747=\"\"),OR(AW$7=$V747,AV747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W747,$W747=\"\"),OR(AX$7=$V747,AW747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W747,$W747=\"\"),OR(AY$7=$V747,AX747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W747,$W747=\"\"),OR(AZ$7=$V747,AY747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W747,$W747=\"\"),OR(BA$7=$V747,AZ747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W747,$W747=\"\"),OR(BB$7=$V747,BA747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W747,$W747=\"\"),OR(BC$7=$V747,BB747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W747,$W747=\"\"),OR(BD$7=$V747,BC747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W747,$W747=\"\"),OR(BE$7=$V747,BD747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W747,$W747=\"\"),OR(BF$7=$V747,BE747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W747,$W747=\"\"),OR(BG$7=$V747,BF747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W747,$W747=\"\"),OR(BH$7=$V747,BG747<>\" \")),$S747*$J747*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[741,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A748,1)),\"\",INDEX(Database[Project Name],A748,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A748,1)),\"\",INDEX(Database[Watershed],$A748,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A748,1)),\"\",INDEX(Database[BMP Type],$A748,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A748,1)),\"\",INDEX(Database[BMP Sub-type],$A748,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A748,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A748,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A748,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A748,1))","v":""},{"$f":"IF(H748=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G748,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H748=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G748,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H748=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G748,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A748,1)),\"\",INDEX(Database[BMP Size],$A748,1))","v":""},{"$f":"IF(B748=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G748,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A748,1)),\"\",INDEX(Database[Service Level],$A748,1))","v":""},{"$f":"IF(B748=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G748,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B748=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G748,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A748,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A748,1))","v":""},{"$f":"IF(B748=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G748,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A748,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A748,1))","v":""},"",{"$f":"IF(B748=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G748,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A748,1)),\"\",INDEX(Database[Comments (text)],$A748,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A748,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A748,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A748,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A748,1))","v":""},{"$f":"IF($X$7=$V748,$S$8*J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W748,$W748=\"\"),OR(Y$7=$V748,X748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W748,$W748=\"\"),OR(Z$7=$V748,Y748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W748,$W748=\"\"),OR(AA$7=$V748,Z748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W748,$W748=\"\"),OR(AB$7=$V748,AA748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W748,$W748=\"\"),OR(AC$7=$V748,AB748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W748,$W748=\"\"),OR(AD$7=$V748,AC748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W748,$W748=\"\"),OR(AE$7=$V748,AD748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W748,$W748=\"\"),OR(AF$7=$V748,AE748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W748,$W748=\"\"),OR(AG$7=$V748,AF748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W748,$W748=\"\"),OR(AH$7=$V748,AG748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W748,$W748=\"\"),OR(AI$7=$V748,AH748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W748,$W748=\"\"),OR(AJ$7=$V748,AI748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W748,$W748=\"\"),OR(AK$7=$V748,AJ748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W748,$W748=\"\"),OR(AL$7=$V748,AK748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W748,$W748=\"\"),OR(AM$7=$V748,AL748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W748,$W748=\"\"),OR(AN$7=$V748,AM748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W748,$W748=\"\"),OR(AO$7=$V748,AN748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W748,$W748=\"\"),OR(AP$7=$V748,AO748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W748,$W748=\"\"),OR(AQ$7=$V748,AP748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W748,$W748=\"\"),OR(AR$7=$V748,AQ748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W748,$W748=\"\"),OR(AS$7=$V748,AR748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W748,$W748=\"\"),OR(AT$7=$V748,AS748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W748,$W748=\"\"),OR(AU$7=$V748,AT748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W748,$W748=\"\"),OR(AV$7=$V748,AU748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W748,$W748=\"\"),OR(AW$7=$V748,AV748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W748,$W748=\"\"),OR(AX$7=$V748,AW748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W748,$W748=\"\"),OR(AY$7=$V748,AX748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W748,$W748=\"\"),OR(AZ$7=$V748,AY748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W748,$W748=\"\"),OR(BA$7=$V748,AZ748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W748,$W748=\"\"),OR(BB$7=$V748,BA748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W748,$W748=\"\"),OR(BC$7=$V748,BB748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W748,$W748=\"\"),OR(BD$7=$V748,BC748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W748,$W748=\"\"),OR(BE$7=$V748,BD748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W748,$W748=\"\"),OR(BF$7=$V748,BE748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W748,$W748=\"\"),OR(BG$7=$V748,BF748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W748,$W748=\"\"),OR(BH$7=$V748,BG748<>\" \")),$S748*$J748*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[742,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A749,1)),\"\",INDEX(Database[Project Name],A749,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A749,1)),\"\",INDEX(Database[Watershed],$A749,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A749,1)),\"\",INDEX(Database[BMP Type],$A749,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A749,1)),\"\",INDEX(Database[BMP Sub-type],$A749,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A749,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A749,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A749,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A749,1))","v":""},{"$f":"IF(H749=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G749,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H749=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G749,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H749=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G749,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A749,1)),\"\",INDEX(Database[BMP Size],$A749,1))","v":""},{"$f":"IF(B749=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G749,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A749,1)),\"\",INDEX(Database[Service Level],$A749,1))","v":""},{"$f":"IF(B749=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G749,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B749=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G749,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A749,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A749,1))","v":""},{"$f":"IF(B749=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G749,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A749,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A749,1))","v":""},"",{"$f":"IF(B749=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G749,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A749,1)),\"\",INDEX(Database[Comments (text)],$A749,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A749,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A749,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A749,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A749,1))","v":""},{"$f":"IF($X$7=$V749,$S$8*J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W749,$W749=\"\"),OR(Y$7=$V749,X749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W749,$W749=\"\"),OR(Z$7=$V749,Y749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W749,$W749=\"\"),OR(AA$7=$V749,Z749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W749,$W749=\"\"),OR(AB$7=$V749,AA749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W749,$W749=\"\"),OR(AC$7=$V749,AB749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W749,$W749=\"\"),OR(AD$7=$V749,AC749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W749,$W749=\"\"),OR(AE$7=$V749,AD749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W749,$W749=\"\"),OR(AF$7=$V749,AE749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W749,$W749=\"\"),OR(AG$7=$V749,AF749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W749,$W749=\"\"),OR(AH$7=$V749,AG749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W749,$W749=\"\"),OR(AI$7=$V749,AH749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W749,$W749=\"\"),OR(AJ$7=$V749,AI749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W749,$W749=\"\"),OR(AK$7=$V749,AJ749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W749,$W749=\"\"),OR(AL$7=$V749,AK749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W749,$W749=\"\"),OR(AM$7=$V749,AL749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W749,$W749=\"\"),OR(AN$7=$V749,AM749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W749,$W749=\"\"),OR(AO$7=$V749,AN749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W749,$W749=\"\"),OR(AP$7=$V749,AO749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W749,$W749=\"\"),OR(AQ$7=$V749,AP749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W749,$W749=\"\"),OR(AR$7=$V749,AQ749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W749,$W749=\"\"),OR(AS$7=$V749,AR749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W749,$W749=\"\"),OR(AT$7=$V749,AS749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W749,$W749=\"\"),OR(AU$7=$V749,AT749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W749,$W749=\"\"),OR(AV$7=$V749,AU749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W749,$W749=\"\"),OR(AW$7=$V749,AV749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W749,$W749=\"\"),OR(AX$7=$V749,AW749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W749,$W749=\"\"),OR(AY$7=$V749,AX749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W749,$W749=\"\"),OR(AZ$7=$V749,AY749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W749,$W749=\"\"),OR(BA$7=$V749,AZ749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W749,$W749=\"\"),OR(BB$7=$V749,BA749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W749,$W749=\"\"),OR(BC$7=$V749,BB749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W749,$W749=\"\"),OR(BD$7=$V749,BC749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W749,$W749=\"\"),OR(BE$7=$V749,BD749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W749,$W749=\"\"),OR(BF$7=$V749,BE749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W749,$W749=\"\"),OR(BG$7=$V749,BF749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W749,$W749=\"\"),OR(BH$7=$V749,BG749<>\" \")),$S749*$J749*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[743,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A750,1)),\"\",INDEX(Database[Project Name],A750,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A750,1)),\"\",INDEX(Database[Watershed],$A750,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A750,1)),\"\",INDEX(Database[BMP Type],$A750,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A750,1)),\"\",INDEX(Database[BMP Sub-type],$A750,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A750,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A750,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A750,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A750,1))","v":""},{"$f":"IF(H750=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G750,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H750=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G750,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H750=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G750,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A750,1)),\"\",INDEX(Database[BMP Size],$A750,1))","v":""},{"$f":"IF(B750=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G750,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A750,1)),\"\",INDEX(Database[Service Level],$A750,1))","v":""},{"$f":"IF(B750=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G750,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B750=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G750,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A750,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A750,1))","v":""},{"$f":"IF(B750=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G750,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A750,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A750,1))","v":""},"",{"$f":"IF(B750=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G750,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A750,1)),\"\",INDEX(Database[Comments (text)],$A750,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A750,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A750,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A750,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A750,1))","v":""},{"$f":"IF($X$7=$V750,$S$8*J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W750,$W750=\"\"),OR(Y$7=$V750,X750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W750,$W750=\"\"),OR(Z$7=$V750,Y750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W750,$W750=\"\"),OR(AA$7=$V750,Z750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W750,$W750=\"\"),OR(AB$7=$V750,AA750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W750,$W750=\"\"),OR(AC$7=$V750,AB750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W750,$W750=\"\"),OR(AD$7=$V750,AC750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W750,$W750=\"\"),OR(AE$7=$V750,AD750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W750,$W750=\"\"),OR(AF$7=$V750,AE750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W750,$W750=\"\"),OR(AG$7=$V750,AF750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W750,$W750=\"\"),OR(AH$7=$V750,AG750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W750,$W750=\"\"),OR(AI$7=$V750,AH750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W750,$W750=\"\"),OR(AJ$7=$V750,AI750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W750,$W750=\"\"),OR(AK$7=$V750,AJ750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W750,$W750=\"\"),OR(AL$7=$V750,AK750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W750,$W750=\"\"),OR(AM$7=$V750,AL750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W750,$W750=\"\"),OR(AN$7=$V750,AM750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W750,$W750=\"\"),OR(AO$7=$V750,AN750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W750,$W750=\"\"),OR(AP$7=$V750,AO750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W750,$W750=\"\"),OR(AQ$7=$V750,AP750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W750,$W750=\"\"),OR(AR$7=$V750,AQ750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W750,$W750=\"\"),OR(AS$7=$V750,AR750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W750,$W750=\"\"),OR(AT$7=$V750,AS750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W750,$W750=\"\"),OR(AU$7=$V750,AT750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W750,$W750=\"\"),OR(AV$7=$V750,AU750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W750,$W750=\"\"),OR(AW$7=$V750,AV750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W750,$W750=\"\"),OR(AX$7=$V750,AW750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W750,$W750=\"\"),OR(AY$7=$V750,AX750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W750,$W750=\"\"),OR(AZ$7=$V750,AY750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W750,$W750=\"\"),OR(BA$7=$V750,AZ750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W750,$W750=\"\"),OR(BB$7=$V750,BA750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W750,$W750=\"\"),OR(BC$7=$V750,BB750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W750,$W750=\"\"),OR(BD$7=$V750,BC750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W750,$W750=\"\"),OR(BE$7=$V750,BD750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W750,$W750=\"\"),OR(BF$7=$V750,BE750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W750,$W750=\"\"),OR(BG$7=$V750,BF750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W750,$W750=\"\"),OR(BH$7=$V750,BG750<>\" \")),$S750*$J750*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[744,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A751,1)),\"\",INDEX(Database[Project Name],A751,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A751,1)),\"\",INDEX(Database[Watershed],$A751,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A751,1)),\"\",INDEX(Database[BMP Type],$A751,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A751,1)),\"\",INDEX(Database[BMP Sub-type],$A751,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A751,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A751,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A751,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A751,1))","v":""},{"$f":"IF(H751=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G751,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H751=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G751,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H751=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G751,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A751,1)),\"\",INDEX(Database[BMP Size],$A751,1))","v":""},{"$f":"IF(B751=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G751,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A751,1)),\"\",INDEX(Database[Service Level],$A751,1))","v":""},{"$f":"IF(B751=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G751,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B751=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G751,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A751,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A751,1))","v":""},{"$f":"IF(B751=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G751,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A751,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A751,1))","v":""},"",{"$f":"IF(B751=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G751,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A751,1)),\"\",INDEX(Database[Comments (text)],$A751,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A751,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A751,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A751,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A751,1))","v":""},{"$f":"IF($X$7=$V751,$S$8*J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W751,$W751=\"\"),OR(Y$7=$V751,X751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W751,$W751=\"\"),OR(Z$7=$V751,Y751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W751,$W751=\"\"),OR(AA$7=$V751,Z751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W751,$W751=\"\"),OR(AB$7=$V751,AA751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W751,$W751=\"\"),OR(AC$7=$V751,AB751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W751,$W751=\"\"),OR(AD$7=$V751,AC751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W751,$W751=\"\"),OR(AE$7=$V751,AD751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W751,$W751=\"\"),OR(AF$7=$V751,AE751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W751,$W751=\"\"),OR(AG$7=$V751,AF751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W751,$W751=\"\"),OR(AH$7=$V751,AG751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W751,$W751=\"\"),OR(AI$7=$V751,AH751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W751,$W751=\"\"),OR(AJ$7=$V751,AI751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W751,$W751=\"\"),OR(AK$7=$V751,AJ751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W751,$W751=\"\"),OR(AL$7=$V751,AK751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W751,$W751=\"\"),OR(AM$7=$V751,AL751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W751,$W751=\"\"),OR(AN$7=$V751,AM751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W751,$W751=\"\"),OR(AO$7=$V751,AN751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W751,$W751=\"\"),OR(AP$7=$V751,AO751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W751,$W751=\"\"),OR(AQ$7=$V751,AP751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W751,$W751=\"\"),OR(AR$7=$V751,AQ751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W751,$W751=\"\"),OR(AS$7=$V751,AR751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W751,$W751=\"\"),OR(AT$7=$V751,AS751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W751,$W751=\"\"),OR(AU$7=$V751,AT751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W751,$W751=\"\"),OR(AV$7=$V751,AU751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W751,$W751=\"\"),OR(AW$7=$V751,AV751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W751,$W751=\"\"),OR(AX$7=$V751,AW751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W751,$W751=\"\"),OR(AY$7=$V751,AX751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W751,$W751=\"\"),OR(AZ$7=$V751,AY751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W751,$W751=\"\"),OR(BA$7=$V751,AZ751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W751,$W751=\"\"),OR(BB$7=$V751,BA751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W751,$W751=\"\"),OR(BC$7=$V751,BB751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W751,$W751=\"\"),OR(BD$7=$V751,BC751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W751,$W751=\"\"),OR(BE$7=$V751,BD751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W751,$W751=\"\"),OR(BF$7=$V751,BE751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W751,$W751=\"\"),OR(BG$7=$V751,BF751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W751,$W751=\"\"),OR(BH$7=$V751,BG751<>\" \")),$S751*$J751*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[745,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A752,1)),\"\",INDEX(Database[Project Name],A752,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A752,1)),\"\",INDEX(Database[Watershed],$A752,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A752,1)),\"\",INDEX(Database[BMP Type],$A752,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A752,1)),\"\",INDEX(Database[BMP Sub-type],$A752,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A752,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A752,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A752,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A752,1))","v":""},{"$f":"IF(H752=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G752,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H752=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G752,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H752=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G752,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A752,1)),\"\",INDEX(Database[BMP Size],$A752,1))","v":""},{"$f":"IF(B752=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G752,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A752,1)),\"\",INDEX(Database[Service Level],$A752,1))","v":""},{"$f":"IF(B752=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G752,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B752=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G752,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A752,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A752,1))","v":""},{"$f":"IF(B752=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G752,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A752,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A752,1))","v":""},"",{"$f":"IF(B752=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G752,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A752,1)),\"\",INDEX(Database[Comments (text)],$A752,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A752,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A752,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A752,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A752,1))","v":""},{"$f":"IF($X$7=$V752,$S$8*J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W752,$W752=\"\"),OR(Y$7=$V752,X752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W752,$W752=\"\"),OR(Z$7=$V752,Y752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W752,$W752=\"\"),OR(AA$7=$V752,Z752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W752,$W752=\"\"),OR(AB$7=$V752,AA752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W752,$W752=\"\"),OR(AC$7=$V752,AB752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W752,$W752=\"\"),OR(AD$7=$V752,AC752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W752,$W752=\"\"),OR(AE$7=$V752,AD752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W752,$W752=\"\"),OR(AF$7=$V752,AE752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W752,$W752=\"\"),OR(AG$7=$V752,AF752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W752,$W752=\"\"),OR(AH$7=$V752,AG752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W752,$W752=\"\"),OR(AI$7=$V752,AH752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W752,$W752=\"\"),OR(AJ$7=$V752,AI752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W752,$W752=\"\"),OR(AK$7=$V752,AJ752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W752,$W752=\"\"),OR(AL$7=$V752,AK752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W752,$W752=\"\"),OR(AM$7=$V752,AL752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W752,$W752=\"\"),OR(AN$7=$V752,AM752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W752,$W752=\"\"),OR(AO$7=$V752,AN752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W752,$W752=\"\"),OR(AP$7=$V752,AO752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W752,$W752=\"\"),OR(AQ$7=$V752,AP752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W752,$W752=\"\"),OR(AR$7=$V752,AQ752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W752,$W752=\"\"),OR(AS$7=$V752,AR752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W752,$W752=\"\"),OR(AT$7=$V752,AS752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W752,$W752=\"\"),OR(AU$7=$V752,AT752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W752,$W752=\"\"),OR(AV$7=$V752,AU752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W752,$W752=\"\"),OR(AW$7=$V752,AV752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W752,$W752=\"\"),OR(AX$7=$V752,AW752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W752,$W752=\"\"),OR(AY$7=$V752,AX752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W752,$W752=\"\"),OR(AZ$7=$V752,AY752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W752,$W752=\"\"),OR(BA$7=$V752,AZ752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W752,$W752=\"\"),OR(BB$7=$V752,BA752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W752,$W752=\"\"),OR(BC$7=$V752,BB752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W752,$W752=\"\"),OR(BD$7=$V752,BC752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W752,$W752=\"\"),OR(BE$7=$V752,BD752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W752,$W752=\"\"),OR(BF$7=$V752,BE752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W752,$W752=\"\"),OR(BG$7=$V752,BF752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W752,$W752=\"\"),OR(BH$7=$V752,BG752<>\" \")),$S752*$J752*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[746,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A753,1)),\"\",INDEX(Database[Project Name],A753,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A753,1)),\"\",INDEX(Database[Watershed],$A753,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A753,1)),\"\",INDEX(Database[BMP Type],$A753,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A753,1)),\"\",INDEX(Database[BMP Sub-type],$A753,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A753,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A753,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A753,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A753,1))","v":""},{"$f":"IF(H753=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G753,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H753=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G753,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H753=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G753,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A753,1)),\"\",INDEX(Database[BMP Size],$A753,1))","v":""},{"$f":"IF(B753=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G753,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A753,1)),\"\",INDEX(Database[Service Level],$A753,1))","v":""},{"$f":"IF(B753=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G753,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B753=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G753,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A753,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A753,1))","v":""},{"$f":"IF(B753=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G753,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A753,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A753,1))","v":""},"",{"$f":"IF(B753=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G753,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A753,1)),\"\",INDEX(Database[Comments (text)],$A753,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A753,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A753,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A753,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A753,1))","v":""},{"$f":"IF($X$7=$V753,$S$8*J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W753,$W753=\"\"),OR(Y$7=$V753,X753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W753,$W753=\"\"),OR(Z$7=$V753,Y753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W753,$W753=\"\"),OR(AA$7=$V753,Z753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W753,$W753=\"\"),OR(AB$7=$V753,AA753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W753,$W753=\"\"),OR(AC$7=$V753,AB753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W753,$W753=\"\"),OR(AD$7=$V753,AC753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W753,$W753=\"\"),OR(AE$7=$V753,AD753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W753,$W753=\"\"),OR(AF$7=$V753,AE753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W753,$W753=\"\"),OR(AG$7=$V753,AF753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W753,$W753=\"\"),OR(AH$7=$V753,AG753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W753,$W753=\"\"),OR(AI$7=$V753,AH753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W753,$W753=\"\"),OR(AJ$7=$V753,AI753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W753,$W753=\"\"),OR(AK$7=$V753,AJ753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W753,$W753=\"\"),OR(AL$7=$V753,AK753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W753,$W753=\"\"),OR(AM$7=$V753,AL753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W753,$W753=\"\"),OR(AN$7=$V753,AM753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W753,$W753=\"\"),OR(AO$7=$V753,AN753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W753,$W753=\"\"),OR(AP$7=$V753,AO753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W753,$W753=\"\"),OR(AQ$7=$V753,AP753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W753,$W753=\"\"),OR(AR$7=$V753,AQ753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W753,$W753=\"\"),OR(AS$7=$V753,AR753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W753,$W753=\"\"),OR(AT$7=$V753,AS753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W753,$W753=\"\"),OR(AU$7=$V753,AT753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W753,$W753=\"\"),OR(AV$7=$V753,AU753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W753,$W753=\"\"),OR(AW$7=$V753,AV753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W753,$W753=\"\"),OR(AX$7=$V753,AW753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W753,$W753=\"\"),OR(AY$7=$V753,AX753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W753,$W753=\"\"),OR(AZ$7=$V753,AY753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W753,$W753=\"\"),OR(BA$7=$V753,AZ753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W753,$W753=\"\"),OR(BB$7=$V753,BA753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W753,$W753=\"\"),OR(BC$7=$V753,BB753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W753,$W753=\"\"),OR(BD$7=$V753,BC753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W753,$W753=\"\"),OR(BE$7=$V753,BD753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W753,$W753=\"\"),OR(BF$7=$V753,BE753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W753,$W753=\"\"),OR(BG$7=$V753,BF753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W753,$W753=\"\"),OR(BH$7=$V753,BG753<>\" \")),$S753*$J753*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[747,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A754,1)),\"\",INDEX(Database[Project Name],A754,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A754,1)),\"\",INDEX(Database[Watershed],$A754,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A754,1)),\"\",INDEX(Database[BMP Type],$A754,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A754,1)),\"\",INDEX(Database[BMP Sub-type],$A754,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A754,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A754,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A754,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A754,1))","v":""},{"$f":"IF(H754=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G754,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H754=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G754,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H754=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G754,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A754,1)),\"\",INDEX(Database[BMP Size],$A754,1))","v":""},{"$f":"IF(B754=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G754,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A754,1)),\"\",INDEX(Database[Service Level],$A754,1))","v":""},{"$f":"IF(B754=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G754,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B754=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G754,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A754,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A754,1))","v":""},{"$f":"IF(B754=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G754,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A754,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A754,1))","v":""},"",{"$f":"IF(B754=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G754,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A754,1)),\"\",INDEX(Database[Comments (text)],$A754,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A754,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A754,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A754,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A754,1))","v":""},{"$f":"IF($X$7=$V754,$S$8*J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W754,$W754=\"\"),OR(Y$7=$V754,X754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W754,$W754=\"\"),OR(Z$7=$V754,Y754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W754,$W754=\"\"),OR(AA$7=$V754,Z754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W754,$W754=\"\"),OR(AB$7=$V754,AA754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W754,$W754=\"\"),OR(AC$7=$V754,AB754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W754,$W754=\"\"),OR(AD$7=$V754,AC754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W754,$W754=\"\"),OR(AE$7=$V754,AD754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W754,$W754=\"\"),OR(AF$7=$V754,AE754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W754,$W754=\"\"),OR(AG$7=$V754,AF754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W754,$W754=\"\"),OR(AH$7=$V754,AG754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W754,$W754=\"\"),OR(AI$7=$V754,AH754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W754,$W754=\"\"),OR(AJ$7=$V754,AI754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W754,$W754=\"\"),OR(AK$7=$V754,AJ754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W754,$W754=\"\"),OR(AL$7=$V754,AK754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W754,$W754=\"\"),OR(AM$7=$V754,AL754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W754,$W754=\"\"),OR(AN$7=$V754,AM754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W754,$W754=\"\"),OR(AO$7=$V754,AN754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W754,$W754=\"\"),OR(AP$7=$V754,AO754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W754,$W754=\"\"),OR(AQ$7=$V754,AP754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W754,$W754=\"\"),OR(AR$7=$V754,AQ754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W754,$W754=\"\"),OR(AS$7=$V754,AR754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W754,$W754=\"\"),OR(AT$7=$V754,AS754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W754,$W754=\"\"),OR(AU$7=$V754,AT754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W754,$W754=\"\"),OR(AV$7=$V754,AU754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W754,$W754=\"\"),OR(AW$7=$V754,AV754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W754,$W754=\"\"),OR(AX$7=$V754,AW754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W754,$W754=\"\"),OR(AY$7=$V754,AX754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W754,$W754=\"\"),OR(AZ$7=$V754,AY754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W754,$W754=\"\"),OR(BA$7=$V754,AZ754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W754,$W754=\"\"),OR(BB$7=$V754,BA754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W754,$W754=\"\"),OR(BC$7=$V754,BB754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W754,$W754=\"\"),OR(BD$7=$V754,BC754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W754,$W754=\"\"),OR(BE$7=$V754,BD754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W754,$W754=\"\"),OR(BF$7=$V754,BE754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W754,$W754=\"\"),OR(BG$7=$V754,BF754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W754,$W754=\"\"),OR(BH$7=$V754,BG754<>\" \")),$S754*$J754*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[748,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A755,1)),\"\",INDEX(Database[Project Name],A755,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A755,1)),\"\",INDEX(Database[Watershed],$A755,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A755,1)),\"\",INDEX(Database[BMP Type],$A755,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A755,1)),\"\",INDEX(Database[BMP Sub-type],$A755,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A755,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A755,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A755,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A755,1))","v":""},{"$f":"IF(H755=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G755,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H755=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G755,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H755=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G755,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A755,1)),\"\",INDEX(Database[BMP Size],$A755,1))","v":""},{"$f":"IF(B755=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G755,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A755,1)),\"\",INDEX(Database[Service Level],$A755,1))","v":""},{"$f":"IF(B755=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G755,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B755=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G755,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A755,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A755,1))","v":""},{"$f":"IF(B755=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G755,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A755,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A755,1))","v":""},"",{"$f":"IF(B755=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G755,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A755,1)),\"\",INDEX(Database[Comments (text)],$A755,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A755,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A755,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A755,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A755,1))","v":""},{"$f":"IF($X$7=$V755,$S$8*J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W755,$W755=\"\"),OR(Y$7=$V755,X755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W755,$W755=\"\"),OR(Z$7=$V755,Y755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W755,$W755=\"\"),OR(AA$7=$V755,Z755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W755,$W755=\"\"),OR(AB$7=$V755,AA755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W755,$W755=\"\"),OR(AC$7=$V755,AB755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W755,$W755=\"\"),OR(AD$7=$V755,AC755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W755,$W755=\"\"),OR(AE$7=$V755,AD755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W755,$W755=\"\"),OR(AF$7=$V755,AE755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W755,$W755=\"\"),OR(AG$7=$V755,AF755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W755,$W755=\"\"),OR(AH$7=$V755,AG755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W755,$W755=\"\"),OR(AI$7=$V755,AH755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W755,$W755=\"\"),OR(AJ$7=$V755,AI755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W755,$W755=\"\"),OR(AK$7=$V755,AJ755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W755,$W755=\"\"),OR(AL$7=$V755,AK755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W755,$W755=\"\"),OR(AM$7=$V755,AL755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W755,$W755=\"\"),OR(AN$7=$V755,AM755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W755,$W755=\"\"),OR(AO$7=$V755,AN755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W755,$W755=\"\"),OR(AP$7=$V755,AO755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W755,$W755=\"\"),OR(AQ$7=$V755,AP755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W755,$W755=\"\"),OR(AR$7=$V755,AQ755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W755,$W755=\"\"),OR(AS$7=$V755,AR755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W755,$W755=\"\"),OR(AT$7=$V755,AS755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W755,$W755=\"\"),OR(AU$7=$V755,AT755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W755,$W755=\"\"),OR(AV$7=$V755,AU755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W755,$W755=\"\"),OR(AW$7=$V755,AV755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W755,$W755=\"\"),OR(AX$7=$V755,AW755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W755,$W755=\"\"),OR(AY$7=$V755,AX755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W755,$W755=\"\"),OR(AZ$7=$V755,AY755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W755,$W755=\"\"),OR(BA$7=$V755,AZ755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W755,$W755=\"\"),OR(BB$7=$V755,BA755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W755,$W755=\"\"),OR(BC$7=$V755,BB755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W755,$W755=\"\"),OR(BD$7=$V755,BC755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W755,$W755=\"\"),OR(BE$7=$V755,BD755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W755,$W755=\"\"),OR(BF$7=$V755,BE755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W755,$W755=\"\"),OR(BG$7=$V755,BF755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W755,$W755=\"\"),OR(BH$7=$V755,BG755<>\" \")),$S755*$J755*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[749,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A756,1)),\"\",INDEX(Database[Project Name],A756,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A756,1)),\"\",INDEX(Database[Watershed],$A756,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A756,1)),\"\",INDEX(Database[BMP Type],$A756,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A756,1)),\"\",INDEX(Database[BMP Sub-type],$A756,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A756,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A756,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A756,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A756,1))","v":""},{"$f":"IF(H756=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G756,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H756=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G756,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H756=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G756,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A756,1)),\"\",INDEX(Database[BMP Size],$A756,1))","v":""},{"$f":"IF(B756=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G756,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A756,1)),\"\",INDEX(Database[Service Level],$A756,1))","v":""},{"$f":"IF(B756=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G756,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B756=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G756,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A756,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A756,1))","v":""},{"$f":"IF(B756=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G756,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A756,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A756,1))","v":""},"",{"$f":"IF(B756=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G756,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A756,1)),\"\",INDEX(Database[Comments (text)],$A756,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A756,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A756,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A756,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A756,1))","v":""},{"$f":"IF($X$7=$V756,$S$8*J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W756,$W756=\"\"),OR(Y$7=$V756,X756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W756,$W756=\"\"),OR(Z$7=$V756,Y756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W756,$W756=\"\"),OR(AA$7=$V756,Z756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W756,$W756=\"\"),OR(AB$7=$V756,AA756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W756,$W756=\"\"),OR(AC$7=$V756,AB756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W756,$W756=\"\"),OR(AD$7=$V756,AC756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W756,$W756=\"\"),OR(AE$7=$V756,AD756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W756,$W756=\"\"),OR(AF$7=$V756,AE756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W756,$W756=\"\"),OR(AG$7=$V756,AF756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W756,$W756=\"\"),OR(AH$7=$V756,AG756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W756,$W756=\"\"),OR(AI$7=$V756,AH756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W756,$W756=\"\"),OR(AJ$7=$V756,AI756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W756,$W756=\"\"),OR(AK$7=$V756,AJ756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W756,$W756=\"\"),OR(AL$7=$V756,AK756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W756,$W756=\"\"),OR(AM$7=$V756,AL756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W756,$W756=\"\"),OR(AN$7=$V756,AM756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W756,$W756=\"\"),OR(AO$7=$V756,AN756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W756,$W756=\"\"),OR(AP$7=$V756,AO756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W756,$W756=\"\"),OR(AQ$7=$V756,AP756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W756,$W756=\"\"),OR(AR$7=$V756,AQ756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W756,$W756=\"\"),OR(AS$7=$V756,AR756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W756,$W756=\"\"),OR(AT$7=$V756,AS756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W756,$W756=\"\"),OR(AU$7=$V756,AT756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W756,$W756=\"\"),OR(AV$7=$V756,AU756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W756,$W756=\"\"),OR(AW$7=$V756,AV756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W756,$W756=\"\"),OR(AX$7=$V756,AW756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W756,$W756=\"\"),OR(AY$7=$V756,AX756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W756,$W756=\"\"),OR(AZ$7=$V756,AY756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W756,$W756=\"\"),OR(BA$7=$V756,AZ756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W756,$W756=\"\"),OR(BB$7=$V756,BA756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W756,$W756=\"\"),OR(BC$7=$V756,BB756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W756,$W756=\"\"),OR(BD$7=$V756,BC756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W756,$W756=\"\"),OR(BE$7=$V756,BD756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W756,$W756=\"\"),OR(BF$7=$V756,BE756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W756,$W756=\"\"),OR(BG$7=$V756,BF756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W756,$W756=\"\"),OR(BH$7=$V756,BG756<>\" \")),$S756*$J756*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[750,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A757,1)),\"\",INDEX(Database[Project Name],A757,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A757,1)),\"\",INDEX(Database[Watershed],$A757,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A757,1)),\"\",INDEX(Database[BMP Type],$A757,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A757,1)),\"\",INDEX(Database[BMP Sub-type],$A757,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A757,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A757,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A757,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A757,1))","v":""},{"$f":"IF(H757=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G757,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H757=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G757,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H757=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G757,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A757,1)),\"\",INDEX(Database[BMP Size],$A757,1))","v":""},{"$f":"IF(B757=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G757,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A757,1)),\"\",INDEX(Database[Service Level],$A757,1))","v":""},{"$f":"IF(B757=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G757,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B757=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G757,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A757,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A757,1))","v":""},{"$f":"IF(B757=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G757,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A757,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A757,1))","v":""},"",{"$f":"IF(B757=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G757,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A757,1)),\"\",INDEX(Database[Comments (text)],$A757,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A757,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A757,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A757,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A757,1))","v":""},{"$f":"IF($X$7=$V757,$S$8*J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W757,$W757=\"\"),OR(Y$7=$V757,X757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W757,$W757=\"\"),OR(Z$7=$V757,Y757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W757,$W757=\"\"),OR(AA$7=$V757,Z757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W757,$W757=\"\"),OR(AB$7=$V757,AA757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W757,$W757=\"\"),OR(AC$7=$V757,AB757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W757,$W757=\"\"),OR(AD$7=$V757,AC757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W757,$W757=\"\"),OR(AE$7=$V757,AD757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W757,$W757=\"\"),OR(AF$7=$V757,AE757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W757,$W757=\"\"),OR(AG$7=$V757,AF757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W757,$W757=\"\"),OR(AH$7=$V757,AG757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W757,$W757=\"\"),OR(AI$7=$V757,AH757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W757,$W757=\"\"),OR(AJ$7=$V757,AI757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W757,$W757=\"\"),OR(AK$7=$V757,AJ757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W757,$W757=\"\"),OR(AL$7=$V757,AK757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W757,$W757=\"\"),OR(AM$7=$V757,AL757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W757,$W757=\"\"),OR(AN$7=$V757,AM757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W757,$W757=\"\"),OR(AO$7=$V757,AN757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W757,$W757=\"\"),OR(AP$7=$V757,AO757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W757,$W757=\"\"),OR(AQ$7=$V757,AP757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W757,$W757=\"\"),OR(AR$7=$V757,AQ757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W757,$W757=\"\"),OR(AS$7=$V757,AR757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W757,$W757=\"\"),OR(AT$7=$V757,AS757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W757,$W757=\"\"),OR(AU$7=$V757,AT757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W757,$W757=\"\"),OR(AV$7=$V757,AU757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W757,$W757=\"\"),OR(AW$7=$V757,AV757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W757,$W757=\"\"),OR(AX$7=$V757,AW757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W757,$W757=\"\"),OR(AY$7=$V757,AX757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W757,$W757=\"\"),OR(AZ$7=$V757,AY757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W757,$W757=\"\"),OR(BA$7=$V757,AZ757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W757,$W757=\"\"),OR(BB$7=$V757,BA757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W757,$W757=\"\"),OR(BC$7=$V757,BB757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W757,$W757=\"\"),OR(BD$7=$V757,BC757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W757,$W757=\"\"),OR(BE$7=$V757,BD757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W757,$W757=\"\"),OR(BF$7=$V757,BE757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W757,$W757=\"\"),OR(BG$7=$V757,BF757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W757,$W757=\"\"),OR(BH$7=$V757,BG757<>\" \")),$S757*$J757*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[751,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A758,1)),\"\",INDEX(Database[Project Name],A758,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A758,1)),\"\",INDEX(Database[Watershed],$A758,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A758,1)),\"\",INDEX(Database[BMP Type],$A758,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A758,1)),\"\",INDEX(Database[BMP Sub-type],$A758,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A758,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A758,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A758,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A758,1))","v":""},{"$f":"IF(H758=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G758,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H758=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G758,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H758=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G758,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A758,1)),\"\",INDEX(Database[BMP Size],$A758,1))","v":""},{"$f":"IF(B758=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G758,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A758,1)),\"\",INDEX(Database[Service Level],$A758,1))","v":""},{"$f":"IF(B758=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G758,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B758=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G758,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A758,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A758,1))","v":""},{"$f":"IF(B758=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G758,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A758,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A758,1))","v":""},"",{"$f":"IF(B758=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G758,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A758,1)),\"\",INDEX(Database[Comments (text)],$A758,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A758,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A758,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A758,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A758,1))","v":""},{"$f":"IF($X$7=$V758,$S$8*J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W758,$W758=\"\"),OR(Y$7=$V758,X758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W758,$W758=\"\"),OR(Z$7=$V758,Y758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W758,$W758=\"\"),OR(AA$7=$V758,Z758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W758,$W758=\"\"),OR(AB$7=$V758,AA758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W758,$W758=\"\"),OR(AC$7=$V758,AB758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W758,$W758=\"\"),OR(AD$7=$V758,AC758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W758,$W758=\"\"),OR(AE$7=$V758,AD758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W758,$W758=\"\"),OR(AF$7=$V758,AE758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W758,$W758=\"\"),OR(AG$7=$V758,AF758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W758,$W758=\"\"),OR(AH$7=$V758,AG758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W758,$W758=\"\"),OR(AI$7=$V758,AH758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W758,$W758=\"\"),OR(AJ$7=$V758,AI758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W758,$W758=\"\"),OR(AK$7=$V758,AJ758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W758,$W758=\"\"),OR(AL$7=$V758,AK758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W758,$W758=\"\"),OR(AM$7=$V758,AL758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W758,$W758=\"\"),OR(AN$7=$V758,AM758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W758,$W758=\"\"),OR(AO$7=$V758,AN758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W758,$W758=\"\"),OR(AP$7=$V758,AO758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W758,$W758=\"\"),OR(AQ$7=$V758,AP758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W758,$W758=\"\"),OR(AR$7=$V758,AQ758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W758,$W758=\"\"),OR(AS$7=$V758,AR758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W758,$W758=\"\"),OR(AT$7=$V758,AS758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W758,$W758=\"\"),OR(AU$7=$V758,AT758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W758,$W758=\"\"),OR(AV$7=$V758,AU758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W758,$W758=\"\"),OR(AW$7=$V758,AV758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W758,$W758=\"\"),OR(AX$7=$V758,AW758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W758,$W758=\"\"),OR(AY$7=$V758,AX758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W758,$W758=\"\"),OR(AZ$7=$V758,AY758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W758,$W758=\"\"),OR(BA$7=$V758,AZ758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W758,$W758=\"\"),OR(BB$7=$V758,BA758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W758,$W758=\"\"),OR(BC$7=$V758,BB758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W758,$W758=\"\"),OR(BD$7=$V758,BC758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W758,$W758=\"\"),OR(BE$7=$V758,BD758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W758,$W758=\"\"),OR(BF$7=$V758,BE758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W758,$W758=\"\"),OR(BG$7=$V758,BF758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W758,$W758=\"\"),OR(BH$7=$V758,BG758<>\" \")),$S758*$J758*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[752,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A759,1)),\"\",INDEX(Database[Project Name],A759,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A759,1)),\"\",INDEX(Database[Watershed],$A759,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A759,1)),\"\",INDEX(Database[BMP Type],$A759,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A759,1)),\"\",INDEX(Database[BMP Sub-type],$A759,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A759,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A759,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A759,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A759,1))","v":""},{"$f":"IF(H759=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G759,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H759=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G759,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H759=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G759,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A759,1)),\"\",INDEX(Database[BMP Size],$A759,1))","v":""},{"$f":"IF(B759=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G759,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A759,1)),\"\",INDEX(Database[Service Level],$A759,1))","v":""},{"$f":"IF(B759=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G759,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B759=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G759,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A759,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A759,1))","v":""},{"$f":"IF(B759=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G759,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A759,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A759,1))","v":""},"",{"$f":"IF(B759=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G759,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A759,1)),\"\",INDEX(Database[Comments (text)],$A759,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A759,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A759,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A759,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A759,1))","v":""},{"$f":"IF($X$7=$V759,$S$8*J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W759,$W759=\"\"),OR(Y$7=$V759,X759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W759,$W759=\"\"),OR(Z$7=$V759,Y759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W759,$W759=\"\"),OR(AA$7=$V759,Z759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W759,$W759=\"\"),OR(AB$7=$V759,AA759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W759,$W759=\"\"),OR(AC$7=$V759,AB759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W759,$W759=\"\"),OR(AD$7=$V759,AC759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W759,$W759=\"\"),OR(AE$7=$V759,AD759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W759,$W759=\"\"),OR(AF$7=$V759,AE759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W759,$W759=\"\"),OR(AG$7=$V759,AF759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W759,$W759=\"\"),OR(AH$7=$V759,AG759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W759,$W759=\"\"),OR(AI$7=$V759,AH759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W759,$W759=\"\"),OR(AJ$7=$V759,AI759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W759,$W759=\"\"),OR(AK$7=$V759,AJ759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W759,$W759=\"\"),OR(AL$7=$V759,AK759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W759,$W759=\"\"),OR(AM$7=$V759,AL759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W759,$W759=\"\"),OR(AN$7=$V759,AM759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W759,$W759=\"\"),OR(AO$7=$V759,AN759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W759,$W759=\"\"),OR(AP$7=$V759,AO759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W759,$W759=\"\"),OR(AQ$7=$V759,AP759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W759,$W759=\"\"),OR(AR$7=$V759,AQ759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W759,$W759=\"\"),OR(AS$7=$V759,AR759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W759,$W759=\"\"),OR(AT$7=$V759,AS759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W759,$W759=\"\"),OR(AU$7=$V759,AT759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W759,$W759=\"\"),OR(AV$7=$V759,AU759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W759,$W759=\"\"),OR(AW$7=$V759,AV759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W759,$W759=\"\"),OR(AX$7=$V759,AW759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W759,$W759=\"\"),OR(AY$7=$V759,AX759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W759,$W759=\"\"),OR(AZ$7=$V759,AY759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W759,$W759=\"\"),OR(BA$7=$V759,AZ759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W759,$W759=\"\"),OR(BB$7=$V759,BA759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W759,$W759=\"\"),OR(BC$7=$V759,BB759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W759,$W759=\"\"),OR(BD$7=$V759,BC759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W759,$W759=\"\"),OR(BE$7=$V759,BD759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W759,$W759=\"\"),OR(BF$7=$V759,BE759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W759,$W759=\"\"),OR(BG$7=$V759,BF759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W759,$W759=\"\"),OR(BH$7=$V759,BG759<>\" \")),$S759*$J759*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[753,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A760,1)),\"\",INDEX(Database[Project Name],A760,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A760,1)),\"\",INDEX(Database[Watershed],$A760,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A760,1)),\"\",INDEX(Database[BMP Type],$A760,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A760,1)),\"\",INDEX(Database[BMP Sub-type],$A760,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A760,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A760,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A760,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A760,1))","v":""},{"$f":"IF(H760=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G760,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H760=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G760,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H760=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G760,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A760,1)),\"\",INDEX(Database[BMP Size],$A760,1))","v":""},{"$f":"IF(B760=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G760,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A760,1)),\"\",INDEX(Database[Service Level],$A760,1))","v":""},{"$f":"IF(B760=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G760,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B760=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G760,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A760,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A760,1))","v":""},{"$f":"IF(B760=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G760,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A760,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A760,1))","v":""},"",{"$f":"IF(B760=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G760,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A760,1)),\"\",INDEX(Database[Comments (text)],$A760,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A760,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A760,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A760,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A760,1))","v":""},{"$f":"IF($X$7=$V760,$S$8*J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W760,$W760=\"\"),OR(Y$7=$V760,X760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W760,$W760=\"\"),OR(Z$7=$V760,Y760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W760,$W760=\"\"),OR(AA$7=$V760,Z760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W760,$W760=\"\"),OR(AB$7=$V760,AA760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W760,$W760=\"\"),OR(AC$7=$V760,AB760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W760,$W760=\"\"),OR(AD$7=$V760,AC760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W760,$W760=\"\"),OR(AE$7=$V760,AD760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W760,$W760=\"\"),OR(AF$7=$V760,AE760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W760,$W760=\"\"),OR(AG$7=$V760,AF760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W760,$W760=\"\"),OR(AH$7=$V760,AG760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W760,$W760=\"\"),OR(AI$7=$V760,AH760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W760,$W760=\"\"),OR(AJ$7=$V760,AI760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W760,$W760=\"\"),OR(AK$7=$V760,AJ760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W760,$W760=\"\"),OR(AL$7=$V760,AK760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W760,$W760=\"\"),OR(AM$7=$V760,AL760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W760,$W760=\"\"),OR(AN$7=$V760,AM760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W760,$W760=\"\"),OR(AO$7=$V760,AN760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W760,$W760=\"\"),OR(AP$7=$V760,AO760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W760,$W760=\"\"),OR(AQ$7=$V760,AP760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W760,$W760=\"\"),OR(AR$7=$V760,AQ760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W760,$W760=\"\"),OR(AS$7=$V760,AR760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W760,$W760=\"\"),OR(AT$7=$V760,AS760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W760,$W760=\"\"),OR(AU$7=$V760,AT760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W760,$W760=\"\"),OR(AV$7=$V760,AU760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W760,$W760=\"\"),OR(AW$7=$V760,AV760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W760,$W760=\"\"),OR(AX$7=$V760,AW760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W760,$W760=\"\"),OR(AY$7=$V760,AX760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W760,$W760=\"\"),OR(AZ$7=$V760,AY760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W760,$W760=\"\"),OR(BA$7=$V760,AZ760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W760,$W760=\"\"),OR(BB$7=$V760,BA760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W760,$W760=\"\"),OR(BC$7=$V760,BB760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W760,$W760=\"\"),OR(BD$7=$V760,BC760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W760,$W760=\"\"),OR(BE$7=$V760,BD760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W760,$W760=\"\"),OR(BF$7=$V760,BE760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W760,$W760=\"\"),OR(BG$7=$V760,BF760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W760,$W760=\"\"),OR(BH$7=$V760,BG760<>\" \")),$S760*$J760*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[754,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A761,1)),\"\",INDEX(Database[Project Name],A761,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A761,1)),\"\",INDEX(Database[Watershed],$A761,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A761,1)),\"\",INDEX(Database[BMP Type],$A761,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A761,1)),\"\",INDEX(Database[BMP Sub-type],$A761,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A761,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A761,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A761,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A761,1))","v":""},{"$f":"IF(H761=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G761,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H761=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G761,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H761=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G761,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A761,1)),\"\",INDEX(Database[BMP Size],$A761,1))","v":""},{"$f":"IF(B761=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G761,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A761,1)),\"\",INDEX(Database[Service Level],$A761,1))","v":""},{"$f":"IF(B761=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G761,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B761=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G761,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A761,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A761,1))","v":""},{"$f":"IF(B761=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G761,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A761,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A761,1))","v":""},"",{"$f":"IF(B761=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G761,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A761,1)),\"\",INDEX(Database[Comments (text)],$A761,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A761,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A761,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A761,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A761,1))","v":""},{"$f":"IF($X$7=$V761,$S$8*J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W761,$W761=\"\"),OR(Y$7=$V761,X761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W761,$W761=\"\"),OR(Z$7=$V761,Y761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W761,$W761=\"\"),OR(AA$7=$V761,Z761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W761,$W761=\"\"),OR(AB$7=$V761,AA761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W761,$W761=\"\"),OR(AC$7=$V761,AB761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W761,$W761=\"\"),OR(AD$7=$V761,AC761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W761,$W761=\"\"),OR(AE$7=$V761,AD761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W761,$W761=\"\"),OR(AF$7=$V761,AE761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W761,$W761=\"\"),OR(AG$7=$V761,AF761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W761,$W761=\"\"),OR(AH$7=$V761,AG761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W761,$W761=\"\"),OR(AI$7=$V761,AH761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W761,$W761=\"\"),OR(AJ$7=$V761,AI761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W761,$W761=\"\"),OR(AK$7=$V761,AJ761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W761,$W761=\"\"),OR(AL$7=$V761,AK761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W761,$W761=\"\"),OR(AM$7=$V761,AL761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W761,$W761=\"\"),OR(AN$7=$V761,AM761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W761,$W761=\"\"),OR(AO$7=$V761,AN761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W761,$W761=\"\"),OR(AP$7=$V761,AO761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W761,$W761=\"\"),OR(AQ$7=$V761,AP761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W761,$W761=\"\"),OR(AR$7=$V761,AQ761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W761,$W761=\"\"),OR(AS$7=$V761,AR761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W761,$W761=\"\"),OR(AT$7=$V761,AS761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W761,$W761=\"\"),OR(AU$7=$V761,AT761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W761,$W761=\"\"),OR(AV$7=$V761,AU761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W761,$W761=\"\"),OR(AW$7=$V761,AV761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W761,$W761=\"\"),OR(AX$7=$V761,AW761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W761,$W761=\"\"),OR(AY$7=$V761,AX761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W761,$W761=\"\"),OR(AZ$7=$V761,AY761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W761,$W761=\"\"),OR(BA$7=$V761,AZ761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W761,$W761=\"\"),OR(BB$7=$V761,BA761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W761,$W761=\"\"),OR(BC$7=$V761,BB761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W761,$W761=\"\"),OR(BD$7=$V761,BC761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W761,$W761=\"\"),OR(BE$7=$V761,BD761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W761,$W761=\"\"),OR(BF$7=$V761,BE761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W761,$W761=\"\"),OR(BG$7=$V761,BF761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W761,$W761=\"\"),OR(BH$7=$V761,BG761<>\" \")),$S761*$J761*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[755,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A762,1)),\"\",INDEX(Database[Project Name],A762,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A762,1)),\"\",INDEX(Database[Watershed],$A762,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A762,1)),\"\",INDEX(Database[BMP Type],$A762,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A762,1)),\"\",INDEX(Database[BMP Sub-type],$A762,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A762,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A762,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A762,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A762,1))","v":""},{"$f":"IF(H762=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G762,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H762=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G762,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H762=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G762,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A762,1)),\"\",INDEX(Database[BMP Size],$A762,1))","v":""},{"$f":"IF(B762=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G762,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A762,1)),\"\",INDEX(Database[Service Level],$A762,1))","v":""},{"$f":"IF(B762=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G762,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B762=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G762,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A762,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A762,1))","v":""},{"$f":"IF(B762=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G762,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A762,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A762,1))","v":""},"",{"$f":"IF(B762=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G762,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A762,1)),\"\",INDEX(Database[Comments (text)],$A762,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A762,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A762,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A762,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A762,1))","v":""},{"$f":"IF($X$7=$V762,$S$8*J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W762,$W762=\"\"),OR(Y$7=$V762,X762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W762,$W762=\"\"),OR(Z$7=$V762,Y762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W762,$W762=\"\"),OR(AA$7=$V762,Z762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W762,$W762=\"\"),OR(AB$7=$V762,AA762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W762,$W762=\"\"),OR(AC$7=$V762,AB762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W762,$W762=\"\"),OR(AD$7=$V762,AC762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W762,$W762=\"\"),OR(AE$7=$V762,AD762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W762,$W762=\"\"),OR(AF$7=$V762,AE762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W762,$W762=\"\"),OR(AG$7=$V762,AF762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W762,$W762=\"\"),OR(AH$7=$V762,AG762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W762,$W762=\"\"),OR(AI$7=$V762,AH762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W762,$W762=\"\"),OR(AJ$7=$V762,AI762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W762,$W762=\"\"),OR(AK$7=$V762,AJ762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W762,$W762=\"\"),OR(AL$7=$V762,AK762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W762,$W762=\"\"),OR(AM$7=$V762,AL762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W762,$W762=\"\"),OR(AN$7=$V762,AM762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W762,$W762=\"\"),OR(AO$7=$V762,AN762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W762,$W762=\"\"),OR(AP$7=$V762,AO762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W762,$W762=\"\"),OR(AQ$7=$V762,AP762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W762,$W762=\"\"),OR(AR$7=$V762,AQ762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W762,$W762=\"\"),OR(AS$7=$V762,AR762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W762,$W762=\"\"),OR(AT$7=$V762,AS762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W762,$W762=\"\"),OR(AU$7=$V762,AT762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W762,$W762=\"\"),OR(AV$7=$V762,AU762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W762,$W762=\"\"),OR(AW$7=$V762,AV762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W762,$W762=\"\"),OR(AX$7=$V762,AW762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W762,$W762=\"\"),OR(AY$7=$V762,AX762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W762,$W762=\"\"),OR(AZ$7=$V762,AY762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W762,$W762=\"\"),OR(BA$7=$V762,AZ762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W762,$W762=\"\"),OR(BB$7=$V762,BA762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W762,$W762=\"\"),OR(BC$7=$V762,BB762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W762,$W762=\"\"),OR(BD$7=$V762,BC762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W762,$W762=\"\"),OR(BE$7=$V762,BD762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W762,$W762=\"\"),OR(BF$7=$V762,BE762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W762,$W762=\"\"),OR(BG$7=$V762,BF762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W762,$W762=\"\"),OR(BH$7=$V762,BG762<>\" \")),$S762*$J762*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[756,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A763,1)),\"\",INDEX(Database[Project Name],A763,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A763,1)),\"\",INDEX(Database[Watershed],$A763,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A763,1)),\"\",INDEX(Database[BMP Type],$A763,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A763,1)),\"\",INDEX(Database[BMP Sub-type],$A763,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A763,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A763,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A763,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A763,1))","v":""},{"$f":"IF(H763=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G763,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H763=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G763,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H763=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G763,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A763,1)),\"\",INDEX(Database[BMP Size],$A763,1))","v":""},{"$f":"IF(B763=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G763,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A763,1)),\"\",INDEX(Database[Service Level],$A763,1))","v":""},{"$f":"IF(B763=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G763,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B763=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G763,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A763,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A763,1))","v":""},{"$f":"IF(B763=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G763,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A763,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A763,1))","v":""},"",{"$f":"IF(B763=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G763,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A763,1)),\"\",INDEX(Database[Comments (text)],$A763,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A763,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A763,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A763,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A763,1))","v":""},{"$f":"IF($X$7=$V763,$S$8*J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W763,$W763=\"\"),OR(Y$7=$V763,X763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W763,$W763=\"\"),OR(Z$7=$V763,Y763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W763,$W763=\"\"),OR(AA$7=$V763,Z763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W763,$W763=\"\"),OR(AB$7=$V763,AA763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W763,$W763=\"\"),OR(AC$7=$V763,AB763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W763,$W763=\"\"),OR(AD$7=$V763,AC763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W763,$W763=\"\"),OR(AE$7=$V763,AD763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W763,$W763=\"\"),OR(AF$7=$V763,AE763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W763,$W763=\"\"),OR(AG$7=$V763,AF763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W763,$W763=\"\"),OR(AH$7=$V763,AG763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W763,$W763=\"\"),OR(AI$7=$V763,AH763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W763,$W763=\"\"),OR(AJ$7=$V763,AI763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W763,$W763=\"\"),OR(AK$7=$V763,AJ763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W763,$W763=\"\"),OR(AL$7=$V763,AK763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W763,$W763=\"\"),OR(AM$7=$V763,AL763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W763,$W763=\"\"),OR(AN$7=$V763,AM763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W763,$W763=\"\"),OR(AO$7=$V763,AN763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W763,$W763=\"\"),OR(AP$7=$V763,AO763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W763,$W763=\"\"),OR(AQ$7=$V763,AP763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W763,$W763=\"\"),OR(AR$7=$V763,AQ763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W763,$W763=\"\"),OR(AS$7=$V763,AR763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W763,$W763=\"\"),OR(AT$7=$V763,AS763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W763,$W763=\"\"),OR(AU$7=$V763,AT763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W763,$W763=\"\"),OR(AV$7=$V763,AU763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W763,$W763=\"\"),OR(AW$7=$V763,AV763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W763,$W763=\"\"),OR(AX$7=$V763,AW763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W763,$W763=\"\"),OR(AY$7=$V763,AX763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W763,$W763=\"\"),OR(AZ$7=$V763,AY763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W763,$W763=\"\"),OR(BA$7=$V763,AZ763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W763,$W763=\"\"),OR(BB$7=$V763,BA763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W763,$W763=\"\"),OR(BC$7=$V763,BB763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W763,$W763=\"\"),OR(BD$7=$V763,BC763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W763,$W763=\"\"),OR(BE$7=$V763,BD763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W763,$W763=\"\"),OR(BF$7=$V763,BE763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W763,$W763=\"\"),OR(BG$7=$V763,BF763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W763,$W763=\"\"),OR(BH$7=$V763,BG763<>\" \")),$S763*$J763*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[757,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A764,1)),\"\",INDEX(Database[Project Name],A764,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A764,1)),\"\",INDEX(Database[Watershed],$A764,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A764,1)),\"\",INDEX(Database[BMP Type],$A764,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A764,1)),\"\",INDEX(Database[BMP Sub-type],$A764,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A764,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A764,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A764,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A764,1))","v":""},{"$f":"IF(H764=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G764,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H764=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G764,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H764=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G764,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A764,1)),\"\",INDEX(Database[BMP Size],$A764,1))","v":""},{"$f":"IF(B764=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G764,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A764,1)),\"\",INDEX(Database[Service Level],$A764,1))","v":""},{"$f":"IF(B764=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G764,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B764=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G764,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A764,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A764,1))","v":""},{"$f":"IF(B764=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G764,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A764,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A764,1))","v":""},"",{"$f":"IF(B764=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G764,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A764,1)),\"\",INDEX(Database[Comments (text)],$A764,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A764,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A764,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A764,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A764,1))","v":""},{"$f":"IF($X$7=$V764,$S$8*J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W764,$W764=\"\"),OR(Y$7=$V764,X764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W764,$W764=\"\"),OR(Z$7=$V764,Y764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W764,$W764=\"\"),OR(AA$7=$V764,Z764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W764,$W764=\"\"),OR(AB$7=$V764,AA764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W764,$W764=\"\"),OR(AC$7=$V764,AB764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W764,$W764=\"\"),OR(AD$7=$V764,AC764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W764,$W764=\"\"),OR(AE$7=$V764,AD764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W764,$W764=\"\"),OR(AF$7=$V764,AE764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W764,$W764=\"\"),OR(AG$7=$V764,AF764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W764,$W764=\"\"),OR(AH$7=$V764,AG764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W764,$W764=\"\"),OR(AI$7=$V764,AH764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W764,$W764=\"\"),OR(AJ$7=$V764,AI764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W764,$W764=\"\"),OR(AK$7=$V764,AJ764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W764,$W764=\"\"),OR(AL$7=$V764,AK764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W764,$W764=\"\"),OR(AM$7=$V764,AL764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W764,$W764=\"\"),OR(AN$7=$V764,AM764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W764,$W764=\"\"),OR(AO$7=$V764,AN764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W764,$W764=\"\"),OR(AP$7=$V764,AO764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W764,$W764=\"\"),OR(AQ$7=$V764,AP764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W764,$W764=\"\"),OR(AR$7=$V764,AQ764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W764,$W764=\"\"),OR(AS$7=$V764,AR764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W764,$W764=\"\"),OR(AT$7=$V764,AS764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W764,$W764=\"\"),OR(AU$7=$V764,AT764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W764,$W764=\"\"),OR(AV$7=$V764,AU764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W764,$W764=\"\"),OR(AW$7=$V764,AV764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W764,$W764=\"\"),OR(AX$7=$V764,AW764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W764,$W764=\"\"),OR(AY$7=$V764,AX764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W764,$W764=\"\"),OR(AZ$7=$V764,AY764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W764,$W764=\"\"),OR(BA$7=$V764,AZ764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W764,$W764=\"\"),OR(BB$7=$V764,BA764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W764,$W764=\"\"),OR(BC$7=$V764,BB764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W764,$W764=\"\"),OR(BD$7=$V764,BC764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W764,$W764=\"\"),OR(BE$7=$V764,BD764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W764,$W764=\"\"),OR(BF$7=$V764,BE764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W764,$W764=\"\"),OR(BG$7=$V764,BF764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W764,$W764=\"\"),OR(BH$7=$V764,BG764<>\" \")),$S764*$J764*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[758,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A765,1)),\"\",INDEX(Database[Project Name],A765,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A765,1)),\"\",INDEX(Database[Watershed],$A765,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A765,1)),\"\",INDEX(Database[BMP Type],$A765,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A765,1)),\"\",INDEX(Database[BMP Sub-type],$A765,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A765,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A765,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A765,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A765,1))","v":""},{"$f":"IF(H765=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G765,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H765=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G765,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H765=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G765,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A765,1)),\"\",INDEX(Database[BMP Size],$A765,1))","v":""},{"$f":"IF(B765=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G765,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A765,1)),\"\",INDEX(Database[Service Level],$A765,1))","v":""},{"$f":"IF(B765=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G765,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B765=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G765,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A765,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A765,1))","v":""},{"$f":"IF(B765=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G765,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A765,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A765,1))","v":""},"",{"$f":"IF(B765=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G765,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A765,1)),\"\",INDEX(Database[Comments (text)],$A765,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A765,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A765,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A765,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A765,1))","v":""},{"$f":"IF($X$7=$V765,$S$8*J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W765,$W765=\"\"),OR(Y$7=$V765,X765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W765,$W765=\"\"),OR(Z$7=$V765,Y765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W765,$W765=\"\"),OR(AA$7=$V765,Z765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W765,$W765=\"\"),OR(AB$7=$V765,AA765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W765,$W765=\"\"),OR(AC$7=$V765,AB765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W765,$W765=\"\"),OR(AD$7=$V765,AC765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W765,$W765=\"\"),OR(AE$7=$V765,AD765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W765,$W765=\"\"),OR(AF$7=$V765,AE765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W765,$W765=\"\"),OR(AG$7=$V765,AF765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W765,$W765=\"\"),OR(AH$7=$V765,AG765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W765,$W765=\"\"),OR(AI$7=$V765,AH765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W765,$W765=\"\"),OR(AJ$7=$V765,AI765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W765,$W765=\"\"),OR(AK$7=$V765,AJ765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W765,$W765=\"\"),OR(AL$7=$V765,AK765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W765,$W765=\"\"),OR(AM$7=$V765,AL765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W765,$W765=\"\"),OR(AN$7=$V765,AM765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W765,$W765=\"\"),OR(AO$7=$V765,AN765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W765,$W765=\"\"),OR(AP$7=$V765,AO765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W765,$W765=\"\"),OR(AQ$7=$V765,AP765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W765,$W765=\"\"),OR(AR$7=$V765,AQ765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W765,$W765=\"\"),OR(AS$7=$V765,AR765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W765,$W765=\"\"),OR(AT$7=$V765,AS765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W765,$W765=\"\"),OR(AU$7=$V765,AT765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W765,$W765=\"\"),OR(AV$7=$V765,AU765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W765,$W765=\"\"),OR(AW$7=$V765,AV765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W765,$W765=\"\"),OR(AX$7=$V765,AW765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W765,$W765=\"\"),OR(AY$7=$V765,AX765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W765,$W765=\"\"),OR(AZ$7=$V765,AY765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W765,$W765=\"\"),OR(BA$7=$V765,AZ765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W765,$W765=\"\"),OR(BB$7=$V765,BA765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W765,$W765=\"\"),OR(BC$7=$V765,BB765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W765,$W765=\"\"),OR(BD$7=$V765,BC765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W765,$W765=\"\"),OR(BE$7=$V765,BD765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W765,$W765=\"\"),OR(BF$7=$V765,BE765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W765,$W765=\"\"),OR(BG$7=$V765,BF765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W765,$W765=\"\"),OR(BH$7=$V765,BG765<>\" \")),$S765*$J765*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[759,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A766,1)),\"\",INDEX(Database[Project Name],A766,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A766,1)),\"\",INDEX(Database[Watershed],$A766,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A766,1)),\"\",INDEX(Database[BMP Type],$A766,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A766,1)),\"\",INDEX(Database[BMP Sub-type],$A766,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A766,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A766,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A766,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A766,1))","v":""},{"$f":"IF(H766=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G766,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H766=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G766,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H766=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G766,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A766,1)),\"\",INDEX(Database[BMP Size],$A766,1))","v":""},{"$f":"IF(B766=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G766,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A766,1)),\"\",INDEX(Database[Service Level],$A766,1))","v":""},{"$f":"IF(B766=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G766,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B766=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G766,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A766,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A766,1))","v":""},{"$f":"IF(B766=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G766,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A766,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A766,1))","v":""},"",{"$f":"IF(B766=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G766,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A766,1)),\"\",INDEX(Database[Comments (text)],$A766,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A766,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A766,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A766,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A766,1))","v":""},{"$f":"IF($X$7=$V766,$S$8*J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W766,$W766=\"\"),OR(Y$7=$V766,X766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W766,$W766=\"\"),OR(Z$7=$V766,Y766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W766,$W766=\"\"),OR(AA$7=$V766,Z766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W766,$W766=\"\"),OR(AB$7=$V766,AA766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W766,$W766=\"\"),OR(AC$7=$V766,AB766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W766,$W766=\"\"),OR(AD$7=$V766,AC766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W766,$W766=\"\"),OR(AE$7=$V766,AD766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W766,$W766=\"\"),OR(AF$7=$V766,AE766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W766,$W766=\"\"),OR(AG$7=$V766,AF766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W766,$W766=\"\"),OR(AH$7=$V766,AG766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W766,$W766=\"\"),OR(AI$7=$V766,AH766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W766,$W766=\"\"),OR(AJ$7=$V766,AI766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W766,$W766=\"\"),OR(AK$7=$V766,AJ766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W766,$W766=\"\"),OR(AL$7=$V766,AK766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W766,$W766=\"\"),OR(AM$7=$V766,AL766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W766,$W766=\"\"),OR(AN$7=$V766,AM766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W766,$W766=\"\"),OR(AO$7=$V766,AN766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W766,$W766=\"\"),OR(AP$7=$V766,AO766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W766,$W766=\"\"),OR(AQ$7=$V766,AP766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W766,$W766=\"\"),OR(AR$7=$V766,AQ766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W766,$W766=\"\"),OR(AS$7=$V766,AR766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W766,$W766=\"\"),OR(AT$7=$V766,AS766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W766,$W766=\"\"),OR(AU$7=$V766,AT766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W766,$W766=\"\"),OR(AV$7=$V766,AU766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W766,$W766=\"\"),OR(AW$7=$V766,AV766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W766,$W766=\"\"),OR(AX$7=$V766,AW766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W766,$W766=\"\"),OR(AY$7=$V766,AX766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W766,$W766=\"\"),OR(AZ$7=$V766,AY766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W766,$W766=\"\"),OR(BA$7=$V766,AZ766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W766,$W766=\"\"),OR(BB$7=$V766,BA766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W766,$W766=\"\"),OR(BC$7=$V766,BB766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W766,$W766=\"\"),OR(BD$7=$V766,BC766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W766,$W766=\"\"),OR(BE$7=$V766,BD766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W766,$W766=\"\"),OR(BF$7=$V766,BE766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W766,$W766=\"\"),OR(BG$7=$V766,BF766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W766,$W766=\"\"),OR(BH$7=$V766,BG766<>\" \")),$S766*$J766*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[760,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A767,1)),\"\",INDEX(Database[Project Name],A767,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A767,1)),\"\",INDEX(Database[Watershed],$A767,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A767,1)),\"\",INDEX(Database[BMP Type],$A767,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A767,1)),\"\",INDEX(Database[BMP Sub-type],$A767,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A767,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A767,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A767,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A767,1))","v":""},{"$f":"IF(H767=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G767,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H767=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G767,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H767=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G767,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A767,1)),\"\",INDEX(Database[BMP Size],$A767,1))","v":""},{"$f":"IF(B767=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G767,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A767,1)),\"\",INDEX(Database[Service Level],$A767,1))","v":""},{"$f":"IF(B767=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G767,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B767=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G767,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A767,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A767,1))","v":""},{"$f":"IF(B767=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G767,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A767,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A767,1))","v":""},"",{"$f":"IF(B767=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G767,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A767,1)),\"\",INDEX(Database[Comments (text)],$A767,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A767,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A767,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A767,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A767,1))","v":""},{"$f":"IF($X$7=$V767,$S$8*J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W767,$W767=\"\"),OR(Y$7=$V767,X767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W767,$W767=\"\"),OR(Z$7=$V767,Y767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W767,$W767=\"\"),OR(AA$7=$V767,Z767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W767,$W767=\"\"),OR(AB$7=$V767,AA767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W767,$W767=\"\"),OR(AC$7=$V767,AB767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W767,$W767=\"\"),OR(AD$7=$V767,AC767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W767,$W767=\"\"),OR(AE$7=$V767,AD767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W767,$W767=\"\"),OR(AF$7=$V767,AE767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W767,$W767=\"\"),OR(AG$7=$V767,AF767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W767,$W767=\"\"),OR(AH$7=$V767,AG767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W767,$W767=\"\"),OR(AI$7=$V767,AH767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W767,$W767=\"\"),OR(AJ$7=$V767,AI767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W767,$W767=\"\"),OR(AK$7=$V767,AJ767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W767,$W767=\"\"),OR(AL$7=$V767,AK767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W767,$W767=\"\"),OR(AM$7=$V767,AL767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W767,$W767=\"\"),OR(AN$7=$V767,AM767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W767,$W767=\"\"),OR(AO$7=$V767,AN767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W767,$W767=\"\"),OR(AP$7=$V767,AO767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W767,$W767=\"\"),OR(AQ$7=$V767,AP767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W767,$W767=\"\"),OR(AR$7=$V767,AQ767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W767,$W767=\"\"),OR(AS$7=$V767,AR767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W767,$W767=\"\"),OR(AT$7=$V767,AS767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W767,$W767=\"\"),OR(AU$7=$V767,AT767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W767,$W767=\"\"),OR(AV$7=$V767,AU767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W767,$W767=\"\"),OR(AW$7=$V767,AV767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W767,$W767=\"\"),OR(AX$7=$V767,AW767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W767,$W767=\"\"),OR(AY$7=$V767,AX767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W767,$W767=\"\"),OR(AZ$7=$V767,AY767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W767,$W767=\"\"),OR(BA$7=$V767,AZ767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W767,$W767=\"\"),OR(BB$7=$V767,BA767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W767,$W767=\"\"),OR(BC$7=$V767,BB767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W767,$W767=\"\"),OR(BD$7=$V767,BC767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W767,$W767=\"\"),OR(BE$7=$V767,BD767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W767,$W767=\"\"),OR(BF$7=$V767,BE767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W767,$W767=\"\"),OR(BG$7=$V767,BF767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W767,$W767=\"\"),OR(BH$7=$V767,BG767<>\" \")),$S767*$J767*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[761,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A768,1)),\"\",INDEX(Database[Project Name],A768,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A768,1)),\"\",INDEX(Database[Watershed],$A768,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A768,1)),\"\",INDEX(Database[BMP Type],$A768,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A768,1)),\"\",INDEX(Database[BMP Sub-type],$A768,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A768,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A768,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A768,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A768,1))","v":""},{"$f":"IF(H768=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G768,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H768=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G768,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H768=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G768,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A768,1)),\"\",INDEX(Database[BMP Size],$A768,1))","v":""},{"$f":"IF(B768=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G768,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A768,1)),\"\",INDEX(Database[Service Level],$A768,1))","v":""},{"$f":"IF(B768=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G768,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B768=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G768,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A768,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A768,1))","v":""},{"$f":"IF(B768=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G768,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A768,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A768,1))","v":""},"",{"$f":"IF(B768=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G768,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A768,1)),\"\",INDEX(Database[Comments (text)],$A768,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A768,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A768,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A768,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A768,1))","v":""},{"$f":"IF($X$7=$V768,$S$8*J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W768,$W768=\"\"),OR(Y$7=$V768,X768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W768,$W768=\"\"),OR(Z$7=$V768,Y768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W768,$W768=\"\"),OR(AA$7=$V768,Z768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W768,$W768=\"\"),OR(AB$7=$V768,AA768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W768,$W768=\"\"),OR(AC$7=$V768,AB768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W768,$W768=\"\"),OR(AD$7=$V768,AC768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W768,$W768=\"\"),OR(AE$7=$V768,AD768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W768,$W768=\"\"),OR(AF$7=$V768,AE768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W768,$W768=\"\"),OR(AG$7=$V768,AF768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W768,$W768=\"\"),OR(AH$7=$V768,AG768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W768,$W768=\"\"),OR(AI$7=$V768,AH768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W768,$W768=\"\"),OR(AJ$7=$V768,AI768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W768,$W768=\"\"),OR(AK$7=$V768,AJ768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W768,$W768=\"\"),OR(AL$7=$V768,AK768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W768,$W768=\"\"),OR(AM$7=$V768,AL768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W768,$W768=\"\"),OR(AN$7=$V768,AM768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W768,$W768=\"\"),OR(AO$7=$V768,AN768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W768,$W768=\"\"),OR(AP$7=$V768,AO768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W768,$W768=\"\"),OR(AQ$7=$V768,AP768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W768,$W768=\"\"),OR(AR$7=$V768,AQ768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W768,$W768=\"\"),OR(AS$7=$V768,AR768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W768,$W768=\"\"),OR(AT$7=$V768,AS768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W768,$W768=\"\"),OR(AU$7=$V768,AT768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W768,$W768=\"\"),OR(AV$7=$V768,AU768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W768,$W768=\"\"),OR(AW$7=$V768,AV768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W768,$W768=\"\"),OR(AX$7=$V768,AW768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W768,$W768=\"\"),OR(AY$7=$V768,AX768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W768,$W768=\"\"),OR(AZ$7=$V768,AY768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W768,$W768=\"\"),OR(BA$7=$V768,AZ768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W768,$W768=\"\"),OR(BB$7=$V768,BA768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W768,$W768=\"\"),OR(BC$7=$V768,BB768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W768,$W768=\"\"),OR(BD$7=$V768,BC768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W768,$W768=\"\"),OR(BE$7=$V768,BD768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W768,$W768=\"\"),OR(BF$7=$V768,BE768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W768,$W768=\"\"),OR(BG$7=$V768,BF768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W768,$W768=\"\"),OR(BH$7=$V768,BG768<>\" \")),$S768*$J768*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[762,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A769,1)),\"\",INDEX(Database[Project Name],A769,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A769,1)),\"\",INDEX(Database[Watershed],$A769,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A769,1)),\"\",INDEX(Database[BMP Type],$A769,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A769,1)),\"\",INDEX(Database[BMP Sub-type],$A769,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A769,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A769,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A769,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A769,1))","v":""},{"$f":"IF(H769=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G769,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H769=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G769,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H769=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G769,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A769,1)),\"\",INDEX(Database[BMP Size],$A769,1))","v":""},{"$f":"IF(B769=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G769,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A769,1)),\"\",INDEX(Database[Service Level],$A769,1))","v":""},{"$f":"IF(B769=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G769,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B769=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G769,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A769,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A769,1))","v":""},{"$f":"IF(B769=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G769,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A769,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A769,1))","v":""},"",{"$f":"IF(B769=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G769,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A769,1)),\"\",INDEX(Database[Comments (text)],$A769,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A769,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A769,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A769,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A769,1))","v":""},{"$f":"IF($X$7=$V769,$S$8*J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W769,$W769=\"\"),OR(Y$7=$V769,X769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W769,$W769=\"\"),OR(Z$7=$V769,Y769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W769,$W769=\"\"),OR(AA$7=$V769,Z769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W769,$W769=\"\"),OR(AB$7=$V769,AA769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W769,$W769=\"\"),OR(AC$7=$V769,AB769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W769,$W769=\"\"),OR(AD$7=$V769,AC769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W769,$W769=\"\"),OR(AE$7=$V769,AD769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W769,$W769=\"\"),OR(AF$7=$V769,AE769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W769,$W769=\"\"),OR(AG$7=$V769,AF769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W769,$W769=\"\"),OR(AH$7=$V769,AG769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W769,$W769=\"\"),OR(AI$7=$V769,AH769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W769,$W769=\"\"),OR(AJ$7=$V769,AI769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W769,$W769=\"\"),OR(AK$7=$V769,AJ769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W769,$W769=\"\"),OR(AL$7=$V769,AK769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W769,$W769=\"\"),OR(AM$7=$V769,AL769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W769,$W769=\"\"),OR(AN$7=$V769,AM769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W769,$W769=\"\"),OR(AO$7=$V769,AN769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W769,$W769=\"\"),OR(AP$7=$V769,AO769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W769,$W769=\"\"),OR(AQ$7=$V769,AP769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W769,$W769=\"\"),OR(AR$7=$V769,AQ769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W769,$W769=\"\"),OR(AS$7=$V769,AR769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W769,$W769=\"\"),OR(AT$7=$V769,AS769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W769,$W769=\"\"),OR(AU$7=$V769,AT769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W769,$W769=\"\"),OR(AV$7=$V769,AU769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W769,$W769=\"\"),OR(AW$7=$V769,AV769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W769,$W769=\"\"),OR(AX$7=$V769,AW769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W769,$W769=\"\"),OR(AY$7=$V769,AX769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W769,$W769=\"\"),OR(AZ$7=$V769,AY769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W769,$W769=\"\"),OR(BA$7=$V769,AZ769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W769,$W769=\"\"),OR(BB$7=$V769,BA769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W769,$W769=\"\"),OR(BC$7=$V769,BB769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W769,$W769=\"\"),OR(BD$7=$V769,BC769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W769,$W769=\"\"),OR(BE$7=$V769,BD769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W769,$W769=\"\"),OR(BF$7=$V769,BE769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W769,$W769=\"\"),OR(BG$7=$V769,BF769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W769,$W769=\"\"),OR(BH$7=$V769,BG769<>\" \")),$S769*$J769*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[763,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A770,1)),\"\",INDEX(Database[Project Name],A770,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A770,1)),\"\",INDEX(Database[Watershed],$A770,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A770,1)),\"\",INDEX(Database[BMP Type],$A770,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A770,1)),\"\",INDEX(Database[BMP Sub-type],$A770,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A770,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A770,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A770,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A770,1))","v":""},{"$f":"IF(H770=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G770,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H770=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G770,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H770=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G770,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A770,1)),\"\",INDEX(Database[BMP Size],$A770,1))","v":""},{"$f":"IF(B770=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G770,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A770,1)),\"\",INDEX(Database[Service Level],$A770,1))","v":""},{"$f":"IF(B770=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G770,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B770=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G770,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A770,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A770,1))","v":""},{"$f":"IF(B770=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G770,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A770,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A770,1))","v":""},"",{"$f":"IF(B770=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G770,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A770,1)),\"\",INDEX(Database[Comments (text)],$A770,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A770,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A770,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A770,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A770,1))","v":""},{"$f":"IF($X$7=$V770,$S$8*J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W770,$W770=\"\"),OR(Y$7=$V770,X770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W770,$W770=\"\"),OR(Z$7=$V770,Y770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W770,$W770=\"\"),OR(AA$7=$V770,Z770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W770,$W770=\"\"),OR(AB$7=$V770,AA770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W770,$W770=\"\"),OR(AC$7=$V770,AB770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W770,$W770=\"\"),OR(AD$7=$V770,AC770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W770,$W770=\"\"),OR(AE$7=$V770,AD770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W770,$W770=\"\"),OR(AF$7=$V770,AE770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W770,$W770=\"\"),OR(AG$7=$V770,AF770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W770,$W770=\"\"),OR(AH$7=$V770,AG770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W770,$W770=\"\"),OR(AI$7=$V770,AH770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W770,$W770=\"\"),OR(AJ$7=$V770,AI770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W770,$W770=\"\"),OR(AK$7=$V770,AJ770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W770,$W770=\"\"),OR(AL$7=$V770,AK770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W770,$W770=\"\"),OR(AM$7=$V770,AL770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W770,$W770=\"\"),OR(AN$7=$V770,AM770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W770,$W770=\"\"),OR(AO$7=$V770,AN770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W770,$W770=\"\"),OR(AP$7=$V770,AO770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W770,$W770=\"\"),OR(AQ$7=$V770,AP770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W770,$W770=\"\"),OR(AR$7=$V770,AQ770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W770,$W770=\"\"),OR(AS$7=$V770,AR770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W770,$W770=\"\"),OR(AT$7=$V770,AS770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W770,$W770=\"\"),OR(AU$7=$V770,AT770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W770,$W770=\"\"),OR(AV$7=$V770,AU770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W770,$W770=\"\"),OR(AW$7=$V770,AV770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W770,$W770=\"\"),OR(AX$7=$V770,AW770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W770,$W770=\"\"),OR(AY$7=$V770,AX770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W770,$W770=\"\"),OR(AZ$7=$V770,AY770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W770,$W770=\"\"),OR(BA$7=$V770,AZ770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W770,$W770=\"\"),OR(BB$7=$V770,BA770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W770,$W770=\"\"),OR(BC$7=$V770,BB770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W770,$W770=\"\"),OR(BD$7=$V770,BC770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W770,$W770=\"\"),OR(BE$7=$V770,BD770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W770,$W770=\"\"),OR(BF$7=$V770,BE770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W770,$W770=\"\"),OR(BG$7=$V770,BF770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W770,$W770=\"\"),OR(BH$7=$V770,BG770<>\" \")),$S770*$J770*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[764,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A771,1)),\"\",INDEX(Database[Project Name],A771,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A771,1)),\"\",INDEX(Database[Watershed],$A771,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A771,1)),\"\",INDEX(Database[BMP Type],$A771,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A771,1)),\"\",INDEX(Database[BMP Sub-type],$A771,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A771,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A771,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A771,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A771,1))","v":""},{"$f":"IF(H771=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G771,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H771=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G771,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H771=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G771,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A771,1)),\"\",INDEX(Database[BMP Size],$A771,1))","v":""},{"$f":"IF(B771=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G771,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A771,1)),\"\",INDEX(Database[Service Level],$A771,1))","v":""},{"$f":"IF(B771=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G771,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B771=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G771,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A771,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A771,1))","v":""},{"$f":"IF(B771=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G771,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A771,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A771,1))","v":""},"",{"$f":"IF(B771=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G771,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A771,1)),\"\",INDEX(Database[Comments (text)],$A771,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A771,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A771,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A771,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A771,1))","v":""},{"$f":"IF($X$7=$V771,$S$8*J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W771,$W771=\"\"),OR(Y$7=$V771,X771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W771,$W771=\"\"),OR(Z$7=$V771,Y771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W771,$W771=\"\"),OR(AA$7=$V771,Z771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W771,$W771=\"\"),OR(AB$7=$V771,AA771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W771,$W771=\"\"),OR(AC$7=$V771,AB771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W771,$W771=\"\"),OR(AD$7=$V771,AC771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W771,$W771=\"\"),OR(AE$7=$V771,AD771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W771,$W771=\"\"),OR(AF$7=$V771,AE771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W771,$W771=\"\"),OR(AG$7=$V771,AF771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W771,$W771=\"\"),OR(AH$7=$V771,AG771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W771,$W771=\"\"),OR(AI$7=$V771,AH771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W771,$W771=\"\"),OR(AJ$7=$V771,AI771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W771,$W771=\"\"),OR(AK$7=$V771,AJ771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W771,$W771=\"\"),OR(AL$7=$V771,AK771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W771,$W771=\"\"),OR(AM$7=$V771,AL771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W771,$W771=\"\"),OR(AN$7=$V771,AM771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W771,$W771=\"\"),OR(AO$7=$V771,AN771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W771,$W771=\"\"),OR(AP$7=$V771,AO771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W771,$W771=\"\"),OR(AQ$7=$V771,AP771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W771,$W771=\"\"),OR(AR$7=$V771,AQ771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W771,$W771=\"\"),OR(AS$7=$V771,AR771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W771,$W771=\"\"),OR(AT$7=$V771,AS771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W771,$W771=\"\"),OR(AU$7=$V771,AT771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W771,$W771=\"\"),OR(AV$7=$V771,AU771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W771,$W771=\"\"),OR(AW$7=$V771,AV771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W771,$W771=\"\"),OR(AX$7=$V771,AW771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W771,$W771=\"\"),OR(AY$7=$V771,AX771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W771,$W771=\"\"),OR(AZ$7=$V771,AY771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W771,$W771=\"\"),OR(BA$7=$V771,AZ771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W771,$W771=\"\"),OR(BB$7=$V771,BA771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W771,$W771=\"\"),OR(BC$7=$V771,BB771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W771,$W771=\"\"),OR(BD$7=$V771,BC771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W771,$W771=\"\"),OR(BE$7=$V771,BD771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W771,$W771=\"\"),OR(BF$7=$V771,BE771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W771,$W771=\"\"),OR(BG$7=$V771,BF771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W771,$W771=\"\"),OR(BH$7=$V771,BG771<>\" \")),$S771*$J771*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[765,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A772,1)),\"\",INDEX(Database[Project Name],A772,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A772,1)),\"\",INDEX(Database[Watershed],$A772,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A772,1)),\"\",INDEX(Database[BMP Type],$A772,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A772,1)),\"\",INDEX(Database[BMP Sub-type],$A772,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A772,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A772,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A772,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A772,1))","v":""},{"$f":"IF(H772=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G772,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H772=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G772,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H772=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G772,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A772,1)),\"\",INDEX(Database[BMP Size],$A772,1))","v":""},{"$f":"IF(B772=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G772,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A772,1)),\"\",INDEX(Database[Service Level],$A772,1))","v":""},{"$f":"IF(B772=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G772,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B772=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G772,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A772,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A772,1))","v":""},{"$f":"IF(B772=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G772,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A772,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A772,1))","v":""},"",{"$f":"IF(B772=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G772,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A772,1)),\"\",INDEX(Database[Comments (text)],$A772,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A772,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A772,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A772,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A772,1))","v":""},{"$f":"IF($X$7=$V772,$S$8*J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W772,$W772=\"\"),OR(Y$7=$V772,X772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W772,$W772=\"\"),OR(Z$7=$V772,Y772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W772,$W772=\"\"),OR(AA$7=$V772,Z772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W772,$W772=\"\"),OR(AB$7=$V772,AA772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W772,$W772=\"\"),OR(AC$7=$V772,AB772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W772,$W772=\"\"),OR(AD$7=$V772,AC772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W772,$W772=\"\"),OR(AE$7=$V772,AD772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W772,$W772=\"\"),OR(AF$7=$V772,AE772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W772,$W772=\"\"),OR(AG$7=$V772,AF772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W772,$W772=\"\"),OR(AH$7=$V772,AG772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W772,$W772=\"\"),OR(AI$7=$V772,AH772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W772,$W772=\"\"),OR(AJ$7=$V772,AI772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W772,$W772=\"\"),OR(AK$7=$V772,AJ772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W772,$W772=\"\"),OR(AL$7=$V772,AK772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W772,$W772=\"\"),OR(AM$7=$V772,AL772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W772,$W772=\"\"),OR(AN$7=$V772,AM772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W772,$W772=\"\"),OR(AO$7=$V772,AN772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W772,$W772=\"\"),OR(AP$7=$V772,AO772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W772,$W772=\"\"),OR(AQ$7=$V772,AP772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W772,$W772=\"\"),OR(AR$7=$V772,AQ772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W772,$W772=\"\"),OR(AS$7=$V772,AR772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W772,$W772=\"\"),OR(AT$7=$V772,AS772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W772,$W772=\"\"),OR(AU$7=$V772,AT772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W772,$W772=\"\"),OR(AV$7=$V772,AU772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W772,$W772=\"\"),OR(AW$7=$V772,AV772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W772,$W772=\"\"),OR(AX$7=$V772,AW772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W772,$W772=\"\"),OR(AY$7=$V772,AX772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W772,$W772=\"\"),OR(AZ$7=$V772,AY772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W772,$W772=\"\"),OR(BA$7=$V772,AZ772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W772,$W772=\"\"),OR(BB$7=$V772,BA772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W772,$W772=\"\"),OR(BC$7=$V772,BB772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W772,$W772=\"\"),OR(BD$7=$V772,BC772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W772,$W772=\"\"),OR(BE$7=$V772,BD772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W772,$W772=\"\"),OR(BF$7=$V772,BE772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W772,$W772=\"\"),OR(BG$7=$V772,BF772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W772,$W772=\"\"),OR(BH$7=$V772,BG772<>\" \")),$S772*$J772*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[766,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A773,1)),\"\",INDEX(Database[Project Name],A773,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A773,1)),\"\",INDEX(Database[Watershed],$A773,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A773,1)),\"\",INDEX(Database[BMP Type],$A773,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A773,1)),\"\",INDEX(Database[BMP Sub-type],$A773,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A773,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A773,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A773,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A773,1))","v":""},{"$f":"IF(H773=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G773,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H773=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G773,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H773=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G773,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A773,1)),\"\",INDEX(Database[BMP Size],$A773,1))","v":""},{"$f":"IF(B773=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G773,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A773,1)),\"\",INDEX(Database[Service Level],$A773,1))","v":""},{"$f":"IF(B773=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G773,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B773=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G773,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A773,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A773,1))","v":""},{"$f":"IF(B773=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G773,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A773,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A773,1))","v":""},"",{"$f":"IF(B773=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G773,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A773,1)),\"\",INDEX(Database[Comments (text)],$A773,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A773,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A773,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A773,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A773,1))","v":""},{"$f":"IF($X$7=$V773,$S$8*J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W773,$W773=\"\"),OR(Y$7=$V773,X773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W773,$W773=\"\"),OR(Z$7=$V773,Y773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W773,$W773=\"\"),OR(AA$7=$V773,Z773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W773,$W773=\"\"),OR(AB$7=$V773,AA773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W773,$W773=\"\"),OR(AC$7=$V773,AB773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W773,$W773=\"\"),OR(AD$7=$V773,AC773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W773,$W773=\"\"),OR(AE$7=$V773,AD773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W773,$W773=\"\"),OR(AF$7=$V773,AE773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W773,$W773=\"\"),OR(AG$7=$V773,AF773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W773,$W773=\"\"),OR(AH$7=$V773,AG773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W773,$W773=\"\"),OR(AI$7=$V773,AH773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W773,$W773=\"\"),OR(AJ$7=$V773,AI773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W773,$W773=\"\"),OR(AK$7=$V773,AJ773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W773,$W773=\"\"),OR(AL$7=$V773,AK773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W773,$W773=\"\"),OR(AM$7=$V773,AL773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W773,$W773=\"\"),OR(AN$7=$V773,AM773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W773,$W773=\"\"),OR(AO$7=$V773,AN773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W773,$W773=\"\"),OR(AP$7=$V773,AO773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W773,$W773=\"\"),OR(AQ$7=$V773,AP773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W773,$W773=\"\"),OR(AR$7=$V773,AQ773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W773,$W773=\"\"),OR(AS$7=$V773,AR773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W773,$W773=\"\"),OR(AT$7=$V773,AS773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W773,$W773=\"\"),OR(AU$7=$V773,AT773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W773,$W773=\"\"),OR(AV$7=$V773,AU773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W773,$W773=\"\"),OR(AW$7=$V773,AV773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W773,$W773=\"\"),OR(AX$7=$V773,AW773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W773,$W773=\"\"),OR(AY$7=$V773,AX773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W773,$W773=\"\"),OR(AZ$7=$V773,AY773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W773,$W773=\"\"),OR(BA$7=$V773,AZ773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W773,$W773=\"\"),OR(BB$7=$V773,BA773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W773,$W773=\"\"),OR(BC$7=$V773,BB773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W773,$W773=\"\"),OR(BD$7=$V773,BC773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W773,$W773=\"\"),OR(BE$7=$V773,BD773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W773,$W773=\"\"),OR(BF$7=$V773,BE773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W773,$W773=\"\"),OR(BG$7=$V773,BF773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W773,$W773=\"\"),OR(BH$7=$V773,BG773<>\" \")),$S773*$J773*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[767,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A774,1)),\"\",INDEX(Database[Project Name],A774,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A774,1)),\"\",INDEX(Database[Watershed],$A774,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A774,1)),\"\",INDEX(Database[BMP Type],$A774,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A774,1)),\"\",INDEX(Database[BMP Sub-type],$A774,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A774,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A774,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A774,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A774,1))","v":""},{"$f":"IF(H774=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G774,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H774=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G774,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H774=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G774,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A774,1)),\"\",INDEX(Database[BMP Size],$A774,1))","v":""},{"$f":"IF(B774=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G774,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A774,1)),\"\",INDEX(Database[Service Level],$A774,1))","v":""},{"$f":"IF(B774=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G774,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B774=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G774,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A774,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A774,1))","v":""},{"$f":"IF(B774=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G774,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A774,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A774,1))","v":""},"",{"$f":"IF(B774=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G774,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A774,1)),\"\",INDEX(Database[Comments (text)],$A774,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A774,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A774,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A774,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A774,1))","v":""},{"$f":"IF($X$7=$V774,$S$8*J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W774,$W774=\"\"),OR(Y$7=$V774,X774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W774,$W774=\"\"),OR(Z$7=$V774,Y774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W774,$W774=\"\"),OR(AA$7=$V774,Z774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W774,$W774=\"\"),OR(AB$7=$V774,AA774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W774,$W774=\"\"),OR(AC$7=$V774,AB774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W774,$W774=\"\"),OR(AD$7=$V774,AC774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W774,$W774=\"\"),OR(AE$7=$V774,AD774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W774,$W774=\"\"),OR(AF$7=$V774,AE774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W774,$W774=\"\"),OR(AG$7=$V774,AF774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W774,$W774=\"\"),OR(AH$7=$V774,AG774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W774,$W774=\"\"),OR(AI$7=$V774,AH774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W774,$W774=\"\"),OR(AJ$7=$V774,AI774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W774,$W774=\"\"),OR(AK$7=$V774,AJ774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W774,$W774=\"\"),OR(AL$7=$V774,AK774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W774,$W774=\"\"),OR(AM$7=$V774,AL774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W774,$W774=\"\"),OR(AN$7=$V774,AM774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W774,$W774=\"\"),OR(AO$7=$V774,AN774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W774,$W774=\"\"),OR(AP$7=$V774,AO774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W774,$W774=\"\"),OR(AQ$7=$V774,AP774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W774,$W774=\"\"),OR(AR$7=$V774,AQ774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W774,$W774=\"\"),OR(AS$7=$V774,AR774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W774,$W774=\"\"),OR(AT$7=$V774,AS774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W774,$W774=\"\"),OR(AU$7=$V774,AT774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W774,$W774=\"\"),OR(AV$7=$V774,AU774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W774,$W774=\"\"),OR(AW$7=$V774,AV774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W774,$W774=\"\"),OR(AX$7=$V774,AW774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W774,$W774=\"\"),OR(AY$7=$V774,AX774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W774,$W774=\"\"),OR(AZ$7=$V774,AY774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W774,$W774=\"\"),OR(BA$7=$V774,AZ774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W774,$W774=\"\"),OR(BB$7=$V774,BA774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W774,$W774=\"\"),OR(BC$7=$V774,BB774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W774,$W774=\"\"),OR(BD$7=$V774,BC774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W774,$W774=\"\"),OR(BE$7=$V774,BD774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W774,$W774=\"\"),OR(BF$7=$V774,BE774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W774,$W774=\"\"),OR(BG$7=$V774,BF774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W774,$W774=\"\"),OR(BH$7=$V774,BG774<>\" \")),$S774*$J774*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[768,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A775,1)),\"\",INDEX(Database[Project Name],A775,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A775,1)),\"\",INDEX(Database[Watershed],$A775,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A775,1)),\"\",INDEX(Database[BMP Type],$A775,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A775,1)),\"\",INDEX(Database[BMP Sub-type],$A775,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A775,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A775,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A775,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A775,1))","v":""},{"$f":"IF(H775=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G775,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H775=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G775,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H775=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G775,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A775,1)),\"\",INDEX(Database[BMP Size],$A775,1))","v":""},{"$f":"IF(B775=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G775,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A775,1)),\"\",INDEX(Database[Service Level],$A775,1))","v":""},{"$f":"IF(B775=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G775,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B775=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G775,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A775,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A775,1))","v":""},{"$f":"IF(B775=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G775,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A775,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A775,1))","v":""},"",{"$f":"IF(B775=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G775,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A775,1)),\"\",INDEX(Database[Comments (text)],$A775,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A775,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A775,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A775,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A775,1))","v":""},{"$f":"IF($X$7=$V775,$S$8*J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W775,$W775=\"\"),OR(Y$7=$V775,X775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W775,$W775=\"\"),OR(Z$7=$V775,Y775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W775,$W775=\"\"),OR(AA$7=$V775,Z775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W775,$W775=\"\"),OR(AB$7=$V775,AA775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W775,$W775=\"\"),OR(AC$7=$V775,AB775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W775,$W775=\"\"),OR(AD$7=$V775,AC775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W775,$W775=\"\"),OR(AE$7=$V775,AD775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W775,$W775=\"\"),OR(AF$7=$V775,AE775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W775,$W775=\"\"),OR(AG$7=$V775,AF775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W775,$W775=\"\"),OR(AH$7=$V775,AG775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W775,$W775=\"\"),OR(AI$7=$V775,AH775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W775,$W775=\"\"),OR(AJ$7=$V775,AI775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W775,$W775=\"\"),OR(AK$7=$V775,AJ775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W775,$W775=\"\"),OR(AL$7=$V775,AK775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W775,$W775=\"\"),OR(AM$7=$V775,AL775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W775,$W775=\"\"),OR(AN$7=$V775,AM775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W775,$W775=\"\"),OR(AO$7=$V775,AN775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W775,$W775=\"\"),OR(AP$7=$V775,AO775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W775,$W775=\"\"),OR(AQ$7=$V775,AP775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W775,$W775=\"\"),OR(AR$7=$V775,AQ775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W775,$W775=\"\"),OR(AS$7=$V775,AR775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W775,$W775=\"\"),OR(AT$7=$V775,AS775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W775,$W775=\"\"),OR(AU$7=$V775,AT775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W775,$W775=\"\"),OR(AV$7=$V775,AU775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W775,$W775=\"\"),OR(AW$7=$V775,AV775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W775,$W775=\"\"),OR(AX$7=$V775,AW775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W775,$W775=\"\"),OR(AY$7=$V775,AX775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W775,$W775=\"\"),OR(AZ$7=$V775,AY775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W775,$W775=\"\"),OR(BA$7=$V775,AZ775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W775,$W775=\"\"),OR(BB$7=$V775,BA775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W775,$W775=\"\"),OR(BC$7=$V775,BB775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W775,$W775=\"\"),OR(BD$7=$V775,BC775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W775,$W775=\"\"),OR(BE$7=$V775,BD775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W775,$W775=\"\"),OR(BF$7=$V775,BE775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W775,$W775=\"\"),OR(BG$7=$V775,BF775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W775,$W775=\"\"),OR(BH$7=$V775,BG775<>\" \")),$S775*$J775*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[769,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A776,1)),\"\",INDEX(Database[Project Name],A776,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A776,1)),\"\",INDEX(Database[Watershed],$A776,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A776,1)),\"\",INDEX(Database[BMP Type],$A776,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A776,1)),\"\",INDEX(Database[BMP Sub-type],$A776,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A776,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A776,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A776,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A776,1))","v":""},{"$f":"IF(H776=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G776,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H776=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G776,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H776=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G776,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A776,1)),\"\",INDEX(Database[BMP Size],$A776,1))","v":""},{"$f":"IF(B776=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G776,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A776,1)),\"\",INDEX(Database[Service Level],$A776,1))","v":""},{"$f":"IF(B776=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G776,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B776=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G776,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A776,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A776,1))","v":""},{"$f":"IF(B776=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G776,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"K776","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A776,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A776,1))","v":""},{"$f":"IF(ISNUMBER(P776*R776*O776*I776),P776*R776*O776*I776,\"\")","v":""},{"$f":"IF(B776=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G776,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A776,1)),\"\",INDEX(Database[Comments (text)],$A776,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A776,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A776,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A776,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A776,1))","v":""},{"$f":"IF($X$7=$V776,$S$8*J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W776,$W776=\"\"),OR(Y$7=$V776,X776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W776,$W776=\"\"),OR(Z$7=$V776,Y776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W776,$W776=\"\"),OR(AA$7=$V776,Z776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W776,$W776=\"\"),OR(AB$7=$V776,AA776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W776,$W776=\"\"),OR(AC$7=$V776,AB776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W776,$W776=\"\"),OR(AD$7=$V776,AC776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W776,$W776=\"\"),OR(AE$7=$V776,AD776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W776,$W776=\"\"),OR(AF$7=$V776,AE776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W776,$W776=\"\"),OR(AG$7=$V776,AF776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W776,$W776=\"\"),OR(AH$7=$V776,AG776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W776,$W776=\"\"),OR(AI$7=$V776,AH776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W776,$W776=\"\"),OR(AJ$7=$V776,AI776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W776,$W776=\"\"),OR(AK$7=$V776,AJ776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W776,$W776=\"\"),OR(AL$7=$V776,AK776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W776,$W776=\"\"),OR(AM$7=$V776,AL776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W776,$W776=\"\"),OR(AN$7=$V776,AM776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W776,$W776=\"\"),OR(AO$7=$V776,AN776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W776,$W776=\"\"),OR(AP$7=$V776,AO776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W776,$W776=\"\"),OR(AQ$7=$V776,AP776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W776,$W776=\"\"),OR(AR$7=$V776,AQ776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W776,$W776=\"\"),OR(AS$7=$V776,AR776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W776,$W776=\"\"),OR(AT$7=$V776,AS776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W776,$W776=\"\"),OR(AU$7=$V776,AT776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W776,$W776=\"\"),OR(AV$7=$V776,AU776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W776,$W776=\"\"),OR(AW$7=$V776,AV776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W776,$W776=\"\"),OR(AX$7=$V776,AW776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W776,$W776=\"\"),OR(AY$7=$V776,AX776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W776,$W776=\"\"),OR(AZ$7=$V776,AY776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W776,$W776=\"\"),OR(BA$7=$V776,AZ776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W776,$W776=\"\"),OR(BB$7=$V776,BA776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W776,$W776=\"\"),OR(BC$7=$V776,BB776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W776,$W776=\"\"),OR(BD$7=$V776,BC776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W776,$W776=\"\"),OR(BE$7=$V776,BD776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W776,$W776=\"\"),OR(BF$7=$V776,BE776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W776,$W776=\"\"),OR(BG$7=$V776,BF776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W776,$W776=\"\"),OR(BH$7=$V776,BG776<>\" \")),$S776*$J776*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "},{"$f":"IF($X$7=$V776,$J776*$T$8,\" \")","v":" "},{"$f":"IF(OR(Y$7=$V776,X776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(Z$7=$V776,Y776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AA$7=$V776,Z776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AB$7=$V776,AA776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AC$7=$V776,AB776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AD$7=$V776,AC776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AE$7=$V776,AD776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AF$7=$V776,AE776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AG$7=$V776,AF776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AH$7=$V776,AG776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AI$7=$V776,AH776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AJ$7=$V776,AI776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AK$7=$V776,AJ776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AL$7=$V776,AK776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AM$7=$V776,AL776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AN$7=$V776,AM776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AO$7=$V776,AN776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AP$7=$V776,AO776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AQ$7=$V776,AP776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AR$7=$V776,AQ776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AS$7=$V776,AR776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AT$7=$V776,AS776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AU$7=$V776,AT776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AV$7=$V776,AU776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AW$7=$V776,AV776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AX$7=$V776,AW776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AY$7=$V776,AX776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(AZ$7=$V776,AY776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(BA$7=$V776,AZ776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(BB$7=$V776,BA776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(BC$7=$V776,BB776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(BD$7=$V776,BC776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(BE$7=$V776,BD776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(BF$7=$V776,BE776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(BG$7=$V776,BF776<>\" \"),$J776*$T776,\" \")","v":" "},{"$f":"IF(OR(BH$7=$V776,BG776<>\" \"),$J776*$T776,\" \")","v":" "}]
[770,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A777,1)),\"\",INDEX(Database[Project Name],A777,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A777,1)),\"\",INDEX(Database[Watershed],$A777,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A777,1)),\"\",INDEX(Database[BMP Type],$A777,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A777,1)),\"\",INDEX(Database[BMP Sub-type],$A777,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A777,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A777,1))","v":""},{"$f":"IF(LEN(D777)>0,D777&\" - \"&E777&\" - \"&F777&\" - \"&L777,\"\")","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A777,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A777,1))","v":""},{"$f":"IF(H777=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G777,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H777=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G777,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H777=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G777,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A777,1)),\"\",INDEX(Database[BMP Size],$A777,1))","v":""},{"$f":"IF(B777=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G777,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A777,1)),\"\",INDEX(Database[Service Level],$A777,1))","v":""},{"$f":"IF(B777=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G777,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B777=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G777,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A777,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A777,1))","v":""},{"$f":"IF(B777=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G777,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A777,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A777,1))","v":""},"",{"$f":"IF(B777=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G777,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A777,1)),\"\",INDEX(Database[Comments (text)],$A777,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A777,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A777,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A777,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A777,1))","v":""},{"$f":"IF($X$7=$V777,$S$8*J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W777,$W777=\"\"),OR(Y$7=$V777,X777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W777,$W777=\"\"),OR(Z$7=$V777,Y777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W777,$W777=\"\"),OR(AA$7=$V777,Z777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W777,$W777=\"\"),OR(AB$7=$V777,AA777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W777,$W777=\"\"),OR(AC$7=$V777,AB777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W777,$W777=\"\"),OR(AD$7=$V777,AC777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W777,$W777=\"\"),OR(AE$7=$V777,AD777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W777,$W777=\"\"),OR(AF$7=$V777,AE777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W777,$W777=\"\"),OR(AG$7=$V777,AF777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W777,$W777=\"\"),OR(AH$7=$V777,AG777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W777,$W777=\"\"),OR(AI$7=$V777,AH777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W777,$W777=\"\"),OR(AJ$7=$V777,AI777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W777,$W777=\"\"),OR(AK$7=$V777,AJ777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W777,$W777=\"\"),OR(AL$7=$V777,AK777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W777,$W777=\"\"),OR(AM$7=$V777,AL777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W777,$W777=\"\"),OR(AN$7=$V777,AM777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W777,$W777=\"\"),OR(AO$7=$V777,AN777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W777,$W777=\"\"),OR(AP$7=$V777,AO777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W777,$W777=\"\"),OR(AQ$7=$V777,AP777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W777,$W777=\"\"),OR(AR$7=$V777,AQ777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W777,$W777=\"\"),OR(AS$7=$V777,AR777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W777,$W777=\"\"),OR(AT$7=$V777,AS777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W777,$W777=\"\"),OR(AU$7=$V777,AT777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W777,$W777=\"\"),OR(AV$7=$V777,AU777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W777,$W777=\"\"),OR(AW$7=$V777,AV777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W777,$W777=\"\"),OR(AX$7=$V777,AW777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W777,$W777=\"\"),OR(AY$7=$V777,AX777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W777,$W777=\"\"),OR(AZ$7=$V777,AY777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W777,$W777=\"\"),OR(BA$7=$V777,AZ777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W777,$W777=\"\"),OR(BB$7=$V777,BA777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W777,$W777=\"\"),OR(BC$7=$V777,BB777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W777,$W777=\"\"),OR(BD$7=$V777,BC777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W777,$W777=\"\"),OR(BE$7=$V777,BD777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W777,$W777=\"\"),OR(BF$7=$V777,BE777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W777,$W777=\"\"),OR(BG$7=$V777,BF777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W777,$W777=\"\"),OR(BH$7=$V777,BG777<>\" \")),$S777*$J777*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[771,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A778,1)),\"\",INDEX(Database[Project Name],A778,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A778,1)),\"\",INDEX(Database[Watershed],$A778,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A778,1)),\"\",INDEX(Database[BMP Type],$A778,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A778,1)),\"\",INDEX(Database[BMP Sub-type],$A778,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A778,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A778,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A778,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A778,1))","v":""},{"$f":"IF(H778=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G778,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H778=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G778,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H778=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G778,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A778,1)),\"\",INDEX(Database[BMP Size],$A778,1))","v":""},{"$f":"IF(B778=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G778,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A778,1)),\"\",INDEX(Database[Service Level],$A778,1))","v":""},{"$f":"IF(B778=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G778,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B778=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G778,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A778,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A778,1))","v":""},{"$f":"IF(B778=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G778,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A778,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A778,1))","v":""},"",{"$f":"IF(B778=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G778,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A778,1)),\"\",INDEX(Database[Comments (text)],$A778,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A778,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A778,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A778,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A778,1))","v":""},{"$f":"IF($X$7=$V778,$S$8*J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W778,$W778=\"\"),OR(Y$7=$V778,X778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W778,$W778=\"\"),OR(Z$7=$V778,Y778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W778,$W778=\"\"),OR(AA$7=$V778,Z778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W778,$W778=\"\"),OR(AB$7=$V778,AA778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W778,$W778=\"\"),OR(AC$7=$V778,AB778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W778,$W778=\"\"),OR(AD$7=$V778,AC778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W778,$W778=\"\"),OR(AE$7=$V778,AD778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W778,$W778=\"\"),OR(AF$7=$V778,AE778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W778,$W778=\"\"),OR(AG$7=$V778,AF778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W778,$W778=\"\"),OR(AH$7=$V778,AG778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W778,$W778=\"\"),OR(AI$7=$V778,AH778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W778,$W778=\"\"),OR(AJ$7=$V778,AI778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W778,$W778=\"\"),OR(AK$7=$V778,AJ778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W778,$W778=\"\"),OR(AL$7=$V778,AK778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W778,$W778=\"\"),OR(AM$7=$V778,AL778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W778,$W778=\"\"),OR(AN$7=$V778,AM778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W778,$W778=\"\"),OR(AO$7=$V778,AN778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W778,$W778=\"\"),OR(AP$7=$V778,AO778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W778,$W778=\"\"),OR(AQ$7=$V778,AP778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W778,$W778=\"\"),OR(AR$7=$V778,AQ778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W778,$W778=\"\"),OR(AS$7=$V778,AR778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W778,$W778=\"\"),OR(AT$7=$V778,AS778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W778,$W778=\"\"),OR(AU$7=$V778,AT778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W778,$W778=\"\"),OR(AV$7=$V778,AU778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W778,$W778=\"\"),OR(AW$7=$V778,AV778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W778,$W778=\"\"),OR(AX$7=$V778,AW778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W778,$W778=\"\"),OR(AY$7=$V778,AX778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W778,$W778=\"\"),OR(AZ$7=$V778,AY778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W778,$W778=\"\"),OR(BA$7=$V778,AZ778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W778,$W778=\"\"),OR(BB$7=$V778,BA778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W778,$W778=\"\"),OR(BC$7=$V778,BB778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W778,$W778=\"\"),OR(BD$7=$V778,BC778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W778,$W778=\"\"),OR(BE$7=$V778,BD778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W778,$W778=\"\"),OR(BF$7=$V778,BE778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W778,$W778=\"\"),OR(BG$7=$V778,BF778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W778,$W778=\"\"),OR(BH$7=$V778,BG778<>\" \")),$S778*$J778*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[772,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A779,1)),\"\",INDEX(Database[Project Name],A779,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A779,1)),\"\",INDEX(Database[Watershed],$A779,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A779,1)),\"\",INDEX(Database[BMP Type],$A779,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A779,1)),\"\",INDEX(Database[BMP Sub-type],$A779,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A779,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A779,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A779,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A779,1))","v":""},{"$f":"IF(H779=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G779,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H779=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G779,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H779=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G779,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A779,1)),\"\",INDEX(Database[BMP Size],$A779,1))","v":""},{"$f":"IF(B779=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G779,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A779,1)),\"\",INDEX(Database[Service Level],$A779,1))","v":""},{"$f":"IF(B779=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G779,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B779=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G779,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A779,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A779,1))","v":""},{"$f":"IF(B779=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G779,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A779,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A779,1))","v":""},"",{"$f":"IF(B779=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G779,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A779,1)),\"\",INDEX(Database[Comments (text)],$A779,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A779,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A779,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A779,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A779,1))","v":""},{"$f":"IF($X$7=$V779,$S$8*J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W779,$W779=\"\"),OR(Y$7=$V779,X779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W779,$W779=\"\"),OR(Z$7=$V779,Y779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W779,$W779=\"\"),OR(AA$7=$V779,Z779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W779,$W779=\"\"),OR(AB$7=$V779,AA779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W779,$W779=\"\"),OR(AC$7=$V779,AB779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W779,$W779=\"\"),OR(AD$7=$V779,AC779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W779,$W779=\"\"),OR(AE$7=$V779,AD779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W779,$W779=\"\"),OR(AF$7=$V779,AE779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W779,$W779=\"\"),OR(AG$7=$V779,AF779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W779,$W779=\"\"),OR(AH$7=$V779,AG779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W779,$W779=\"\"),OR(AI$7=$V779,AH779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W779,$W779=\"\"),OR(AJ$7=$V779,AI779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W779,$W779=\"\"),OR(AK$7=$V779,AJ779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W779,$W779=\"\"),OR(AL$7=$V779,AK779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W779,$W779=\"\"),OR(AM$7=$V779,AL779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W779,$W779=\"\"),OR(AN$7=$V779,AM779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W779,$W779=\"\"),OR(AO$7=$V779,AN779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W779,$W779=\"\"),OR(AP$7=$V779,AO779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W779,$W779=\"\"),OR(AQ$7=$V779,AP779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W779,$W779=\"\"),OR(AR$7=$V779,AQ779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W779,$W779=\"\"),OR(AS$7=$V779,AR779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W779,$W779=\"\"),OR(AT$7=$V779,AS779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W779,$W779=\"\"),OR(AU$7=$V779,AT779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W779,$W779=\"\"),OR(AV$7=$V779,AU779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W779,$W779=\"\"),OR(AW$7=$V779,AV779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W779,$W779=\"\"),OR(AX$7=$V779,AW779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W779,$W779=\"\"),OR(AY$7=$V779,AX779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W779,$W779=\"\"),OR(AZ$7=$V779,AY779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W779,$W779=\"\"),OR(BA$7=$V779,AZ779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W779,$W779=\"\"),OR(BB$7=$V779,BA779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W779,$W779=\"\"),OR(BC$7=$V779,BB779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W779,$W779=\"\"),OR(BD$7=$V779,BC779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W779,$W779=\"\"),OR(BE$7=$V779,BD779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W779,$W779=\"\"),OR(BF$7=$V779,BE779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W779,$W779=\"\"),OR(BG$7=$V779,BF779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W779,$W779=\"\"),OR(BH$7=$V779,BG779<>\" \")),$S779*$J779*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[773,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A780,1)),\"\",INDEX(Database[Project Name],A780,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A780,1)),\"\",INDEX(Database[Watershed],$A780,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A780,1)),\"\",INDEX(Database[BMP Type],$A780,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A780,1)),\"\",INDEX(Database[BMP Sub-type],$A780,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A780,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A780,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A780,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A780,1))","v":""},{"$f":"IF(H780=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G780,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H780=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G780,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H780=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G780,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A780,1)),\"\",INDEX(Database[BMP Size],$A780,1))","v":""},{"$f":"IF(B780=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G780,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A780,1)),\"\",INDEX(Database[Service Level],$A780,1))","v":""},{"$f":"IF(B780=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G780,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B780=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G780,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A780,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A780,1))","v":""},{"$f":"IF(B780=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G780,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A780,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A780,1))","v":""},"",{"$f":"IF(B780=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G780,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A780,1)),\"\",INDEX(Database[Comments (text)],$A780,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A780,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A780,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A780,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A780,1))","v":""},{"$f":"IF($X$7=$V780,$S$8*J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W780,$W780=\"\"),OR(Y$7=$V780,X780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W780,$W780=\"\"),OR(Z$7=$V780,Y780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W780,$W780=\"\"),OR(AA$7=$V780,Z780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W780,$W780=\"\"),OR(AB$7=$V780,AA780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W780,$W780=\"\"),OR(AC$7=$V780,AB780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W780,$W780=\"\"),OR(AD$7=$V780,AC780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W780,$W780=\"\"),OR(AE$7=$V780,AD780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W780,$W780=\"\"),OR(AF$7=$V780,AE780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W780,$W780=\"\"),OR(AG$7=$V780,AF780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W780,$W780=\"\"),OR(AH$7=$V780,AG780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W780,$W780=\"\"),OR(AI$7=$V780,AH780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W780,$W780=\"\"),OR(AJ$7=$V780,AI780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W780,$W780=\"\"),OR(AK$7=$V780,AJ780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W780,$W780=\"\"),OR(AL$7=$V780,AK780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W780,$W780=\"\"),OR(AM$7=$V780,AL780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W780,$W780=\"\"),OR(AN$7=$V780,AM780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W780,$W780=\"\"),OR(AO$7=$V780,AN780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W780,$W780=\"\"),OR(AP$7=$V780,AO780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W780,$W780=\"\"),OR(AQ$7=$V780,AP780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W780,$W780=\"\"),OR(AR$7=$V780,AQ780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W780,$W780=\"\"),OR(AS$7=$V780,AR780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W780,$W780=\"\"),OR(AT$7=$V780,AS780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W780,$W780=\"\"),OR(AU$7=$V780,AT780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W780,$W780=\"\"),OR(AV$7=$V780,AU780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W780,$W780=\"\"),OR(AW$7=$V780,AV780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W780,$W780=\"\"),OR(AX$7=$V780,AW780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W780,$W780=\"\"),OR(AY$7=$V780,AX780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W780,$W780=\"\"),OR(AZ$7=$V780,AY780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W780,$W780=\"\"),OR(BA$7=$V780,AZ780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W780,$W780=\"\"),OR(BB$7=$V780,BA780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W780,$W780=\"\"),OR(BC$7=$V780,BB780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W780,$W780=\"\"),OR(BD$7=$V780,BC780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W780,$W780=\"\"),OR(BE$7=$V780,BD780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W780,$W780=\"\"),OR(BF$7=$V780,BE780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W780,$W780=\"\"),OR(BG$7=$V780,BF780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W780,$W780=\"\"),OR(BH$7=$V780,BG780<>\" \")),$S780*$J780*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[774,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A781,1)),\"\",INDEX(Database[Project Name],A781,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A781,1)),\"\",INDEX(Database[Watershed],$A781,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A781,1)),\"\",INDEX(Database[BMP Type],$A781,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A781,1)),\"\",INDEX(Database[BMP Sub-type],$A781,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A781,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A781,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A781,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A781,1))","v":""},{"$f":"IF(H781=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G781,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H781=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G781,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H781=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G781,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A781,1)),\"\",INDEX(Database[BMP Size],$A781,1))","v":""},{"$f":"IF(B781=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G781,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A781,1)),\"\",INDEX(Database[Service Level],$A781,1))","v":""},{"$f":"IF(B781=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G781,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B781=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G781,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A781,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A781,1))","v":""},{"$f":"IF(B781=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G781,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A781,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A781,1))","v":""},"",{"$f":"IF(B781=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G781,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A781,1)),\"\",INDEX(Database[Comments (text)],$A781,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A781,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A781,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A781,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A781,1))","v":""},{"$f":"IF($X$7=$V781,$S$8*J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W781,$W781=\"\"),OR(Y$7=$V781,X781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W781,$W781=\"\"),OR(Z$7=$V781,Y781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W781,$W781=\"\"),OR(AA$7=$V781,Z781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W781,$W781=\"\"),OR(AB$7=$V781,AA781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W781,$W781=\"\"),OR(AC$7=$V781,AB781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W781,$W781=\"\"),OR(AD$7=$V781,AC781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W781,$W781=\"\"),OR(AE$7=$V781,AD781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W781,$W781=\"\"),OR(AF$7=$V781,AE781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W781,$W781=\"\"),OR(AG$7=$V781,AF781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W781,$W781=\"\"),OR(AH$7=$V781,AG781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W781,$W781=\"\"),OR(AI$7=$V781,AH781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W781,$W781=\"\"),OR(AJ$7=$V781,AI781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W781,$W781=\"\"),OR(AK$7=$V781,AJ781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W781,$W781=\"\"),OR(AL$7=$V781,AK781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W781,$W781=\"\"),OR(AM$7=$V781,AL781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W781,$W781=\"\"),OR(AN$7=$V781,AM781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W781,$W781=\"\"),OR(AO$7=$V781,AN781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W781,$W781=\"\"),OR(AP$7=$V781,AO781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W781,$W781=\"\"),OR(AQ$7=$V781,AP781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W781,$W781=\"\"),OR(AR$7=$V781,AQ781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W781,$W781=\"\"),OR(AS$7=$V781,AR781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W781,$W781=\"\"),OR(AT$7=$V781,AS781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W781,$W781=\"\"),OR(AU$7=$V781,AT781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W781,$W781=\"\"),OR(AV$7=$V781,AU781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W781,$W781=\"\"),OR(AW$7=$V781,AV781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W781,$W781=\"\"),OR(AX$7=$V781,AW781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W781,$W781=\"\"),OR(AY$7=$V781,AX781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W781,$W781=\"\"),OR(AZ$7=$V781,AY781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W781,$W781=\"\"),OR(BA$7=$V781,AZ781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W781,$W781=\"\"),OR(BB$7=$V781,BA781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W781,$W781=\"\"),OR(BC$7=$V781,BB781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W781,$W781=\"\"),OR(BD$7=$V781,BC781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W781,$W781=\"\"),OR(BE$7=$V781,BD781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W781,$W781=\"\"),OR(BF$7=$V781,BE781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W781,$W781=\"\"),OR(BG$7=$V781,BF781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W781,$W781=\"\"),OR(BH$7=$V781,BG781<>\" \")),$S781*$J781*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[775,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A782,1)),\"\",INDEX(Database[Project Name],A782,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A782,1)),\"\",INDEX(Database[Watershed],$A782,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A782,1)),\"\",INDEX(Database[BMP Type],$A782,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A782,1)),\"\",INDEX(Database[BMP Sub-type],$A782,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A782,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A782,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A782,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A782,1))","v":""},{"$f":"IF(H782=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G782,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H782=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G782,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H782=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G782,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A782,1)),\"\",INDEX(Database[BMP Size],$A782,1))","v":""},{"$f":"IF(B782=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G782,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A782,1)),\"\",INDEX(Database[Service Level],$A782,1))","v":""},{"$f":"IF(B782=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G782,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B782=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G782,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A782,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A782,1))","v":""},{"$f":"IF(B782=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G782,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A782,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A782,1))","v":""},"",{"$f":"IF(B782=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G782,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A782,1)),\"\",INDEX(Database[Comments (text)],$A782,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A782,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A782,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A782,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A782,1))","v":""},{"$f":"IF($X$7=$V782,$S$8*J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W782,$W782=\"\"),OR(Y$7=$V782,X782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W782,$W782=\"\"),OR(Z$7=$V782,Y782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W782,$W782=\"\"),OR(AA$7=$V782,Z782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W782,$W782=\"\"),OR(AB$7=$V782,AA782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W782,$W782=\"\"),OR(AC$7=$V782,AB782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W782,$W782=\"\"),OR(AD$7=$V782,AC782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W782,$W782=\"\"),OR(AE$7=$V782,AD782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W782,$W782=\"\"),OR(AF$7=$V782,AE782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W782,$W782=\"\"),OR(AG$7=$V782,AF782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W782,$W782=\"\"),OR(AH$7=$V782,AG782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W782,$W782=\"\"),OR(AI$7=$V782,AH782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W782,$W782=\"\"),OR(AJ$7=$V782,AI782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W782,$W782=\"\"),OR(AK$7=$V782,AJ782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W782,$W782=\"\"),OR(AL$7=$V782,AK782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W782,$W782=\"\"),OR(AM$7=$V782,AL782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W782,$W782=\"\"),OR(AN$7=$V782,AM782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W782,$W782=\"\"),OR(AO$7=$V782,AN782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W782,$W782=\"\"),OR(AP$7=$V782,AO782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W782,$W782=\"\"),OR(AQ$7=$V782,AP782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W782,$W782=\"\"),OR(AR$7=$V782,AQ782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W782,$W782=\"\"),OR(AS$7=$V782,AR782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W782,$W782=\"\"),OR(AT$7=$V782,AS782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W782,$W782=\"\"),OR(AU$7=$V782,AT782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W782,$W782=\"\"),OR(AV$7=$V782,AU782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W782,$W782=\"\"),OR(AW$7=$V782,AV782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W782,$W782=\"\"),OR(AX$7=$V782,AW782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W782,$W782=\"\"),OR(AY$7=$V782,AX782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W782,$W782=\"\"),OR(AZ$7=$V782,AY782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W782,$W782=\"\"),OR(BA$7=$V782,AZ782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W782,$W782=\"\"),OR(BB$7=$V782,BA782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W782,$W782=\"\"),OR(BC$7=$V782,BB782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W782,$W782=\"\"),OR(BD$7=$V782,BC782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W782,$W782=\"\"),OR(BE$7=$V782,BD782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W782,$W782=\"\"),OR(BF$7=$V782,BE782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W782,$W782=\"\"),OR(BG$7=$V782,BF782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W782,$W782=\"\"),OR(BH$7=$V782,BG782<>\" \")),$S782*$J782*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[776,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A783,1)),\"\",INDEX(Database[Project Name],A783,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A783,1)),\"\",INDEX(Database[Watershed],$A783,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A783,1)),\"\",INDEX(Database[BMP Type],$A783,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A783,1)),\"\",INDEX(Database[BMP Sub-type],$A783,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A783,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A783,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A783,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A783,1))","v":""},{"$f":"IF(H783=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G783,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H783=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G783,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H783=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G783,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A783,1)),\"\",INDEX(Database[BMP Size],$A783,1))","v":""},{"$f":"IF(B783=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G783,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A783,1)),\"\",INDEX(Database[Service Level],$A783,1))","v":""},{"$f":"IF(B783=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G783,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B783=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G783,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A783,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A783,1))","v":""},{"$f":"IF(B783=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G783,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A783,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A783,1))","v":""},"",{"$f":"IF(B783=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G783,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A783,1)),\"\",INDEX(Database[Comments (text)],$A783,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A783,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A783,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A783,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A783,1))","v":""},{"$f":"IF($X$7=$V783,$S$8*J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W783,$W783=\"\"),OR(Y$7=$V783,X783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W783,$W783=\"\"),OR(Z$7=$V783,Y783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W783,$W783=\"\"),OR(AA$7=$V783,Z783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W783,$W783=\"\"),OR(AB$7=$V783,AA783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W783,$W783=\"\"),OR(AC$7=$V783,AB783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W783,$W783=\"\"),OR(AD$7=$V783,AC783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W783,$W783=\"\"),OR(AE$7=$V783,AD783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W783,$W783=\"\"),OR(AF$7=$V783,AE783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W783,$W783=\"\"),OR(AG$7=$V783,AF783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W783,$W783=\"\"),OR(AH$7=$V783,AG783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W783,$W783=\"\"),OR(AI$7=$V783,AH783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W783,$W783=\"\"),OR(AJ$7=$V783,AI783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W783,$W783=\"\"),OR(AK$7=$V783,AJ783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W783,$W783=\"\"),OR(AL$7=$V783,AK783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W783,$W783=\"\"),OR(AM$7=$V783,AL783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W783,$W783=\"\"),OR(AN$7=$V783,AM783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W783,$W783=\"\"),OR(AO$7=$V783,AN783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W783,$W783=\"\"),OR(AP$7=$V783,AO783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W783,$W783=\"\"),OR(AQ$7=$V783,AP783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W783,$W783=\"\"),OR(AR$7=$V783,AQ783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W783,$W783=\"\"),OR(AS$7=$V783,AR783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W783,$W783=\"\"),OR(AT$7=$V783,AS783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W783,$W783=\"\"),OR(AU$7=$V783,AT783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W783,$W783=\"\"),OR(AV$7=$V783,AU783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W783,$W783=\"\"),OR(AW$7=$V783,AV783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W783,$W783=\"\"),OR(AX$7=$V783,AW783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W783,$W783=\"\"),OR(AY$7=$V783,AX783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W783,$W783=\"\"),OR(AZ$7=$V783,AY783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W783,$W783=\"\"),OR(BA$7=$V783,AZ783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W783,$W783=\"\"),OR(BB$7=$V783,BA783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W783,$W783=\"\"),OR(BC$7=$V783,BB783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W783,$W783=\"\"),OR(BD$7=$V783,BC783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W783,$W783=\"\"),OR(BE$7=$V783,BD783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W783,$W783=\"\"),OR(BF$7=$V783,BE783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W783,$W783=\"\"),OR(BG$7=$V783,BF783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W783,$W783=\"\"),OR(BH$7=$V783,BG783<>\" \")),$S783*$J783*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[777,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A784,1)),\"\",INDEX(Database[Project Name],A784,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A784,1)),\"\",INDEX(Database[Watershed],$A784,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A784,1)),\"\",INDEX(Database[BMP Type],$A784,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A784,1)),\"\",INDEX(Database[BMP Sub-type],$A784,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A784,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A784,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A784,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A784,1))","v":""},{"$f":"IF(H784=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G784,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H784=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G784,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H784=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G784,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A784,1)),\"\",INDEX(Database[BMP Size],$A784,1))","v":""},{"$f":"IF(B784=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G784,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A784,1)),\"\",INDEX(Database[Service Level],$A784,1))","v":""},{"$f":"IF(B784=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G784,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B784=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G784,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A784,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A784,1))","v":""},{"$f":"IF(B784=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G784,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A784,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A784,1))","v":""},"",{"$f":"IF(B784=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G784,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A784,1)),\"\",INDEX(Database[Comments (text)],$A784,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A784,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A784,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A784,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A784,1))","v":""},{"$f":"IF($X$7=$V784,$S$8*J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W784,$W784=\"\"),OR(Y$7=$V784,X784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W784,$W784=\"\"),OR(Z$7=$V784,Y784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W784,$W784=\"\"),OR(AA$7=$V784,Z784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W784,$W784=\"\"),OR(AB$7=$V784,AA784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W784,$W784=\"\"),OR(AC$7=$V784,AB784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W784,$W784=\"\"),OR(AD$7=$V784,AC784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W784,$W784=\"\"),OR(AE$7=$V784,AD784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W784,$W784=\"\"),OR(AF$7=$V784,AE784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W784,$W784=\"\"),OR(AG$7=$V784,AF784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W784,$W784=\"\"),OR(AH$7=$V784,AG784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W784,$W784=\"\"),OR(AI$7=$V784,AH784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W784,$W784=\"\"),OR(AJ$7=$V784,AI784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W784,$W784=\"\"),OR(AK$7=$V784,AJ784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W784,$W784=\"\"),OR(AL$7=$V784,AK784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W784,$W784=\"\"),OR(AM$7=$V784,AL784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W784,$W784=\"\"),OR(AN$7=$V784,AM784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W784,$W784=\"\"),OR(AO$7=$V784,AN784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W784,$W784=\"\"),OR(AP$7=$V784,AO784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W784,$W784=\"\"),OR(AQ$7=$V784,AP784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W784,$W784=\"\"),OR(AR$7=$V784,AQ784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W784,$W784=\"\"),OR(AS$7=$V784,AR784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W784,$W784=\"\"),OR(AT$7=$V784,AS784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W784,$W784=\"\"),OR(AU$7=$V784,AT784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W784,$W784=\"\"),OR(AV$7=$V784,AU784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W784,$W784=\"\"),OR(AW$7=$V784,AV784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W784,$W784=\"\"),OR(AX$7=$V784,AW784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W784,$W784=\"\"),OR(AY$7=$V784,AX784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W784,$W784=\"\"),OR(AZ$7=$V784,AY784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W784,$W784=\"\"),OR(BA$7=$V784,AZ784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W784,$W784=\"\"),OR(BB$7=$V784,BA784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W784,$W784=\"\"),OR(BC$7=$V784,BB784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W784,$W784=\"\"),OR(BD$7=$V784,BC784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W784,$W784=\"\"),OR(BE$7=$V784,BD784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W784,$W784=\"\"),OR(BF$7=$V784,BE784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W784,$W784=\"\"),OR(BG$7=$V784,BF784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W784,$W784=\"\"),OR(BH$7=$V784,BG784<>\" \")),$S784*$J784*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[778,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A785,1)),\"\",INDEX(Database[Project Name],A785,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A785,1)),\"\",INDEX(Database[Watershed],$A785,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A785,1)),\"\",INDEX(Database[BMP Type],$A785,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A785,1)),\"\",INDEX(Database[BMP Sub-type],$A785,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A785,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A785,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A785,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A785,1))","v":""},{"$f":"IF(H785=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G785,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H785=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G785,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H785=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G785,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A785,1)),\"\",INDEX(Database[BMP Size],$A785,1))","v":""},{"$f":"IF(B785=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G785,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A785,1)),\"\",INDEX(Database[Service Level],$A785,1))","v":""},{"$f":"IF(B785=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G785,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B785=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G785,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A785,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A785,1))","v":""},{"$f":"IF(B785=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G785,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A785,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A785,1))","v":""},"",{"$f":"IF(B785=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G785,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A785,1)),\"\",INDEX(Database[Comments (text)],$A785,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A785,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A785,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A785,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A785,1))","v":""},{"$f":"IF($X$7=$V785,$S$8*J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W785,$W785=\"\"),OR(Y$7=$V785,X785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W785,$W785=\"\"),OR(Z$7=$V785,Y785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W785,$W785=\"\"),OR(AA$7=$V785,Z785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W785,$W785=\"\"),OR(AB$7=$V785,AA785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W785,$W785=\"\"),OR(AC$7=$V785,AB785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W785,$W785=\"\"),OR(AD$7=$V785,AC785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W785,$W785=\"\"),OR(AE$7=$V785,AD785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W785,$W785=\"\"),OR(AF$7=$V785,AE785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W785,$W785=\"\"),OR(AG$7=$V785,AF785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W785,$W785=\"\"),OR(AH$7=$V785,AG785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W785,$W785=\"\"),OR(AI$7=$V785,AH785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W785,$W785=\"\"),OR(AJ$7=$V785,AI785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W785,$W785=\"\"),OR(AK$7=$V785,AJ785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W785,$W785=\"\"),OR(AL$7=$V785,AK785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W785,$W785=\"\"),OR(AM$7=$V785,AL785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W785,$W785=\"\"),OR(AN$7=$V785,AM785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W785,$W785=\"\"),OR(AO$7=$V785,AN785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W785,$W785=\"\"),OR(AP$7=$V785,AO785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W785,$W785=\"\"),OR(AQ$7=$V785,AP785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W785,$W785=\"\"),OR(AR$7=$V785,AQ785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W785,$W785=\"\"),OR(AS$7=$V785,AR785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W785,$W785=\"\"),OR(AT$7=$V785,AS785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W785,$W785=\"\"),OR(AU$7=$V785,AT785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W785,$W785=\"\"),OR(AV$7=$V785,AU785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W785,$W785=\"\"),OR(AW$7=$V785,AV785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W785,$W785=\"\"),OR(AX$7=$V785,AW785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W785,$W785=\"\"),OR(AY$7=$V785,AX785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W785,$W785=\"\"),OR(AZ$7=$V785,AY785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W785,$W785=\"\"),OR(BA$7=$V785,AZ785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W785,$W785=\"\"),OR(BB$7=$V785,BA785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W785,$W785=\"\"),OR(BC$7=$V785,BB785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W785,$W785=\"\"),OR(BD$7=$V785,BC785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W785,$W785=\"\"),OR(BE$7=$V785,BD785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W785,$W785=\"\"),OR(BF$7=$V785,BE785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W785,$W785=\"\"),OR(BG$7=$V785,BF785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W785,$W785=\"\"),OR(BH$7=$V785,BG785<>\" \")),$S785*$J785*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[779,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A786,1)),\"\",INDEX(Database[Project Name],A786,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A786,1)),\"\",INDEX(Database[Watershed],$A786,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A786,1)),\"\",INDEX(Database[BMP Type],$A786,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A786,1)),\"\",INDEX(Database[BMP Sub-type],$A786,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A786,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A786,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A786,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A786,1))","v":""},{"$f":"IF(H786=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G786,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H786=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G786,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H786=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G786,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A786,1)),\"\",INDEX(Database[BMP Size],$A786,1))","v":""},{"$f":"IF(B786=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G786,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A786,1)),\"\",INDEX(Database[Service Level],$A786,1))","v":""},{"$f":"IF(B786=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G786,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B786=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G786,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A786,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A786,1))","v":""},{"$f":"IF(B786=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G786,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A786,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A786,1))","v":""},"",{"$f":"IF(B786=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G786,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A786,1)),\"\",INDEX(Database[Comments (text)],$A786,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A786,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A786,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A786,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A786,1))","v":""},{"$f":"IF($X$7=$V786,$S$8*J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W786,$W786=\"\"),OR(Y$7=$V786,X786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W786,$W786=\"\"),OR(Z$7=$V786,Y786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W786,$W786=\"\"),OR(AA$7=$V786,Z786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W786,$W786=\"\"),OR(AB$7=$V786,AA786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W786,$W786=\"\"),OR(AC$7=$V786,AB786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W786,$W786=\"\"),OR(AD$7=$V786,AC786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W786,$W786=\"\"),OR(AE$7=$V786,AD786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W786,$W786=\"\"),OR(AF$7=$V786,AE786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W786,$W786=\"\"),OR(AG$7=$V786,AF786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W786,$W786=\"\"),OR(AH$7=$V786,AG786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W786,$W786=\"\"),OR(AI$7=$V786,AH786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W786,$W786=\"\"),OR(AJ$7=$V786,AI786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W786,$W786=\"\"),OR(AK$7=$V786,AJ786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W786,$W786=\"\"),OR(AL$7=$V786,AK786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W786,$W786=\"\"),OR(AM$7=$V786,AL786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W786,$W786=\"\"),OR(AN$7=$V786,AM786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W786,$W786=\"\"),OR(AO$7=$V786,AN786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W786,$W786=\"\"),OR(AP$7=$V786,AO786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W786,$W786=\"\"),OR(AQ$7=$V786,AP786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W786,$W786=\"\"),OR(AR$7=$V786,AQ786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W786,$W786=\"\"),OR(AS$7=$V786,AR786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W786,$W786=\"\"),OR(AT$7=$V786,AS786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W786,$W786=\"\"),OR(AU$7=$V786,AT786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W786,$W786=\"\"),OR(AV$7=$V786,AU786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W786,$W786=\"\"),OR(AW$7=$V786,AV786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W786,$W786=\"\"),OR(AX$7=$V786,AW786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W786,$W786=\"\"),OR(AY$7=$V786,AX786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W786,$W786=\"\"),OR(AZ$7=$V786,AY786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W786,$W786=\"\"),OR(BA$7=$V786,AZ786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W786,$W786=\"\"),OR(BB$7=$V786,BA786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W786,$W786=\"\"),OR(BC$7=$V786,BB786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W786,$W786=\"\"),OR(BD$7=$V786,BC786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W786,$W786=\"\"),OR(BE$7=$V786,BD786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W786,$W786=\"\"),OR(BF$7=$V786,BE786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W786,$W786=\"\"),OR(BG$7=$V786,BF786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W786,$W786=\"\"),OR(BH$7=$V786,BG786<>\" \")),$S786*$J786*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[780,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A787,1)),\"\",INDEX(Database[Project Name],A787,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A787,1)),\"\",INDEX(Database[Watershed],$A787,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A787,1)),\"\",INDEX(Database[BMP Type],$A787,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A787,1)),\"\",INDEX(Database[BMP Sub-type],$A787,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A787,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A787,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A787,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A787,1))","v":""},{"$f":"IF(H787=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G787,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H787=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G787,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H787=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G787,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A787,1)),\"\",INDEX(Database[BMP Size],$A787,1))","v":""},{"$f":"IF(B787=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G787,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A787,1)),\"\",INDEX(Database[Service Level],$A787,1))","v":""},{"$f":"IF(B787=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G787,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B787=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G787,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A787,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A787,1))","v":""},{"$f":"IF(B787=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G787,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A787,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A787,1))","v":""},"",{"$f":"IF(B787=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G787,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A787,1)),\"\",INDEX(Database[Comments (text)],$A787,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A787,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A787,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A787,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A787,1))","v":""},{"$f":"IF($X$7=$V787,$S$8*J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W787,$W787=\"\"),OR(Y$7=$V787,X787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W787,$W787=\"\"),OR(Z$7=$V787,Y787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W787,$W787=\"\"),OR(AA$7=$V787,Z787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W787,$W787=\"\"),OR(AB$7=$V787,AA787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W787,$W787=\"\"),OR(AC$7=$V787,AB787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W787,$W787=\"\"),OR(AD$7=$V787,AC787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W787,$W787=\"\"),OR(AE$7=$V787,AD787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W787,$W787=\"\"),OR(AF$7=$V787,AE787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W787,$W787=\"\"),OR(AG$7=$V787,AF787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W787,$W787=\"\"),OR(AH$7=$V787,AG787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W787,$W787=\"\"),OR(AI$7=$V787,AH787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W787,$W787=\"\"),OR(AJ$7=$V787,AI787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W787,$W787=\"\"),OR(AK$7=$V787,AJ787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W787,$W787=\"\"),OR(AL$7=$V787,AK787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W787,$W787=\"\"),OR(AM$7=$V787,AL787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W787,$W787=\"\"),OR(AN$7=$V787,AM787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W787,$W787=\"\"),OR(AO$7=$V787,AN787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W787,$W787=\"\"),OR(AP$7=$V787,AO787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W787,$W787=\"\"),OR(AQ$7=$V787,AP787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W787,$W787=\"\"),OR(AR$7=$V787,AQ787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W787,$W787=\"\"),OR(AS$7=$V787,AR787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W787,$W787=\"\"),OR(AT$7=$V787,AS787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W787,$W787=\"\"),OR(AU$7=$V787,AT787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W787,$W787=\"\"),OR(AV$7=$V787,AU787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W787,$W787=\"\"),OR(AW$7=$V787,AV787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W787,$W787=\"\"),OR(AX$7=$V787,AW787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W787,$W787=\"\"),OR(AY$7=$V787,AX787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W787,$W787=\"\"),OR(AZ$7=$V787,AY787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W787,$W787=\"\"),OR(BA$7=$V787,AZ787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W787,$W787=\"\"),OR(BB$7=$V787,BA787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W787,$W787=\"\"),OR(BC$7=$V787,BB787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W787,$W787=\"\"),OR(BD$7=$V787,BC787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W787,$W787=\"\"),OR(BE$7=$V787,BD787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W787,$W787=\"\"),OR(BF$7=$V787,BE787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W787,$W787=\"\"),OR(BG$7=$V787,BF787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W787,$W787=\"\"),OR(BH$7=$V787,BG787<>\" \")),$S787*$J787*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[781,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A788,1)),\"\",INDEX(Database[Project Name],A788,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A788,1)),\"\",INDEX(Database[Watershed],$A788,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A788,1)),\"\",INDEX(Database[BMP Type],$A788,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A788,1)),\"\",INDEX(Database[BMP Sub-type],$A788,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A788,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A788,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A788,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A788,1))","v":""},{"$f":"IF(H788=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G788,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H788=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G788,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H788=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G788,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A788,1)),\"\",INDEX(Database[BMP Size],$A788,1))","v":""},{"$f":"IF(B788=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G788,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A788,1)),\"\",INDEX(Database[Service Level],$A788,1))","v":""},{"$f":"IF(B788=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G788,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B788=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G788,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A788,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A788,1))","v":""},{"$f":"IF(B788=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G788,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A788,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A788,1))","v":""},"",{"$f":"IF(B788=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G788,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A788,1)),\"\",INDEX(Database[Comments (text)],$A788,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A788,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A788,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A788,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A788,1))","v":""},{"$f":"IF($X$7=$V788,$S$8*J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W788,$W788=\"\"),OR(Y$7=$V788,X788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W788,$W788=\"\"),OR(Z$7=$V788,Y788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W788,$W788=\"\"),OR(AA$7=$V788,Z788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W788,$W788=\"\"),OR(AB$7=$V788,AA788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W788,$W788=\"\"),OR(AC$7=$V788,AB788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W788,$W788=\"\"),OR(AD$7=$V788,AC788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W788,$W788=\"\"),OR(AE$7=$V788,AD788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W788,$W788=\"\"),OR(AF$7=$V788,AE788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W788,$W788=\"\"),OR(AG$7=$V788,AF788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W788,$W788=\"\"),OR(AH$7=$V788,AG788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W788,$W788=\"\"),OR(AI$7=$V788,AH788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W788,$W788=\"\"),OR(AJ$7=$V788,AI788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W788,$W788=\"\"),OR(AK$7=$V788,AJ788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W788,$W788=\"\"),OR(AL$7=$V788,AK788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W788,$W788=\"\"),OR(AM$7=$V788,AL788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W788,$W788=\"\"),OR(AN$7=$V788,AM788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W788,$W788=\"\"),OR(AO$7=$V788,AN788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W788,$W788=\"\"),OR(AP$7=$V788,AO788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W788,$W788=\"\"),OR(AQ$7=$V788,AP788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W788,$W788=\"\"),OR(AR$7=$V788,AQ788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W788,$W788=\"\"),OR(AS$7=$V788,AR788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W788,$W788=\"\"),OR(AT$7=$V788,AS788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W788,$W788=\"\"),OR(AU$7=$V788,AT788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W788,$W788=\"\"),OR(AV$7=$V788,AU788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W788,$W788=\"\"),OR(AW$7=$V788,AV788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W788,$W788=\"\"),OR(AX$7=$V788,AW788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W788,$W788=\"\"),OR(AY$7=$V788,AX788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W788,$W788=\"\"),OR(AZ$7=$V788,AY788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W788,$W788=\"\"),OR(BA$7=$V788,AZ788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W788,$W788=\"\"),OR(BB$7=$V788,BA788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W788,$W788=\"\"),OR(BC$7=$V788,BB788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W788,$W788=\"\"),OR(BD$7=$V788,BC788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W788,$W788=\"\"),OR(BE$7=$V788,BD788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W788,$W788=\"\"),OR(BF$7=$V788,BE788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W788,$W788=\"\"),OR(BG$7=$V788,BF788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W788,$W788=\"\"),OR(BH$7=$V788,BG788<>\" \")),$S788*$J788*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[782,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A789,1)),\"\",INDEX(Database[Project Name],A789,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A789,1)),\"\",INDEX(Database[Watershed],$A789,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A789,1)),\"\",INDEX(Database[BMP Type],$A789,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A789,1)),\"\",INDEX(Database[BMP Sub-type],$A789,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A789,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A789,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A789,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A789,1))","v":""},{"$f":"IF(H789=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G789,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H789=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G789,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H789=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G789,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A789,1)),\"\",INDEX(Database[BMP Size],$A789,1))","v":""},{"$f":"IF(B789=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G789,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A789,1)),\"\",INDEX(Database[Service Level],$A789,1))","v":""},{"$f":"IF(B789=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G789,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B789=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G789,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A789,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A789,1))","v":""},{"$f":"IF(B789=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G789,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A789,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A789,1))","v":""},"",{"$f":"IF(B789=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G789,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A789,1)),\"\",INDEX(Database[Comments (text)],$A789,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A789,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A789,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A789,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A789,1))","v":""},{"$f":"IF($X$7=$V789,$S$8*J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W789,$W789=\"\"),OR(Y$7=$V789,X789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W789,$W789=\"\"),OR(Z$7=$V789,Y789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W789,$W789=\"\"),OR(AA$7=$V789,Z789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W789,$W789=\"\"),OR(AB$7=$V789,AA789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W789,$W789=\"\"),OR(AC$7=$V789,AB789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W789,$W789=\"\"),OR(AD$7=$V789,AC789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W789,$W789=\"\"),OR(AE$7=$V789,AD789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W789,$W789=\"\"),OR(AF$7=$V789,AE789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W789,$W789=\"\"),OR(AG$7=$V789,AF789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W789,$W789=\"\"),OR(AH$7=$V789,AG789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W789,$W789=\"\"),OR(AI$7=$V789,AH789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W789,$W789=\"\"),OR(AJ$7=$V789,AI789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W789,$W789=\"\"),OR(AK$7=$V789,AJ789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W789,$W789=\"\"),OR(AL$7=$V789,AK789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W789,$W789=\"\"),OR(AM$7=$V789,AL789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W789,$W789=\"\"),OR(AN$7=$V789,AM789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W789,$W789=\"\"),OR(AO$7=$V789,AN789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W789,$W789=\"\"),OR(AP$7=$V789,AO789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W789,$W789=\"\"),OR(AQ$7=$V789,AP789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W789,$W789=\"\"),OR(AR$7=$V789,AQ789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W789,$W789=\"\"),OR(AS$7=$V789,AR789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W789,$W789=\"\"),OR(AT$7=$V789,AS789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W789,$W789=\"\"),OR(AU$7=$V789,AT789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W789,$W789=\"\"),OR(AV$7=$V789,AU789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W789,$W789=\"\"),OR(AW$7=$V789,AV789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W789,$W789=\"\"),OR(AX$7=$V789,AW789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W789,$W789=\"\"),OR(AY$7=$V789,AX789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W789,$W789=\"\"),OR(AZ$7=$V789,AY789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W789,$W789=\"\"),OR(BA$7=$V789,AZ789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W789,$W789=\"\"),OR(BB$7=$V789,BA789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W789,$W789=\"\"),OR(BC$7=$V789,BB789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W789,$W789=\"\"),OR(BD$7=$V789,BC789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W789,$W789=\"\"),OR(BE$7=$V789,BD789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W789,$W789=\"\"),OR(BF$7=$V789,BE789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W789,$W789=\"\"),OR(BG$7=$V789,BF789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W789,$W789=\"\"),OR(BH$7=$V789,BG789<>\" \")),$S789*$J789*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[783,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A790,1)),\"\",INDEX(Database[Project Name],A790,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A790,1)),\"\",INDEX(Database[Watershed],$A790,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A790,1)),\"\",INDEX(Database[BMP Type],$A790,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A790,1)),\"\",INDEX(Database[BMP Sub-type],$A790,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A790,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A790,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A790,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A790,1))","v":""},{"$f":"IF(H790=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G790,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H790=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G790,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H790=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G790,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A790,1)),\"\",INDEX(Database[BMP Size],$A790,1))","v":""},{"$f":"IF(B790=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G790,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A790,1)),\"\",INDEX(Database[Service Level],$A790,1))","v":""},{"$f":"IF(B790=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G790,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B790=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G790,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A790,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A790,1))","v":""},{"$f":"IF(B790=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G790,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A790,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A790,1))","v":""},"",{"$f":"IF(B790=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G790,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A790,1)),\"\",INDEX(Database[Comments (text)],$A790,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A790,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A790,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A790,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A790,1))","v":""},{"$f":"IF($X$7=$V790,$S$8*J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W790,$W790=\"\"),OR(Y$7=$V790,X790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W790,$W790=\"\"),OR(Z$7=$V790,Y790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W790,$W790=\"\"),OR(AA$7=$V790,Z790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W790,$W790=\"\"),OR(AB$7=$V790,AA790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W790,$W790=\"\"),OR(AC$7=$V790,AB790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W790,$W790=\"\"),OR(AD$7=$V790,AC790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W790,$W790=\"\"),OR(AE$7=$V790,AD790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W790,$W790=\"\"),OR(AF$7=$V790,AE790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W790,$W790=\"\"),OR(AG$7=$V790,AF790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W790,$W790=\"\"),OR(AH$7=$V790,AG790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W790,$W790=\"\"),OR(AI$7=$V790,AH790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W790,$W790=\"\"),OR(AJ$7=$V790,AI790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W790,$W790=\"\"),OR(AK$7=$V790,AJ790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W790,$W790=\"\"),OR(AL$7=$V790,AK790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W790,$W790=\"\"),OR(AM$7=$V790,AL790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W790,$W790=\"\"),OR(AN$7=$V790,AM790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W790,$W790=\"\"),OR(AO$7=$V790,AN790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W790,$W790=\"\"),OR(AP$7=$V790,AO790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W790,$W790=\"\"),OR(AQ$7=$V790,AP790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W790,$W790=\"\"),OR(AR$7=$V790,AQ790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W790,$W790=\"\"),OR(AS$7=$V790,AR790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W790,$W790=\"\"),OR(AT$7=$V790,AS790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W790,$W790=\"\"),OR(AU$7=$V790,AT790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W790,$W790=\"\"),OR(AV$7=$V790,AU790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W790,$W790=\"\"),OR(AW$7=$V790,AV790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W790,$W790=\"\"),OR(AX$7=$V790,AW790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W790,$W790=\"\"),OR(AY$7=$V790,AX790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W790,$W790=\"\"),OR(AZ$7=$V790,AY790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W790,$W790=\"\"),OR(BA$7=$V790,AZ790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W790,$W790=\"\"),OR(BB$7=$V790,BA790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W790,$W790=\"\"),OR(BC$7=$V790,BB790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W790,$W790=\"\"),OR(BD$7=$V790,BC790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W790,$W790=\"\"),OR(BE$7=$V790,BD790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W790,$W790=\"\"),OR(BF$7=$V790,BE790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W790,$W790=\"\"),OR(BG$7=$V790,BF790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W790,$W790=\"\"),OR(BH$7=$V790,BG790<>\" \")),$S790*$J790*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[784,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A791,1)),\"\",INDEX(Database[Project Name],A791,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A791,1)),\"\",INDEX(Database[Watershed],$A791,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A791,1)),\"\",INDEX(Database[BMP Type],$A791,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A791,1)),\"\",INDEX(Database[BMP Sub-type],$A791,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A791,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A791,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A791,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A791,1))","v":""},{"$f":"IF(H791=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G791,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H791=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G791,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H791=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G791,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A791,1)),\"\",INDEX(Database[BMP Size],$A791,1))","v":""},{"$f":"IF(B791=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G791,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A791,1)),\"\",INDEX(Database[Service Level],$A791,1))","v":""},{"$f":"IF(B791=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G791,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B791=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G791,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A791,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A791,1))","v":""},{"$f":"IF(B791=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G791,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A791,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A791,1))","v":""},"",{"$f":"IF(B791=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G791,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A791,1)),\"\",INDEX(Database[Comments (text)],$A791,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A791,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A791,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A791,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A791,1))","v":""},{"$f":"IF($X$7=$V791,$S$8*J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W791,$W791=\"\"),OR(Y$7=$V791,X791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W791,$W791=\"\"),OR(Z$7=$V791,Y791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W791,$W791=\"\"),OR(AA$7=$V791,Z791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W791,$W791=\"\"),OR(AB$7=$V791,AA791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W791,$W791=\"\"),OR(AC$7=$V791,AB791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W791,$W791=\"\"),OR(AD$7=$V791,AC791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W791,$W791=\"\"),OR(AE$7=$V791,AD791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W791,$W791=\"\"),OR(AF$7=$V791,AE791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W791,$W791=\"\"),OR(AG$7=$V791,AF791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W791,$W791=\"\"),OR(AH$7=$V791,AG791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W791,$W791=\"\"),OR(AI$7=$V791,AH791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W791,$W791=\"\"),OR(AJ$7=$V791,AI791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W791,$W791=\"\"),OR(AK$7=$V791,AJ791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W791,$W791=\"\"),OR(AL$7=$V791,AK791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W791,$W791=\"\"),OR(AM$7=$V791,AL791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W791,$W791=\"\"),OR(AN$7=$V791,AM791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W791,$W791=\"\"),OR(AO$7=$V791,AN791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W791,$W791=\"\"),OR(AP$7=$V791,AO791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W791,$W791=\"\"),OR(AQ$7=$V791,AP791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W791,$W791=\"\"),OR(AR$7=$V791,AQ791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W791,$W791=\"\"),OR(AS$7=$V791,AR791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W791,$W791=\"\"),OR(AT$7=$V791,AS791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W791,$W791=\"\"),OR(AU$7=$V791,AT791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W791,$W791=\"\"),OR(AV$7=$V791,AU791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W791,$W791=\"\"),OR(AW$7=$V791,AV791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W791,$W791=\"\"),OR(AX$7=$V791,AW791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W791,$W791=\"\"),OR(AY$7=$V791,AX791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W791,$W791=\"\"),OR(AZ$7=$V791,AY791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W791,$W791=\"\"),OR(BA$7=$V791,AZ791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W791,$W791=\"\"),OR(BB$7=$V791,BA791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W791,$W791=\"\"),OR(BC$7=$V791,BB791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W791,$W791=\"\"),OR(BD$7=$V791,BC791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W791,$W791=\"\"),OR(BE$7=$V791,BD791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W791,$W791=\"\"),OR(BF$7=$V791,BE791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W791,$W791=\"\"),OR(BG$7=$V791,BF791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W791,$W791=\"\"),OR(BH$7=$V791,BG791<>\" \")),$S791*$J791*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[785,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A792,1)),\"\",INDEX(Database[Project Name],A792,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A792,1)),\"\",INDEX(Database[Watershed],$A792,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A792,1)),\"\",INDEX(Database[BMP Type],$A792,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A792,1)),\"\",INDEX(Database[BMP Sub-type],$A792,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A792,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A792,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A792,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A792,1))","v":""},{"$f":"IF(H792=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G792,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H792=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G792,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H792=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G792,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A792,1)),\"\",INDEX(Database[BMP Size],$A792,1))","v":""},{"$f":"IF(B792=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G792,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A792,1)),\"\",INDEX(Database[Service Level],$A792,1))","v":""},{"$f":"IF(B792=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G792,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B792=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G792,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A792,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A792,1))","v":""},{"$f":"IF(B792=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G792,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A792,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A792,1))","v":""},"",{"$f":"IF(B792=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G792,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A792,1)),\"\",INDEX(Database[Comments (text)],$A792,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A792,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A792,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A792,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A792,1))","v":""},{"$f":"IF($X$7=$V792,$S$8*J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W792,$W792=\"\"),OR(Y$7=$V792,X792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W792,$W792=\"\"),OR(Z$7=$V792,Y792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W792,$W792=\"\"),OR(AA$7=$V792,Z792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W792,$W792=\"\"),OR(AB$7=$V792,AA792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W792,$W792=\"\"),OR(AC$7=$V792,AB792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W792,$W792=\"\"),OR(AD$7=$V792,AC792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W792,$W792=\"\"),OR(AE$7=$V792,AD792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W792,$W792=\"\"),OR(AF$7=$V792,AE792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W792,$W792=\"\"),OR(AG$7=$V792,AF792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W792,$W792=\"\"),OR(AH$7=$V792,AG792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W792,$W792=\"\"),OR(AI$7=$V792,AH792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W792,$W792=\"\"),OR(AJ$7=$V792,AI792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W792,$W792=\"\"),OR(AK$7=$V792,AJ792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W792,$W792=\"\"),OR(AL$7=$V792,AK792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W792,$W792=\"\"),OR(AM$7=$V792,AL792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W792,$W792=\"\"),OR(AN$7=$V792,AM792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W792,$W792=\"\"),OR(AO$7=$V792,AN792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W792,$W792=\"\"),OR(AP$7=$V792,AO792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W792,$W792=\"\"),OR(AQ$7=$V792,AP792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W792,$W792=\"\"),OR(AR$7=$V792,AQ792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W792,$W792=\"\"),OR(AS$7=$V792,AR792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W792,$W792=\"\"),OR(AT$7=$V792,AS792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W792,$W792=\"\"),OR(AU$7=$V792,AT792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W792,$W792=\"\"),OR(AV$7=$V792,AU792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W792,$W792=\"\"),OR(AW$7=$V792,AV792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W792,$W792=\"\"),OR(AX$7=$V792,AW792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W792,$W792=\"\"),OR(AY$7=$V792,AX792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W792,$W792=\"\"),OR(AZ$7=$V792,AY792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W792,$W792=\"\"),OR(BA$7=$V792,AZ792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W792,$W792=\"\"),OR(BB$7=$V792,BA792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W792,$W792=\"\"),OR(BC$7=$V792,BB792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W792,$W792=\"\"),OR(BD$7=$V792,BC792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W792,$W792=\"\"),OR(BE$7=$V792,BD792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W792,$W792=\"\"),OR(BF$7=$V792,BE792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W792,$W792=\"\"),OR(BG$7=$V792,BF792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W792,$W792=\"\"),OR(BH$7=$V792,BG792<>\" \")),$S792*$J792*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[786,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A793,1)),\"\",INDEX(Database[Project Name],A793,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A793,1)),\"\",INDEX(Database[Watershed],$A793,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A793,1)),\"\",INDEX(Database[BMP Type],$A793,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A793,1)),\"\",INDEX(Database[BMP Sub-type],$A793,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A793,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A793,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A793,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A793,1))","v":""},{"$f":"IF(H793=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G793,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H793=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G793,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H793=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G793,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A793,1)),\"\",INDEX(Database[BMP Size],$A793,1))","v":""},{"$f":"IF(B793=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G793,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A793,1)),\"\",INDEX(Database[Service Level],$A793,1))","v":""},{"$f":"IF(B793=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G793,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B793=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G793,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A793,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A793,1))","v":""},{"$f":"IF(B793=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G793,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A793,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A793,1))","v":""},"",{"$f":"IF(B793=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G793,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A793,1)),\"\",INDEX(Database[Comments (text)],$A793,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A793,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A793,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A793,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A793,1))","v":""},{"$f":"IF($X$7=$V793,$S$8*J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W793,$W793=\"\"),OR(Y$7=$V793,X793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W793,$W793=\"\"),OR(Z$7=$V793,Y793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W793,$W793=\"\"),OR(AA$7=$V793,Z793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W793,$W793=\"\"),OR(AB$7=$V793,AA793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W793,$W793=\"\"),OR(AC$7=$V793,AB793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W793,$W793=\"\"),OR(AD$7=$V793,AC793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W793,$W793=\"\"),OR(AE$7=$V793,AD793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W793,$W793=\"\"),OR(AF$7=$V793,AE793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W793,$W793=\"\"),OR(AG$7=$V793,AF793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W793,$W793=\"\"),OR(AH$7=$V793,AG793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W793,$W793=\"\"),OR(AI$7=$V793,AH793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W793,$W793=\"\"),OR(AJ$7=$V793,AI793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W793,$W793=\"\"),OR(AK$7=$V793,AJ793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W793,$W793=\"\"),OR(AL$7=$V793,AK793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W793,$W793=\"\"),OR(AM$7=$V793,AL793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W793,$W793=\"\"),OR(AN$7=$V793,AM793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W793,$W793=\"\"),OR(AO$7=$V793,AN793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W793,$W793=\"\"),OR(AP$7=$V793,AO793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W793,$W793=\"\"),OR(AQ$7=$V793,AP793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W793,$W793=\"\"),OR(AR$7=$V793,AQ793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W793,$W793=\"\"),OR(AS$7=$V793,AR793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W793,$W793=\"\"),OR(AT$7=$V793,AS793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W793,$W793=\"\"),OR(AU$7=$V793,AT793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W793,$W793=\"\"),OR(AV$7=$V793,AU793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W793,$W793=\"\"),OR(AW$7=$V793,AV793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W793,$W793=\"\"),OR(AX$7=$V793,AW793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W793,$W793=\"\"),OR(AY$7=$V793,AX793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W793,$W793=\"\"),OR(AZ$7=$V793,AY793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W793,$W793=\"\"),OR(BA$7=$V793,AZ793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W793,$W793=\"\"),OR(BB$7=$V793,BA793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W793,$W793=\"\"),OR(BC$7=$V793,BB793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W793,$W793=\"\"),OR(BD$7=$V793,BC793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W793,$W793=\"\"),OR(BE$7=$V793,BD793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W793,$W793=\"\"),OR(BF$7=$V793,BE793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W793,$W793=\"\"),OR(BG$7=$V793,BF793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W793,$W793=\"\"),OR(BH$7=$V793,BG793<>\" \")),$S793*$J793*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[787,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A794,1)),\"\",INDEX(Database[Project Name],A794,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A794,1)),\"\",INDEX(Database[Watershed],$A794,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A794,1)),\"\",INDEX(Database[BMP Type],$A794,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A794,1)),\"\",INDEX(Database[BMP Sub-type],$A794,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A794,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A794,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A794,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A794,1))","v":""},{"$f":"IF(H794=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G794,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H794=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G794,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H794=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G794,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A794,1)),\"\",INDEX(Database[BMP Size],$A794,1))","v":""},{"$f":"IF(B794=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G794,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A794,1)),\"\",INDEX(Database[Service Level],$A794,1))","v":""},{"$f":"IF(B794=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G794,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B794=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G794,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A794,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A794,1))","v":""},{"$f":"IF(B794=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G794,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A794,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A794,1))","v":""},"",{"$f":"IF(B794=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G794,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A794,1)),\"\",INDEX(Database[Comments (text)],$A794,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A794,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A794,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A794,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A794,1))","v":""},{"$f":"IF($X$7=$V794,$S$8*J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W794,$W794=\"\"),OR(Y$7=$V794,X794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W794,$W794=\"\"),OR(Z$7=$V794,Y794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W794,$W794=\"\"),OR(AA$7=$V794,Z794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W794,$W794=\"\"),OR(AB$7=$V794,AA794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W794,$W794=\"\"),OR(AC$7=$V794,AB794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W794,$W794=\"\"),OR(AD$7=$V794,AC794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W794,$W794=\"\"),OR(AE$7=$V794,AD794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W794,$W794=\"\"),OR(AF$7=$V794,AE794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W794,$W794=\"\"),OR(AG$7=$V794,AF794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W794,$W794=\"\"),OR(AH$7=$V794,AG794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W794,$W794=\"\"),OR(AI$7=$V794,AH794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W794,$W794=\"\"),OR(AJ$7=$V794,AI794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W794,$W794=\"\"),OR(AK$7=$V794,AJ794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W794,$W794=\"\"),OR(AL$7=$V794,AK794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W794,$W794=\"\"),OR(AM$7=$V794,AL794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W794,$W794=\"\"),OR(AN$7=$V794,AM794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W794,$W794=\"\"),OR(AO$7=$V794,AN794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W794,$W794=\"\"),OR(AP$7=$V794,AO794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W794,$W794=\"\"),OR(AQ$7=$V794,AP794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W794,$W794=\"\"),OR(AR$7=$V794,AQ794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W794,$W794=\"\"),OR(AS$7=$V794,AR794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W794,$W794=\"\"),OR(AT$7=$V794,AS794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W794,$W794=\"\"),OR(AU$7=$V794,AT794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W794,$W794=\"\"),OR(AV$7=$V794,AU794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W794,$W794=\"\"),OR(AW$7=$V794,AV794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W794,$W794=\"\"),OR(AX$7=$V794,AW794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W794,$W794=\"\"),OR(AY$7=$V794,AX794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W794,$W794=\"\"),OR(AZ$7=$V794,AY794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W794,$W794=\"\"),OR(BA$7=$V794,AZ794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W794,$W794=\"\"),OR(BB$7=$V794,BA794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W794,$W794=\"\"),OR(BC$7=$V794,BB794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W794,$W794=\"\"),OR(BD$7=$V794,BC794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W794,$W794=\"\"),OR(BE$7=$V794,BD794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W794,$W794=\"\"),OR(BF$7=$V794,BE794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W794,$W794=\"\"),OR(BG$7=$V794,BF794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W794,$W794=\"\"),OR(BH$7=$V794,BG794<>\" \")),$S794*$J794*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[788,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A795,1)),\"\",INDEX(Database[Project Name],A795,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A795,1)),\"\",INDEX(Database[Watershed],$A795,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A795,1)),\"\",INDEX(Database[BMP Type],$A795,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A795,1)),\"\",INDEX(Database[BMP Sub-type],$A795,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A795,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A795,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A795,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A795,1))","v":""},{"$f":"IF(H795=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G795,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H795=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G795,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H795=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G795,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A795,1)),\"\",INDEX(Database[BMP Size],$A795,1))","v":""},{"$f":"IF(B795=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G795,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A795,1)),\"\",INDEX(Database[Service Level],$A795,1))","v":""},{"$f":"IF(B795=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G795,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B795=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G795,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A795,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A795,1))","v":""},{"$f":"IF(B795=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G795,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A795,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A795,1))","v":""},"",{"$f":"IF(B795=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G795,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A795,1)),\"\",INDEX(Database[Comments (text)],$A795,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A795,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A795,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A795,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A795,1))","v":""},{"$f":"IF($X$7=$V795,$S$8*J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W795,$W795=\"\"),OR(Y$7=$V795,X795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W795,$W795=\"\"),OR(Z$7=$V795,Y795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W795,$W795=\"\"),OR(AA$7=$V795,Z795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W795,$W795=\"\"),OR(AB$7=$V795,AA795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W795,$W795=\"\"),OR(AC$7=$V795,AB795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W795,$W795=\"\"),OR(AD$7=$V795,AC795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W795,$W795=\"\"),OR(AE$7=$V795,AD795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W795,$W795=\"\"),OR(AF$7=$V795,AE795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W795,$W795=\"\"),OR(AG$7=$V795,AF795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W795,$W795=\"\"),OR(AH$7=$V795,AG795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W795,$W795=\"\"),OR(AI$7=$V795,AH795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W795,$W795=\"\"),OR(AJ$7=$V795,AI795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W795,$W795=\"\"),OR(AK$7=$V795,AJ795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W795,$W795=\"\"),OR(AL$7=$V795,AK795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W795,$W795=\"\"),OR(AM$7=$V795,AL795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W795,$W795=\"\"),OR(AN$7=$V795,AM795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W795,$W795=\"\"),OR(AO$7=$V795,AN795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W795,$W795=\"\"),OR(AP$7=$V795,AO795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W795,$W795=\"\"),OR(AQ$7=$V795,AP795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W795,$W795=\"\"),OR(AR$7=$V795,AQ795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W795,$W795=\"\"),OR(AS$7=$V795,AR795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W795,$W795=\"\"),OR(AT$7=$V795,AS795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W795,$W795=\"\"),OR(AU$7=$V795,AT795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W795,$W795=\"\"),OR(AV$7=$V795,AU795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W795,$W795=\"\"),OR(AW$7=$V795,AV795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W795,$W795=\"\"),OR(AX$7=$V795,AW795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W795,$W795=\"\"),OR(AY$7=$V795,AX795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W795,$W795=\"\"),OR(AZ$7=$V795,AY795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W795,$W795=\"\"),OR(BA$7=$V795,AZ795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W795,$W795=\"\"),OR(BB$7=$V795,BA795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W795,$W795=\"\"),OR(BC$7=$V795,BB795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W795,$W795=\"\"),OR(BD$7=$V795,BC795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W795,$W795=\"\"),OR(BE$7=$V795,BD795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W795,$W795=\"\"),OR(BF$7=$V795,BE795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W795,$W795=\"\"),OR(BG$7=$V795,BF795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W795,$W795=\"\"),OR(BH$7=$V795,BG795<>\" \")),$S795*$J795*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[789,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A796,1)),\"\",INDEX(Database[Project Name],A796,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A796,1)),\"\",INDEX(Database[Watershed],$A796,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A796,1)),\"\",INDEX(Database[BMP Type],$A796,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A796,1)),\"\",INDEX(Database[BMP Sub-type],$A796,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A796,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A796,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A796,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A796,1))","v":""},{"$f":"IF(H796=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G796,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H796=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G796,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H796=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G796,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A796,1)),\"\",INDEX(Database[BMP Size],$A796,1))","v":""},{"$f":"IF(B796=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G796,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A796,1)),\"\",INDEX(Database[Service Level],$A796,1))","v":""},{"$f":"IF(B796=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G796,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B796=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G796,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A796,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A796,1))","v":""},{"$f":"IF(B796=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G796,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A796,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A796,1))","v":""},"",{"$f":"IF(B796=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G796,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A796,1)),\"\",INDEX(Database[Comments (text)],$A796,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A796,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A796,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A796,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A796,1))","v":""},{"$f":"IF($X$7=$V796,$S$8*J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W796,$W796=\"\"),OR(Y$7=$V796,X796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W796,$W796=\"\"),OR(Z$7=$V796,Y796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W796,$W796=\"\"),OR(AA$7=$V796,Z796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W796,$W796=\"\"),OR(AB$7=$V796,AA796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W796,$W796=\"\"),OR(AC$7=$V796,AB796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W796,$W796=\"\"),OR(AD$7=$V796,AC796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W796,$W796=\"\"),OR(AE$7=$V796,AD796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W796,$W796=\"\"),OR(AF$7=$V796,AE796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W796,$W796=\"\"),OR(AG$7=$V796,AF796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W796,$W796=\"\"),OR(AH$7=$V796,AG796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W796,$W796=\"\"),OR(AI$7=$V796,AH796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W796,$W796=\"\"),OR(AJ$7=$V796,AI796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W796,$W796=\"\"),OR(AK$7=$V796,AJ796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W796,$W796=\"\"),OR(AL$7=$V796,AK796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W796,$W796=\"\"),OR(AM$7=$V796,AL796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W796,$W796=\"\"),OR(AN$7=$V796,AM796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W796,$W796=\"\"),OR(AO$7=$V796,AN796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W796,$W796=\"\"),OR(AP$7=$V796,AO796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W796,$W796=\"\"),OR(AQ$7=$V796,AP796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W796,$W796=\"\"),OR(AR$7=$V796,AQ796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W796,$W796=\"\"),OR(AS$7=$V796,AR796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W796,$W796=\"\"),OR(AT$7=$V796,AS796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W796,$W796=\"\"),OR(AU$7=$V796,AT796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W796,$W796=\"\"),OR(AV$7=$V796,AU796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W796,$W796=\"\"),OR(AW$7=$V796,AV796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W796,$W796=\"\"),OR(AX$7=$V796,AW796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W796,$W796=\"\"),OR(AY$7=$V796,AX796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W796,$W796=\"\"),OR(AZ$7=$V796,AY796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W796,$W796=\"\"),OR(BA$7=$V796,AZ796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W796,$W796=\"\"),OR(BB$7=$V796,BA796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W796,$W796=\"\"),OR(BC$7=$V796,BB796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W796,$W796=\"\"),OR(BD$7=$V796,BC796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W796,$W796=\"\"),OR(BE$7=$V796,BD796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W796,$W796=\"\"),OR(BF$7=$V796,BE796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W796,$W796=\"\"),OR(BG$7=$V796,BF796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W796,$W796=\"\"),OR(BH$7=$V796,BG796<>\" \")),$S796*$J796*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[790,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A797,1)),\"\",INDEX(Database[Project Name],A797,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A797,1)),\"\",INDEX(Database[Watershed],$A797,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A797,1)),\"\",INDEX(Database[BMP Type],$A797,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A797,1)),\"\",INDEX(Database[BMP Sub-type],$A797,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A797,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A797,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A797,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A797,1))","v":""},{"$f":"IF(H797=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G797,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H797=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G797,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H797=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G797,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A797,1)),\"\",INDEX(Database[BMP Size],$A797,1))","v":""},{"$f":"IF(B797=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G797,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A797,1)),\"\",INDEX(Database[Service Level],$A797,1))","v":""},{"$f":"IF(B797=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G797,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B797=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G797,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A797,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A797,1))","v":""},{"$f":"IF(B797=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G797,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A797,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A797,1))","v":""},"",{"$f":"IF(B797=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G797,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A797,1)),\"\",INDEX(Database[Comments (text)],$A797,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A797,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A797,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A797,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A797,1))","v":""},{"$f":"IF($X$7=$V797,$S$8*J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W797,$W797=\"\"),OR(Y$7=$V797,X797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W797,$W797=\"\"),OR(Z$7=$V797,Y797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W797,$W797=\"\"),OR(AA$7=$V797,Z797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W797,$W797=\"\"),OR(AB$7=$V797,AA797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W797,$W797=\"\"),OR(AC$7=$V797,AB797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W797,$W797=\"\"),OR(AD$7=$V797,AC797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W797,$W797=\"\"),OR(AE$7=$V797,AD797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W797,$W797=\"\"),OR(AF$7=$V797,AE797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W797,$W797=\"\"),OR(AG$7=$V797,AF797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W797,$W797=\"\"),OR(AH$7=$V797,AG797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W797,$W797=\"\"),OR(AI$7=$V797,AH797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W797,$W797=\"\"),OR(AJ$7=$V797,AI797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W797,$W797=\"\"),OR(AK$7=$V797,AJ797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W797,$W797=\"\"),OR(AL$7=$V797,AK797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W797,$W797=\"\"),OR(AM$7=$V797,AL797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W797,$W797=\"\"),OR(AN$7=$V797,AM797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W797,$W797=\"\"),OR(AO$7=$V797,AN797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W797,$W797=\"\"),OR(AP$7=$V797,AO797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W797,$W797=\"\"),OR(AQ$7=$V797,AP797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W797,$W797=\"\"),OR(AR$7=$V797,AQ797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W797,$W797=\"\"),OR(AS$7=$V797,AR797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W797,$W797=\"\"),OR(AT$7=$V797,AS797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W797,$W797=\"\"),OR(AU$7=$V797,AT797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W797,$W797=\"\"),OR(AV$7=$V797,AU797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W797,$W797=\"\"),OR(AW$7=$V797,AV797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W797,$W797=\"\"),OR(AX$7=$V797,AW797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W797,$W797=\"\"),OR(AY$7=$V797,AX797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W797,$W797=\"\"),OR(AZ$7=$V797,AY797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W797,$W797=\"\"),OR(BA$7=$V797,AZ797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W797,$W797=\"\"),OR(BB$7=$V797,BA797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W797,$W797=\"\"),OR(BC$7=$V797,BB797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W797,$W797=\"\"),OR(BD$7=$V797,BC797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W797,$W797=\"\"),OR(BE$7=$V797,BD797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W797,$W797=\"\"),OR(BF$7=$V797,BE797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W797,$W797=\"\"),OR(BG$7=$V797,BF797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W797,$W797=\"\"),OR(BH$7=$V797,BG797<>\" \")),$S797*$J797*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[791,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A798,1)),\"\",INDEX(Database[Project Name],A798,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A798,1)),\"\",INDEX(Database[Watershed],$A798,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A798,1)),\"\",INDEX(Database[BMP Type],$A798,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A798,1)),\"\",INDEX(Database[BMP Sub-type],$A798,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A798,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A798,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A798,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A798,1))","v":""},{"$f":"IF(H798=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G798,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H798=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G798,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H798=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G798,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A798,1)),\"\",INDEX(Database[BMP Size],$A798,1))","v":""},{"$f":"IF(B798=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G798,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A798,1)),\"\",INDEX(Database[Service Level],$A798,1))","v":""},{"$f":"IF(B798=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G798,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B798=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G798,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A798,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A798,1))","v":""},{"$f":"IF(B798=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G798,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A798,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A798,1))","v":""},"",{"$f":"IF(B798=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G798,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A798,1)),\"\",INDEX(Database[Comments (text)],$A798,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A798,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A798,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A798,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A798,1))","v":""},{"$f":"IF($X$7=$V798,$S$8*J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W798,$W798=\"\"),OR(Y$7=$V798,X798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W798,$W798=\"\"),OR(Z$7=$V798,Y798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W798,$W798=\"\"),OR(AA$7=$V798,Z798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W798,$W798=\"\"),OR(AB$7=$V798,AA798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W798,$W798=\"\"),OR(AC$7=$V798,AB798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W798,$W798=\"\"),OR(AD$7=$V798,AC798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W798,$W798=\"\"),OR(AE$7=$V798,AD798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W798,$W798=\"\"),OR(AF$7=$V798,AE798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W798,$W798=\"\"),OR(AG$7=$V798,AF798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W798,$W798=\"\"),OR(AH$7=$V798,AG798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W798,$W798=\"\"),OR(AI$7=$V798,AH798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W798,$W798=\"\"),OR(AJ$7=$V798,AI798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W798,$W798=\"\"),OR(AK$7=$V798,AJ798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W798,$W798=\"\"),OR(AL$7=$V798,AK798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W798,$W798=\"\"),OR(AM$7=$V798,AL798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W798,$W798=\"\"),OR(AN$7=$V798,AM798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W798,$W798=\"\"),OR(AO$7=$V798,AN798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W798,$W798=\"\"),OR(AP$7=$V798,AO798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W798,$W798=\"\"),OR(AQ$7=$V798,AP798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W798,$W798=\"\"),OR(AR$7=$V798,AQ798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W798,$W798=\"\"),OR(AS$7=$V798,AR798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W798,$W798=\"\"),OR(AT$7=$V798,AS798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W798,$W798=\"\"),OR(AU$7=$V798,AT798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W798,$W798=\"\"),OR(AV$7=$V798,AU798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W798,$W798=\"\"),OR(AW$7=$V798,AV798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W798,$W798=\"\"),OR(AX$7=$V798,AW798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W798,$W798=\"\"),OR(AY$7=$V798,AX798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W798,$W798=\"\"),OR(AZ$7=$V798,AY798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W798,$W798=\"\"),OR(BA$7=$V798,AZ798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W798,$W798=\"\"),OR(BB$7=$V798,BA798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W798,$W798=\"\"),OR(BC$7=$V798,BB798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W798,$W798=\"\"),OR(BD$7=$V798,BC798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W798,$W798=\"\"),OR(BE$7=$V798,BD798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W798,$W798=\"\"),OR(BF$7=$V798,BE798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W798,$W798=\"\"),OR(BG$7=$V798,BF798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W798,$W798=\"\"),OR(BH$7=$V798,BG798<>\" \")),$S798*$J798*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[792,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A799,1)),\"\",INDEX(Database[Project Name],A799,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A799,1)),\"\",INDEX(Database[Watershed],$A799,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A799,1)),\"\",INDEX(Database[BMP Type],$A799,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A799,1)),\"\",INDEX(Database[BMP Sub-type],$A799,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A799,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A799,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A799,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A799,1))","v":""},{"$f":"IF(H799=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G799,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H799=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G799,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H799=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G799,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A799,1)),\"\",INDEX(Database[BMP Size],$A799,1))","v":""},{"$f":"IF(B799=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G799,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A799,1)),\"\",INDEX(Database[Service Level],$A799,1))","v":""},{"$f":"IF(B799=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G799,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B799=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G799,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A799,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A799,1))","v":""},{"$f":"IF(B799=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G799,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A799,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A799,1))","v":""},"",{"$f":"IF(B799=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G799,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A799,1)),\"\",INDEX(Database[Comments (text)],$A799,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A799,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A799,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A799,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A799,1))","v":""},{"$f":"IF($X$7=$V799,$S$8*J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W799,$W799=\"\"),OR(Y$7=$V799,X799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W799,$W799=\"\"),OR(Z$7=$V799,Y799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W799,$W799=\"\"),OR(AA$7=$V799,Z799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W799,$W799=\"\"),OR(AB$7=$V799,AA799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W799,$W799=\"\"),OR(AC$7=$V799,AB799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W799,$W799=\"\"),OR(AD$7=$V799,AC799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W799,$W799=\"\"),OR(AE$7=$V799,AD799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W799,$W799=\"\"),OR(AF$7=$V799,AE799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W799,$W799=\"\"),OR(AG$7=$V799,AF799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W799,$W799=\"\"),OR(AH$7=$V799,AG799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W799,$W799=\"\"),OR(AI$7=$V799,AH799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W799,$W799=\"\"),OR(AJ$7=$V799,AI799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W799,$W799=\"\"),OR(AK$7=$V799,AJ799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W799,$W799=\"\"),OR(AL$7=$V799,AK799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W799,$W799=\"\"),OR(AM$7=$V799,AL799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W799,$W799=\"\"),OR(AN$7=$V799,AM799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W799,$W799=\"\"),OR(AO$7=$V799,AN799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W799,$W799=\"\"),OR(AP$7=$V799,AO799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W799,$W799=\"\"),OR(AQ$7=$V799,AP799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W799,$W799=\"\"),OR(AR$7=$V799,AQ799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W799,$W799=\"\"),OR(AS$7=$V799,AR799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W799,$W799=\"\"),OR(AT$7=$V799,AS799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W799,$W799=\"\"),OR(AU$7=$V799,AT799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W799,$W799=\"\"),OR(AV$7=$V799,AU799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W799,$W799=\"\"),OR(AW$7=$V799,AV799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W799,$W799=\"\"),OR(AX$7=$V799,AW799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W799,$W799=\"\"),OR(AY$7=$V799,AX799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W799,$W799=\"\"),OR(AZ$7=$V799,AY799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W799,$W799=\"\"),OR(BA$7=$V799,AZ799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W799,$W799=\"\"),OR(BB$7=$V799,BA799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W799,$W799=\"\"),OR(BC$7=$V799,BB799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W799,$W799=\"\"),OR(BD$7=$V799,BC799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W799,$W799=\"\"),OR(BE$7=$V799,BD799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W799,$W799=\"\"),OR(BF$7=$V799,BE799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W799,$W799=\"\"),OR(BG$7=$V799,BF799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W799,$W799=\"\"),OR(BH$7=$V799,BG799<>\" \")),$S799*$J799*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[793,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A800,1)),\"\",INDEX(Database[Project Name],A800,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A800,1)),\"\",INDEX(Database[Watershed],$A800,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A800,1)),\"\",INDEX(Database[BMP Type],$A800,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A800,1)),\"\",INDEX(Database[BMP Sub-type],$A800,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A800,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A800,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A800,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A800,1))","v":""},{"$f":"IF(H800=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G800,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H800=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G800,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H800=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G800,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A800,1)),\"\",INDEX(Database[BMP Size],$A800,1))","v":""},{"$f":"IF(B800=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G800,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A800,1)),\"\",INDEX(Database[Service Level],$A800,1))","v":""},{"$f":"IF(B800=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G800,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B800=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G800,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A800,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A800,1))","v":""},{"$f":"IF(B800=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G800,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A800,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A800,1))","v":""},"",{"$f":"IF(B800=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G800,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A800,1)),\"\",INDEX(Database[Comments (text)],$A800,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A800,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A800,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A800,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A800,1))","v":""},{"$f":"IF($X$7=$V800,$S$8*J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W800,$W800=\"\"),OR(Y$7=$V800,X800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W800,$W800=\"\"),OR(Z$7=$V800,Y800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W800,$W800=\"\"),OR(AA$7=$V800,Z800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W800,$W800=\"\"),OR(AB$7=$V800,AA800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W800,$W800=\"\"),OR(AC$7=$V800,AB800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W800,$W800=\"\"),OR(AD$7=$V800,AC800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W800,$W800=\"\"),OR(AE$7=$V800,AD800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W800,$W800=\"\"),OR(AF$7=$V800,AE800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W800,$W800=\"\"),OR(AG$7=$V800,AF800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W800,$W800=\"\"),OR(AH$7=$V800,AG800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W800,$W800=\"\"),OR(AI$7=$V800,AH800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W800,$W800=\"\"),OR(AJ$7=$V800,AI800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W800,$W800=\"\"),OR(AK$7=$V800,AJ800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W800,$W800=\"\"),OR(AL$7=$V800,AK800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W800,$W800=\"\"),OR(AM$7=$V800,AL800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W800,$W800=\"\"),OR(AN$7=$V800,AM800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W800,$W800=\"\"),OR(AO$7=$V800,AN800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W800,$W800=\"\"),OR(AP$7=$V800,AO800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W800,$W800=\"\"),OR(AQ$7=$V800,AP800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W800,$W800=\"\"),OR(AR$7=$V800,AQ800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W800,$W800=\"\"),OR(AS$7=$V800,AR800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W800,$W800=\"\"),OR(AT$7=$V800,AS800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W800,$W800=\"\"),OR(AU$7=$V800,AT800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W800,$W800=\"\"),OR(AV$7=$V800,AU800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W800,$W800=\"\"),OR(AW$7=$V800,AV800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W800,$W800=\"\"),OR(AX$7=$V800,AW800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W800,$W800=\"\"),OR(AY$7=$V800,AX800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W800,$W800=\"\"),OR(AZ$7=$V800,AY800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W800,$W800=\"\"),OR(BA$7=$V800,AZ800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W800,$W800=\"\"),OR(BB$7=$V800,BA800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W800,$W800=\"\"),OR(BC$7=$V800,BB800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W800,$W800=\"\"),OR(BD$7=$V800,BC800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W800,$W800=\"\"),OR(BE$7=$V800,BD800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W800,$W800=\"\"),OR(BF$7=$V800,BE800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W800,$W800=\"\"),OR(BG$7=$V800,BF800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W800,$W800=\"\"),OR(BH$7=$V800,BG800<>\" \")),$S800*$J800*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[794,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A801,1)),\"\",INDEX(Database[Project Name],A801,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A801,1)),\"\",INDEX(Database[Watershed],$A801,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A801,1)),\"\",INDEX(Database[BMP Type],$A801,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A801,1)),\"\",INDEX(Database[BMP Sub-type],$A801,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A801,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A801,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A801,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A801,1))","v":""},{"$f":"IF(H801=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G801,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H801=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G801,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H801=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G801,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A801,1)),\"\",INDEX(Database[BMP Size],$A801,1))","v":""},{"$f":"IF(B801=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G801,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A801,1)),\"\",INDEX(Database[Service Level],$A801,1))","v":""},{"$f":"IF(B801=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G801,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B801=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G801,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A801,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A801,1))","v":""},{"$f":"IF(B801=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G801,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A801,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A801,1))","v":""},"",{"$f":"IF(B801=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G801,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A801,1)),\"\",INDEX(Database[Comments (text)],$A801,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A801,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A801,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A801,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A801,1))","v":""},{"$f":"IF($X$7=$V801,$S$8*J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W801,$W801=\"\"),OR(Y$7=$V801,X801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W801,$W801=\"\"),OR(Z$7=$V801,Y801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W801,$W801=\"\"),OR(AA$7=$V801,Z801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W801,$W801=\"\"),OR(AB$7=$V801,AA801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W801,$W801=\"\"),OR(AC$7=$V801,AB801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W801,$W801=\"\"),OR(AD$7=$V801,AC801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W801,$W801=\"\"),OR(AE$7=$V801,AD801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W801,$W801=\"\"),OR(AF$7=$V801,AE801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W801,$W801=\"\"),OR(AG$7=$V801,AF801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W801,$W801=\"\"),OR(AH$7=$V801,AG801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W801,$W801=\"\"),OR(AI$7=$V801,AH801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W801,$W801=\"\"),OR(AJ$7=$V801,AI801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W801,$W801=\"\"),OR(AK$7=$V801,AJ801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W801,$W801=\"\"),OR(AL$7=$V801,AK801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W801,$W801=\"\"),OR(AM$7=$V801,AL801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W801,$W801=\"\"),OR(AN$7=$V801,AM801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W801,$W801=\"\"),OR(AO$7=$V801,AN801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W801,$W801=\"\"),OR(AP$7=$V801,AO801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W801,$W801=\"\"),OR(AQ$7=$V801,AP801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W801,$W801=\"\"),OR(AR$7=$V801,AQ801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W801,$W801=\"\"),OR(AS$7=$V801,AR801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W801,$W801=\"\"),OR(AT$7=$V801,AS801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W801,$W801=\"\"),OR(AU$7=$V801,AT801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W801,$W801=\"\"),OR(AV$7=$V801,AU801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W801,$W801=\"\"),OR(AW$7=$V801,AV801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W801,$W801=\"\"),OR(AX$7=$V801,AW801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W801,$W801=\"\"),OR(AY$7=$V801,AX801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W801,$W801=\"\"),OR(AZ$7=$V801,AY801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W801,$W801=\"\"),OR(BA$7=$V801,AZ801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W801,$W801=\"\"),OR(BB$7=$V801,BA801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W801,$W801=\"\"),OR(BC$7=$V801,BB801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W801,$W801=\"\"),OR(BD$7=$V801,BC801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W801,$W801=\"\"),OR(BE$7=$V801,BD801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W801,$W801=\"\"),OR(BF$7=$V801,BE801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W801,$W801=\"\"),OR(BG$7=$V801,BF801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W801,$W801=\"\"),OR(BH$7=$V801,BG801<>\" \")),$S801*$J801*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[795,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A802,1)),\"\",INDEX(Database[Project Name],A802,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A802,1)),\"\",INDEX(Database[Watershed],$A802,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A802,1)),\"\",INDEX(Database[BMP Type],$A802,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A802,1)),\"\",INDEX(Database[BMP Sub-type],$A802,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A802,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A802,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A802,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A802,1))","v":""},{"$f":"IF(H802=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G802,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H802=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G802,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H802=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G802,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A802,1)),\"\",INDEX(Database[BMP Size],$A802,1))","v":""},{"$f":"IF(B802=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G802,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A802,1)),\"\",INDEX(Database[Service Level],$A802,1))","v":""},{"$f":"IF(B802=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G802,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B802=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G802,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A802,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A802,1))","v":""},{"$f":"IF(B802=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G802,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A802,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A802,1))","v":""},"",{"$f":"IF(B802=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G802,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A802,1)),\"\",INDEX(Database[Comments (text)],$A802,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A802,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A802,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A802,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A802,1))","v":""},{"$f":"IF($X$7=$V802,$S$8*J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W802,$W802=\"\"),OR(Y$7=$V802,X802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W802,$W802=\"\"),OR(Z$7=$V802,Y802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W802,$W802=\"\"),OR(AA$7=$V802,Z802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W802,$W802=\"\"),OR(AB$7=$V802,AA802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W802,$W802=\"\"),OR(AC$7=$V802,AB802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W802,$W802=\"\"),OR(AD$7=$V802,AC802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W802,$W802=\"\"),OR(AE$7=$V802,AD802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W802,$W802=\"\"),OR(AF$7=$V802,AE802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W802,$W802=\"\"),OR(AG$7=$V802,AF802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W802,$W802=\"\"),OR(AH$7=$V802,AG802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W802,$W802=\"\"),OR(AI$7=$V802,AH802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W802,$W802=\"\"),OR(AJ$7=$V802,AI802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W802,$W802=\"\"),OR(AK$7=$V802,AJ802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W802,$W802=\"\"),OR(AL$7=$V802,AK802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W802,$W802=\"\"),OR(AM$7=$V802,AL802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W802,$W802=\"\"),OR(AN$7=$V802,AM802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W802,$W802=\"\"),OR(AO$7=$V802,AN802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W802,$W802=\"\"),OR(AP$7=$V802,AO802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W802,$W802=\"\"),OR(AQ$7=$V802,AP802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W802,$W802=\"\"),OR(AR$7=$V802,AQ802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W802,$W802=\"\"),OR(AS$7=$V802,AR802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W802,$W802=\"\"),OR(AT$7=$V802,AS802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W802,$W802=\"\"),OR(AU$7=$V802,AT802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W802,$W802=\"\"),OR(AV$7=$V802,AU802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W802,$W802=\"\"),OR(AW$7=$V802,AV802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W802,$W802=\"\"),OR(AX$7=$V802,AW802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W802,$W802=\"\"),OR(AY$7=$V802,AX802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W802,$W802=\"\"),OR(AZ$7=$V802,AY802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W802,$W802=\"\"),OR(BA$7=$V802,AZ802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W802,$W802=\"\"),OR(BB$7=$V802,BA802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W802,$W802=\"\"),OR(BC$7=$V802,BB802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W802,$W802=\"\"),OR(BD$7=$V802,BC802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W802,$W802=\"\"),OR(BE$7=$V802,BD802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W802,$W802=\"\"),OR(BF$7=$V802,BE802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W802,$W802=\"\"),OR(BG$7=$V802,BF802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W802,$W802=\"\"),OR(BH$7=$V802,BG802<>\" \")),$S802*$J802*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[796,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A803,1)),\"\",INDEX(Database[Project Name],A803,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A803,1)),\"\",INDEX(Database[Watershed],$A803,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A803,1)),\"\",INDEX(Database[BMP Type],$A803,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A803,1)),\"\",INDEX(Database[BMP Sub-type],$A803,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A803,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A803,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A803,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A803,1))","v":""},{"$f":"IF(H803=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G803,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H803=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G803,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H803=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G803,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A803,1)),\"\",INDEX(Database[BMP Size],$A803,1))","v":""},{"$f":"IF(B803=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G803,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A803,1)),\"\",INDEX(Database[Service Level],$A803,1))","v":""},{"$f":"IF(B803=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G803,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B803=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G803,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A803,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A803,1))","v":""},{"$f":"IF(B803=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G803,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A803,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A803,1))","v":""},"",{"$f":"IF(B803=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G803,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A803,1)),\"\",INDEX(Database[Comments (text)],$A803,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A803,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A803,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A803,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A803,1))","v":""},{"$f":"IF($X$7=$V803,$S$8*J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W803,$W803=\"\"),OR(Y$7=$V803,X803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W803,$W803=\"\"),OR(Z$7=$V803,Y803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W803,$W803=\"\"),OR(AA$7=$V803,Z803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W803,$W803=\"\"),OR(AB$7=$V803,AA803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W803,$W803=\"\"),OR(AC$7=$V803,AB803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W803,$W803=\"\"),OR(AD$7=$V803,AC803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W803,$W803=\"\"),OR(AE$7=$V803,AD803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W803,$W803=\"\"),OR(AF$7=$V803,AE803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W803,$W803=\"\"),OR(AG$7=$V803,AF803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W803,$W803=\"\"),OR(AH$7=$V803,AG803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W803,$W803=\"\"),OR(AI$7=$V803,AH803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W803,$W803=\"\"),OR(AJ$7=$V803,AI803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W803,$W803=\"\"),OR(AK$7=$V803,AJ803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W803,$W803=\"\"),OR(AL$7=$V803,AK803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W803,$W803=\"\"),OR(AM$7=$V803,AL803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W803,$W803=\"\"),OR(AN$7=$V803,AM803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W803,$W803=\"\"),OR(AO$7=$V803,AN803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W803,$W803=\"\"),OR(AP$7=$V803,AO803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W803,$W803=\"\"),OR(AQ$7=$V803,AP803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W803,$W803=\"\"),OR(AR$7=$V803,AQ803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W803,$W803=\"\"),OR(AS$7=$V803,AR803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W803,$W803=\"\"),OR(AT$7=$V803,AS803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W803,$W803=\"\"),OR(AU$7=$V803,AT803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W803,$W803=\"\"),OR(AV$7=$V803,AU803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W803,$W803=\"\"),OR(AW$7=$V803,AV803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W803,$W803=\"\"),OR(AX$7=$V803,AW803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W803,$W803=\"\"),OR(AY$7=$V803,AX803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W803,$W803=\"\"),OR(AZ$7=$V803,AY803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W803,$W803=\"\"),OR(BA$7=$V803,AZ803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W803,$W803=\"\"),OR(BB$7=$V803,BA803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W803,$W803=\"\"),OR(BC$7=$V803,BB803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W803,$W803=\"\"),OR(BD$7=$V803,BC803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W803,$W803=\"\"),OR(BE$7=$V803,BD803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W803,$W803=\"\"),OR(BF$7=$V803,BE803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W803,$W803=\"\"),OR(BG$7=$V803,BF803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W803,$W803=\"\"),OR(BH$7=$V803,BG803<>\" \")),$S803*$J803*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[797,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A804,1)),\"\",INDEX(Database[Project Name],A804,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A804,1)),\"\",INDEX(Database[Watershed],$A804,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A804,1)),\"\",INDEX(Database[BMP Type],$A804,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A804,1)),\"\",INDEX(Database[BMP Sub-type],$A804,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A804,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A804,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A804,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A804,1))","v":""},{"$f":"IF(H804=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G804,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H804=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G804,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H804=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G804,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A804,1)),\"\",INDEX(Database[BMP Size],$A804,1))","v":""},{"$f":"IF(B804=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G804,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A804,1)),\"\",INDEX(Database[Service Level],$A804,1))","v":""},{"$f":"IF(B804=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G804,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B804=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G804,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A804,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A804,1))","v":""},{"$f":"IF(B804=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G804,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A804,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A804,1))","v":""},"",{"$f":"IF(B804=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G804,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A804,1)),\"\",INDEX(Database[Comments (text)],$A804,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A804,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A804,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A804,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A804,1))","v":""},{"$f":"IF($X$7=$V804,$S$8*J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W804,$W804=\"\"),OR(Y$7=$V804,X804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W804,$W804=\"\"),OR(Z$7=$V804,Y804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W804,$W804=\"\"),OR(AA$7=$V804,Z804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W804,$W804=\"\"),OR(AB$7=$V804,AA804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W804,$W804=\"\"),OR(AC$7=$V804,AB804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W804,$W804=\"\"),OR(AD$7=$V804,AC804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W804,$W804=\"\"),OR(AE$7=$V804,AD804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W804,$W804=\"\"),OR(AF$7=$V804,AE804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W804,$W804=\"\"),OR(AG$7=$V804,AF804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W804,$W804=\"\"),OR(AH$7=$V804,AG804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W804,$W804=\"\"),OR(AI$7=$V804,AH804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W804,$W804=\"\"),OR(AJ$7=$V804,AI804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W804,$W804=\"\"),OR(AK$7=$V804,AJ804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W804,$W804=\"\"),OR(AL$7=$V804,AK804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W804,$W804=\"\"),OR(AM$7=$V804,AL804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W804,$W804=\"\"),OR(AN$7=$V804,AM804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W804,$W804=\"\"),OR(AO$7=$V804,AN804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W804,$W804=\"\"),OR(AP$7=$V804,AO804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W804,$W804=\"\"),OR(AQ$7=$V804,AP804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W804,$W804=\"\"),OR(AR$7=$V804,AQ804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W804,$W804=\"\"),OR(AS$7=$V804,AR804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W804,$W804=\"\"),OR(AT$7=$V804,AS804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W804,$W804=\"\"),OR(AU$7=$V804,AT804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W804,$W804=\"\"),OR(AV$7=$V804,AU804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W804,$W804=\"\"),OR(AW$7=$V804,AV804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W804,$W804=\"\"),OR(AX$7=$V804,AW804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W804,$W804=\"\"),OR(AY$7=$V804,AX804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W804,$W804=\"\"),OR(AZ$7=$V804,AY804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W804,$W804=\"\"),OR(BA$7=$V804,AZ804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W804,$W804=\"\"),OR(BB$7=$V804,BA804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W804,$W804=\"\"),OR(BC$7=$V804,BB804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W804,$W804=\"\"),OR(BD$7=$V804,BC804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W804,$W804=\"\"),OR(BE$7=$V804,BD804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W804,$W804=\"\"),OR(BF$7=$V804,BE804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W804,$W804=\"\"),OR(BG$7=$V804,BF804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W804,$W804=\"\"),OR(BH$7=$V804,BG804<>\" \")),$S804*$J804*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[798,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A805,1)),\"\",INDEX(Database[Project Name],A805,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A805,1)),\"\",INDEX(Database[Watershed],$A805,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A805,1)),\"\",INDEX(Database[BMP Type],$A805,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A805,1)),\"\",INDEX(Database[BMP Sub-type],$A805,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A805,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A805,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A805,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A805,1))","v":""},{"$f":"IF(H805=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G805,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H805=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G805,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H805=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G805,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A805,1)),\"\",INDEX(Database[BMP Size],$A805,1))","v":""},{"$f":"IF(B805=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G805,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A805,1)),\"\",INDEX(Database[Service Level],$A805,1))","v":""},{"$f":"IF(B805=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G805,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B805=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G805,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A805,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A805,1))","v":""},{"$f":"IF(B805=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G805,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A805,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A805,1))","v":""},"",{"$f":"IF(B805=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G805,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A805,1)),\"\",INDEX(Database[Comments (text)],$A805,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A805,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A805,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A805,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A805,1))","v":""},{"$f":"IF($X$7=$V805,$S$8*J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W805,$W805=\"\"),OR(Y$7=$V805,X805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W805,$W805=\"\"),OR(Z$7=$V805,Y805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W805,$W805=\"\"),OR(AA$7=$V805,Z805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W805,$W805=\"\"),OR(AB$7=$V805,AA805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W805,$W805=\"\"),OR(AC$7=$V805,AB805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W805,$W805=\"\"),OR(AD$7=$V805,AC805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W805,$W805=\"\"),OR(AE$7=$V805,AD805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W805,$W805=\"\"),OR(AF$7=$V805,AE805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W805,$W805=\"\"),OR(AG$7=$V805,AF805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W805,$W805=\"\"),OR(AH$7=$V805,AG805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W805,$W805=\"\"),OR(AI$7=$V805,AH805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W805,$W805=\"\"),OR(AJ$7=$V805,AI805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W805,$W805=\"\"),OR(AK$7=$V805,AJ805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W805,$W805=\"\"),OR(AL$7=$V805,AK805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W805,$W805=\"\"),OR(AM$7=$V805,AL805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W805,$W805=\"\"),OR(AN$7=$V805,AM805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W805,$W805=\"\"),OR(AO$7=$V805,AN805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W805,$W805=\"\"),OR(AP$7=$V805,AO805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W805,$W805=\"\"),OR(AQ$7=$V805,AP805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W805,$W805=\"\"),OR(AR$7=$V805,AQ805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W805,$W805=\"\"),OR(AS$7=$V805,AR805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W805,$W805=\"\"),OR(AT$7=$V805,AS805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W805,$W805=\"\"),OR(AU$7=$V805,AT805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W805,$W805=\"\"),OR(AV$7=$V805,AU805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W805,$W805=\"\"),OR(AW$7=$V805,AV805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W805,$W805=\"\"),OR(AX$7=$V805,AW805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W805,$W805=\"\"),OR(AY$7=$V805,AX805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W805,$W805=\"\"),OR(AZ$7=$V805,AY805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W805,$W805=\"\"),OR(BA$7=$V805,AZ805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W805,$W805=\"\"),OR(BB$7=$V805,BA805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W805,$W805=\"\"),OR(BC$7=$V805,BB805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W805,$W805=\"\"),OR(BD$7=$V805,BC805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W805,$W805=\"\"),OR(BE$7=$V805,BD805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W805,$W805=\"\"),OR(BF$7=$V805,BE805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W805,$W805=\"\"),OR(BG$7=$V805,BF805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W805,$W805=\"\"),OR(BH$7=$V805,BG805<>\" \")),$S805*$J805*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[799,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A806,1)),\"\",INDEX(Database[Project Name],A806,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A806,1)),\"\",INDEX(Database[Watershed],$A806,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A806,1)),\"\",INDEX(Database[BMP Type],$A806,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A806,1)),\"\",INDEX(Database[BMP Sub-type],$A806,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A806,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A806,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A806,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A806,1))","v":""},{"$f":"IF(H806=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G806,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H806=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G806,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H806=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G806,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A806,1)),\"\",INDEX(Database[BMP Size],$A806,1))","v":""},{"$f":"IF(B806=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G806,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A806,1)),\"\",INDEX(Database[Service Level],$A806,1))","v":""},{"$f":"IF(B806=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G806,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B806=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G806,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A806,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A806,1))","v":""},{"$f":"IF(B806=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G806,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A806,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A806,1))","v":""},"",{"$f":"IF(B806=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G806,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A806,1)),\"\",INDEX(Database[Comments (text)],$A806,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A806,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A806,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A806,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A806,1))","v":""},{"$f":"IF($X$7=$V806,$S$8*J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W806,$W806=\"\"),OR(Y$7=$V806,X806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W806,$W806=\"\"),OR(Z$7=$V806,Y806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W806,$W806=\"\"),OR(AA$7=$V806,Z806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W806,$W806=\"\"),OR(AB$7=$V806,AA806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W806,$W806=\"\"),OR(AC$7=$V806,AB806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W806,$W806=\"\"),OR(AD$7=$V806,AC806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W806,$W806=\"\"),OR(AE$7=$V806,AD806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W806,$W806=\"\"),OR(AF$7=$V806,AE806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W806,$W806=\"\"),OR(AG$7=$V806,AF806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W806,$W806=\"\"),OR(AH$7=$V806,AG806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W806,$W806=\"\"),OR(AI$7=$V806,AH806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W806,$W806=\"\"),OR(AJ$7=$V806,AI806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W806,$W806=\"\"),OR(AK$7=$V806,AJ806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W806,$W806=\"\"),OR(AL$7=$V806,AK806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W806,$W806=\"\"),OR(AM$7=$V806,AL806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W806,$W806=\"\"),OR(AN$7=$V806,AM806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W806,$W806=\"\"),OR(AO$7=$V806,AN806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W806,$W806=\"\"),OR(AP$7=$V806,AO806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W806,$W806=\"\"),OR(AQ$7=$V806,AP806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W806,$W806=\"\"),OR(AR$7=$V806,AQ806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W806,$W806=\"\"),OR(AS$7=$V806,AR806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W806,$W806=\"\"),OR(AT$7=$V806,AS806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W806,$W806=\"\"),OR(AU$7=$V806,AT806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W806,$W806=\"\"),OR(AV$7=$V806,AU806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W806,$W806=\"\"),OR(AW$7=$V806,AV806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W806,$W806=\"\"),OR(AX$7=$V806,AW806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W806,$W806=\"\"),OR(AY$7=$V806,AX806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W806,$W806=\"\"),OR(AZ$7=$V806,AY806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W806,$W806=\"\"),OR(BA$7=$V806,AZ806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W806,$W806=\"\"),OR(BB$7=$V806,BA806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W806,$W806=\"\"),OR(BC$7=$V806,BB806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W806,$W806=\"\"),OR(BD$7=$V806,BC806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W806,$W806=\"\"),OR(BE$7=$V806,BD806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W806,$W806=\"\"),OR(BF$7=$V806,BE806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W806,$W806=\"\"),OR(BG$7=$V806,BF806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W806,$W806=\"\"),OR(BH$7=$V806,BG806<>\" \")),$S806*$J806*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[800,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A807,1)),\"\",INDEX(Database[Project Name],A807,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A807,1)),\"\",INDEX(Database[Watershed],$A807,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A807,1)),\"\",INDEX(Database[BMP Type],$A807,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A807,1)),\"\",INDEX(Database[BMP Sub-type],$A807,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A807,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A807,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A807,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A807,1))","v":""},{"$f":"IF(H807=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G807,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H807=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G807,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H807=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G807,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A807,1)),\"\",INDEX(Database[BMP Size],$A807,1))","v":""},{"$f":"IF(B807=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G807,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A807,1)),\"\",INDEX(Database[Service Level],$A807,1))","v":""},{"$f":"IF(B807=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G807,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B807=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G807,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A807,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A807,1))","v":""},{"$f":"IF(B807=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G807,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A807,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A807,1))","v":""},"",{"$f":"IF(B807=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G807,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A807,1)),\"\",INDEX(Database[Comments (text)],$A807,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A807,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A807,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A807,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A807,1))","v":""},{"$f":"IF($X$7=$V807,$S$8*J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W807,$W807=\"\"),OR(Y$7=$V807,X807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W807,$W807=\"\"),OR(Z$7=$V807,Y807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W807,$W807=\"\"),OR(AA$7=$V807,Z807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W807,$W807=\"\"),OR(AB$7=$V807,AA807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W807,$W807=\"\"),OR(AC$7=$V807,AB807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W807,$W807=\"\"),OR(AD$7=$V807,AC807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W807,$W807=\"\"),OR(AE$7=$V807,AD807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W807,$W807=\"\"),OR(AF$7=$V807,AE807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W807,$W807=\"\"),OR(AG$7=$V807,AF807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W807,$W807=\"\"),OR(AH$7=$V807,AG807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W807,$W807=\"\"),OR(AI$7=$V807,AH807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W807,$W807=\"\"),OR(AJ$7=$V807,AI807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W807,$W807=\"\"),OR(AK$7=$V807,AJ807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W807,$W807=\"\"),OR(AL$7=$V807,AK807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W807,$W807=\"\"),OR(AM$7=$V807,AL807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W807,$W807=\"\"),OR(AN$7=$V807,AM807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W807,$W807=\"\"),OR(AO$7=$V807,AN807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W807,$W807=\"\"),OR(AP$7=$V807,AO807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W807,$W807=\"\"),OR(AQ$7=$V807,AP807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W807,$W807=\"\"),OR(AR$7=$V807,AQ807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W807,$W807=\"\"),OR(AS$7=$V807,AR807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W807,$W807=\"\"),OR(AT$7=$V807,AS807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W807,$W807=\"\"),OR(AU$7=$V807,AT807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W807,$W807=\"\"),OR(AV$7=$V807,AU807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W807,$W807=\"\"),OR(AW$7=$V807,AV807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W807,$W807=\"\"),OR(AX$7=$V807,AW807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W807,$W807=\"\"),OR(AY$7=$V807,AX807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W807,$W807=\"\"),OR(AZ$7=$V807,AY807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W807,$W807=\"\"),OR(BA$7=$V807,AZ807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W807,$W807=\"\"),OR(BB$7=$V807,BA807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W807,$W807=\"\"),OR(BC$7=$V807,BB807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W807,$W807=\"\"),OR(BD$7=$V807,BC807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W807,$W807=\"\"),OR(BE$7=$V807,BD807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W807,$W807=\"\"),OR(BF$7=$V807,BE807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W807,$W807=\"\"),OR(BG$7=$V807,BF807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W807,$W807=\"\"),OR(BH$7=$V807,BG807<>\" \")),$S807*$J807*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[801,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A808,1)),\"\",INDEX(Database[Project Name],A808,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A808,1)),\"\",INDEX(Database[Watershed],$A808,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A808,1)),\"\",INDEX(Database[BMP Type],$A808,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A808,1)),\"\",INDEX(Database[BMP Sub-type],$A808,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A808,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A808,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A808,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A808,1))","v":""},{"$f":"IF(H808=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G808,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H808=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G808,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H808=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G808,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A808,1)),\"\",INDEX(Database[BMP Size],$A808,1))","v":""},{"$f":"IF(B808=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G808,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A808,1)),\"\",INDEX(Database[Service Level],$A808,1))","v":""},{"$f":"IF(B808=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G808,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B808=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G808,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A808,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A808,1))","v":""},{"$f":"IF(B808=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G808,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A808,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A808,1))","v":""},"",{"$f":"IF(B808=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G808,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A808,1)),\"\",INDEX(Database[Comments (text)],$A808,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A808,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A808,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A808,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A808,1))","v":""},{"$f":"IF($X$7=$V808,$S$8*J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W808,$W808=\"\"),OR(Y$7=$V808,X808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W808,$W808=\"\"),OR(Z$7=$V808,Y808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W808,$W808=\"\"),OR(AA$7=$V808,Z808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W808,$W808=\"\"),OR(AB$7=$V808,AA808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W808,$W808=\"\"),OR(AC$7=$V808,AB808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W808,$W808=\"\"),OR(AD$7=$V808,AC808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W808,$W808=\"\"),OR(AE$7=$V808,AD808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W808,$W808=\"\"),OR(AF$7=$V808,AE808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W808,$W808=\"\"),OR(AG$7=$V808,AF808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W808,$W808=\"\"),OR(AH$7=$V808,AG808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W808,$W808=\"\"),OR(AI$7=$V808,AH808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W808,$W808=\"\"),OR(AJ$7=$V808,AI808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W808,$W808=\"\"),OR(AK$7=$V808,AJ808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W808,$W808=\"\"),OR(AL$7=$V808,AK808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W808,$W808=\"\"),OR(AM$7=$V808,AL808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W808,$W808=\"\"),OR(AN$7=$V808,AM808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W808,$W808=\"\"),OR(AO$7=$V808,AN808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W808,$W808=\"\"),OR(AP$7=$V808,AO808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W808,$W808=\"\"),OR(AQ$7=$V808,AP808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W808,$W808=\"\"),OR(AR$7=$V808,AQ808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W808,$W808=\"\"),OR(AS$7=$V808,AR808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W808,$W808=\"\"),OR(AT$7=$V808,AS808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W808,$W808=\"\"),OR(AU$7=$V808,AT808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W808,$W808=\"\"),OR(AV$7=$V808,AU808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W808,$W808=\"\"),OR(AW$7=$V808,AV808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W808,$W808=\"\"),OR(AX$7=$V808,AW808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W808,$W808=\"\"),OR(AY$7=$V808,AX808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W808,$W808=\"\"),OR(AZ$7=$V808,AY808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W808,$W808=\"\"),OR(BA$7=$V808,AZ808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W808,$W808=\"\"),OR(BB$7=$V808,BA808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W808,$W808=\"\"),OR(BC$7=$V808,BB808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W808,$W808=\"\"),OR(BD$7=$V808,BC808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W808,$W808=\"\"),OR(BE$7=$V808,BD808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W808,$W808=\"\"),OR(BF$7=$V808,BE808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W808,$W808=\"\"),OR(BG$7=$V808,BF808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W808,$W808=\"\"),OR(BH$7=$V808,BG808<>\" \")),$S808*$J808*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[802,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A809,1)),\"\",INDEX(Database[Project Name],A809,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A809,1)),\"\",INDEX(Database[Watershed],$A809,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A809,1)),\"\",INDEX(Database[BMP Type],$A809,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A809,1)),\"\",INDEX(Database[BMP Sub-type],$A809,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A809,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A809,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A809,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A809,1))","v":""},{"$f":"IF(H809=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G809,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H809=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G809,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H809=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G809,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A809,1)),\"\",INDEX(Database[BMP Size],$A809,1))","v":""},{"$f":"IF(B809=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G809,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A809,1)),\"\",INDEX(Database[Service Level],$A809,1))","v":""},{"$f":"IF(B809=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G809,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B809=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G809,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A809,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A809,1))","v":""},{"$f":"IF(B809=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G809,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A809,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A809,1))","v":""},"",{"$f":"IF(B809=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G809,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A809,1)),\"\",INDEX(Database[Comments (text)],$A809,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A809,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A809,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A809,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A809,1))","v":""},{"$f":"IF($X$7=$V809,$S$8*J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W809,$W809=\"\"),OR(Y$7=$V809,X809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W809,$W809=\"\"),OR(Z$7=$V809,Y809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W809,$W809=\"\"),OR(AA$7=$V809,Z809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W809,$W809=\"\"),OR(AB$7=$V809,AA809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W809,$W809=\"\"),OR(AC$7=$V809,AB809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W809,$W809=\"\"),OR(AD$7=$V809,AC809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W809,$W809=\"\"),OR(AE$7=$V809,AD809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W809,$W809=\"\"),OR(AF$7=$V809,AE809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W809,$W809=\"\"),OR(AG$7=$V809,AF809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W809,$W809=\"\"),OR(AH$7=$V809,AG809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W809,$W809=\"\"),OR(AI$7=$V809,AH809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W809,$W809=\"\"),OR(AJ$7=$V809,AI809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W809,$W809=\"\"),OR(AK$7=$V809,AJ809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W809,$W809=\"\"),OR(AL$7=$V809,AK809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W809,$W809=\"\"),OR(AM$7=$V809,AL809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W809,$W809=\"\"),OR(AN$7=$V809,AM809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W809,$W809=\"\"),OR(AO$7=$V809,AN809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W809,$W809=\"\"),OR(AP$7=$V809,AO809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W809,$W809=\"\"),OR(AQ$7=$V809,AP809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W809,$W809=\"\"),OR(AR$7=$V809,AQ809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W809,$W809=\"\"),OR(AS$7=$V809,AR809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W809,$W809=\"\"),OR(AT$7=$V809,AS809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W809,$W809=\"\"),OR(AU$7=$V809,AT809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W809,$W809=\"\"),OR(AV$7=$V809,AU809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W809,$W809=\"\"),OR(AW$7=$V809,AV809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W809,$W809=\"\"),OR(AX$7=$V809,AW809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W809,$W809=\"\"),OR(AY$7=$V809,AX809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W809,$W809=\"\"),OR(AZ$7=$V809,AY809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W809,$W809=\"\"),OR(BA$7=$V809,AZ809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W809,$W809=\"\"),OR(BB$7=$V809,BA809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W809,$W809=\"\"),OR(BC$7=$V809,BB809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W809,$W809=\"\"),OR(BD$7=$V809,BC809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W809,$W809=\"\"),OR(BE$7=$V809,BD809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W809,$W809=\"\"),OR(BF$7=$V809,BE809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W809,$W809=\"\"),OR(BG$7=$V809,BF809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W809,$W809=\"\"),OR(BH$7=$V809,BG809<>\" \")),$S809*$J809*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[803,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A810,1)),\"\",INDEX(Database[Project Name],A810,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A810,1)),\"\",INDEX(Database[Watershed],$A810,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A810,1)),\"\",INDEX(Database[BMP Type],$A810,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A810,1)),\"\",INDEX(Database[BMP Sub-type],$A810,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A810,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A810,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A810,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A810,1))","v":""},{"$f":"IF(H810=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G810,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H810=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G810,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H810=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G810,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A810,1)),\"\",INDEX(Database[BMP Size],$A810,1))","v":""},{"$f":"IF(B810=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G810,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A810,1)),\"\",INDEX(Database[Service Level],$A810,1))","v":""},{"$f":"IF(B810=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G810,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B810=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G810,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A810,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A810,1))","v":""},{"$f":"IF(B810=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G810,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A810,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A810,1))","v":""},"",{"$f":"IF(B810=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G810,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A810,1)),\"\",INDEX(Database[Comments (text)],$A810,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A810,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A810,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A810,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A810,1))","v":""},{"$f":"IF($X$7=$V810,$S$8*J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W810,$W810=\"\"),OR(Y$7=$V810,X810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W810,$W810=\"\"),OR(Z$7=$V810,Y810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W810,$W810=\"\"),OR(AA$7=$V810,Z810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W810,$W810=\"\"),OR(AB$7=$V810,AA810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W810,$W810=\"\"),OR(AC$7=$V810,AB810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W810,$W810=\"\"),OR(AD$7=$V810,AC810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W810,$W810=\"\"),OR(AE$7=$V810,AD810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W810,$W810=\"\"),OR(AF$7=$V810,AE810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W810,$W810=\"\"),OR(AG$7=$V810,AF810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W810,$W810=\"\"),OR(AH$7=$V810,AG810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W810,$W810=\"\"),OR(AI$7=$V810,AH810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W810,$W810=\"\"),OR(AJ$7=$V810,AI810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W810,$W810=\"\"),OR(AK$7=$V810,AJ810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W810,$W810=\"\"),OR(AL$7=$V810,AK810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W810,$W810=\"\"),OR(AM$7=$V810,AL810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W810,$W810=\"\"),OR(AN$7=$V810,AM810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W810,$W810=\"\"),OR(AO$7=$V810,AN810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W810,$W810=\"\"),OR(AP$7=$V810,AO810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W810,$W810=\"\"),OR(AQ$7=$V810,AP810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W810,$W810=\"\"),OR(AR$7=$V810,AQ810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W810,$W810=\"\"),OR(AS$7=$V810,AR810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W810,$W810=\"\"),OR(AT$7=$V810,AS810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W810,$W810=\"\"),OR(AU$7=$V810,AT810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W810,$W810=\"\"),OR(AV$7=$V810,AU810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W810,$W810=\"\"),OR(AW$7=$V810,AV810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W810,$W810=\"\"),OR(AX$7=$V810,AW810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W810,$W810=\"\"),OR(AY$7=$V810,AX810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W810,$W810=\"\"),OR(AZ$7=$V810,AY810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W810,$W810=\"\"),OR(BA$7=$V810,AZ810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W810,$W810=\"\"),OR(BB$7=$V810,BA810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W810,$W810=\"\"),OR(BC$7=$V810,BB810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W810,$W810=\"\"),OR(BD$7=$V810,BC810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W810,$W810=\"\"),OR(BE$7=$V810,BD810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W810,$W810=\"\"),OR(BF$7=$V810,BE810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W810,$W810=\"\"),OR(BG$7=$V810,BF810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W810,$W810=\"\"),OR(BH$7=$V810,BG810<>\" \")),$S810*$J810*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[804,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A811,1)),\"\",INDEX(Database[Project Name],A811,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A811,1)),\"\",INDEX(Database[Watershed],$A811,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A811,1)),\"\",INDEX(Database[BMP Type],$A811,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A811,1)),\"\",INDEX(Database[BMP Sub-type],$A811,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A811,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A811,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A811,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A811,1))","v":""},{"$f":"IF(H811=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G811,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H811=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G811,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H811=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G811,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A811,1)),\"\",INDEX(Database[BMP Size],$A811,1))","v":""},{"$f":"IF(B811=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G811,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A811,1)),\"\",INDEX(Database[Service Level],$A811,1))","v":""},{"$f":"IF(B811=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G811,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B811=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G811,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A811,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A811,1))","v":""},{"$f":"IF(B811=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G811,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A811,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A811,1))","v":""},"",{"$f":"IF(B811=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G811,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A811,1)),\"\",INDEX(Database[Comments (text)],$A811,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A811,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A811,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A811,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A811,1))","v":""},{"$f":"IF($X$7=$V811,$S$8*J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W811,$W811=\"\"),OR(Y$7=$V811,X811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W811,$W811=\"\"),OR(Z$7=$V811,Y811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W811,$W811=\"\"),OR(AA$7=$V811,Z811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W811,$W811=\"\"),OR(AB$7=$V811,AA811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W811,$W811=\"\"),OR(AC$7=$V811,AB811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W811,$W811=\"\"),OR(AD$7=$V811,AC811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W811,$W811=\"\"),OR(AE$7=$V811,AD811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W811,$W811=\"\"),OR(AF$7=$V811,AE811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W811,$W811=\"\"),OR(AG$7=$V811,AF811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W811,$W811=\"\"),OR(AH$7=$V811,AG811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W811,$W811=\"\"),OR(AI$7=$V811,AH811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W811,$W811=\"\"),OR(AJ$7=$V811,AI811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W811,$W811=\"\"),OR(AK$7=$V811,AJ811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W811,$W811=\"\"),OR(AL$7=$V811,AK811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W811,$W811=\"\"),OR(AM$7=$V811,AL811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W811,$W811=\"\"),OR(AN$7=$V811,AM811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W811,$W811=\"\"),OR(AO$7=$V811,AN811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W811,$W811=\"\"),OR(AP$7=$V811,AO811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W811,$W811=\"\"),OR(AQ$7=$V811,AP811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W811,$W811=\"\"),OR(AR$7=$V811,AQ811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W811,$W811=\"\"),OR(AS$7=$V811,AR811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W811,$W811=\"\"),OR(AT$7=$V811,AS811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W811,$W811=\"\"),OR(AU$7=$V811,AT811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W811,$W811=\"\"),OR(AV$7=$V811,AU811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W811,$W811=\"\"),OR(AW$7=$V811,AV811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W811,$W811=\"\"),OR(AX$7=$V811,AW811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W811,$W811=\"\"),OR(AY$7=$V811,AX811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W811,$W811=\"\"),OR(AZ$7=$V811,AY811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W811,$W811=\"\"),OR(BA$7=$V811,AZ811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W811,$W811=\"\"),OR(BB$7=$V811,BA811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W811,$W811=\"\"),OR(BC$7=$V811,BB811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W811,$W811=\"\"),OR(BD$7=$V811,BC811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W811,$W811=\"\"),OR(BE$7=$V811,BD811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W811,$W811=\"\"),OR(BF$7=$V811,BE811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W811,$W811=\"\"),OR(BG$7=$V811,BF811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W811,$W811=\"\"),OR(BH$7=$V811,BG811<>\" \")),$S811*$J811*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[805,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A812,1)),\"\",INDEX(Database[Project Name],A812,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A812,1)),\"\",INDEX(Database[Watershed],$A812,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A812,1)),\"\",INDEX(Database[BMP Type],$A812,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A812,1)),\"\",INDEX(Database[BMP Sub-type],$A812,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A812,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A812,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A812,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A812,1))","v":""},{"$f":"IF(H812=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G812,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H812=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G812,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H812=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G812,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A812,1)),\"\",INDEX(Database[BMP Size],$A812,1))","v":""},{"$f":"IF(B812=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G812,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A812,1)),\"\",INDEX(Database[Service Level],$A812,1))","v":""},{"$f":"IF(B812=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G812,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B812=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G812,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A812,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A812,1))","v":""},{"$f":"IF(B812=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G812,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A812,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A812,1))","v":""},"",{"$f":"IF(B812=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G812,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A812,1)),\"\",INDEX(Database[Comments (text)],$A812,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A812,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A812,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A812,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A812,1))","v":""},{"$f":"IF($X$7=$V812,$S$8*J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W812,$W812=\"\"),OR(Y$7=$V812,X812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W812,$W812=\"\"),OR(Z$7=$V812,Y812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W812,$W812=\"\"),OR(AA$7=$V812,Z812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W812,$W812=\"\"),OR(AB$7=$V812,AA812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W812,$W812=\"\"),OR(AC$7=$V812,AB812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W812,$W812=\"\"),OR(AD$7=$V812,AC812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W812,$W812=\"\"),OR(AE$7=$V812,AD812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W812,$W812=\"\"),OR(AF$7=$V812,AE812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W812,$W812=\"\"),OR(AG$7=$V812,AF812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W812,$W812=\"\"),OR(AH$7=$V812,AG812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W812,$W812=\"\"),OR(AI$7=$V812,AH812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W812,$W812=\"\"),OR(AJ$7=$V812,AI812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W812,$W812=\"\"),OR(AK$7=$V812,AJ812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W812,$W812=\"\"),OR(AL$7=$V812,AK812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W812,$W812=\"\"),OR(AM$7=$V812,AL812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W812,$W812=\"\"),OR(AN$7=$V812,AM812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W812,$W812=\"\"),OR(AO$7=$V812,AN812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W812,$W812=\"\"),OR(AP$7=$V812,AO812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W812,$W812=\"\"),OR(AQ$7=$V812,AP812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W812,$W812=\"\"),OR(AR$7=$V812,AQ812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W812,$W812=\"\"),OR(AS$7=$V812,AR812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W812,$W812=\"\"),OR(AT$7=$V812,AS812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W812,$W812=\"\"),OR(AU$7=$V812,AT812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W812,$W812=\"\"),OR(AV$7=$V812,AU812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W812,$W812=\"\"),OR(AW$7=$V812,AV812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W812,$W812=\"\"),OR(AX$7=$V812,AW812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W812,$W812=\"\"),OR(AY$7=$V812,AX812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W812,$W812=\"\"),OR(AZ$7=$V812,AY812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W812,$W812=\"\"),OR(BA$7=$V812,AZ812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W812,$W812=\"\"),OR(BB$7=$V812,BA812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W812,$W812=\"\"),OR(BC$7=$V812,BB812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W812,$W812=\"\"),OR(BD$7=$V812,BC812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W812,$W812=\"\"),OR(BE$7=$V812,BD812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W812,$W812=\"\"),OR(BF$7=$V812,BE812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W812,$W812=\"\"),OR(BG$7=$V812,BF812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W812,$W812=\"\"),OR(BH$7=$V812,BG812<>\" \")),$S812*$J812*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[806,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A813,1)),\"\",INDEX(Database[Project Name],A813,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A813,1)),\"\",INDEX(Database[Watershed],$A813,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A813,1)),\"\",INDEX(Database[BMP Type],$A813,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A813,1)),\"\",INDEX(Database[BMP Sub-type],$A813,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A813,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A813,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A813,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A813,1))","v":""},{"$f":"IF(H813=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G813,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H813=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G813,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H813=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G813,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A813,1)),\"\",INDEX(Database[BMP Size],$A813,1))","v":""},{"$f":"IF(B813=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G813,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A813,1)),\"\",INDEX(Database[Service Level],$A813,1))","v":""},{"$f":"IF(B813=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G813,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B813=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G813,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A813,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A813,1))","v":""},{"$f":"IF(B813=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G813,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A813,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A813,1))","v":""},"",{"$f":"IF(B813=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G813,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A813,1)),\"\",INDEX(Database[Comments (text)],$A813,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A813,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A813,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A813,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A813,1))","v":""},{"$f":"IF($X$7=$V813,$S$8*J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W813,$W813=\"\"),OR(Y$7=$V813,X813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W813,$W813=\"\"),OR(Z$7=$V813,Y813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W813,$W813=\"\"),OR(AA$7=$V813,Z813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W813,$W813=\"\"),OR(AB$7=$V813,AA813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W813,$W813=\"\"),OR(AC$7=$V813,AB813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W813,$W813=\"\"),OR(AD$7=$V813,AC813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W813,$W813=\"\"),OR(AE$7=$V813,AD813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W813,$W813=\"\"),OR(AF$7=$V813,AE813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W813,$W813=\"\"),OR(AG$7=$V813,AF813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W813,$W813=\"\"),OR(AH$7=$V813,AG813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W813,$W813=\"\"),OR(AI$7=$V813,AH813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W813,$W813=\"\"),OR(AJ$7=$V813,AI813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W813,$W813=\"\"),OR(AK$7=$V813,AJ813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W813,$W813=\"\"),OR(AL$7=$V813,AK813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W813,$W813=\"\"),OR(AM$7=$V813,AL813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W813,$W813=\"\"),OR(AN$7=$V813,AM813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W813,$W813=\"\"),OR(AO$7=$V813,AN813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W813,$W813=\"\"),OR(AP$7=$V813,AO813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W813,$W813=\"\"),OR(AQ$7=$V813,AP813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W813,$W813=\"\"),OR(AR$7=$V813,AQ813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W813,$W813=\"\"),OR(AS$7=$V813,AR813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W813,$W813=\"\"),OR(AT$7=$V813,AS813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W813,$W813=\"\"),OR(AU$7=$V813,AT813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W813,$W813=\"\"),OR(AV$7=$V813,AU813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W813,$W813=\"\"),OR(AW$7=$V813,AV813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W813,$W813=\"\"),OR(AX$7=$V813,AW813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W813,$W813=\"\"),OR(AY$7=$V813,AX813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W813,$W813=\"\"),OR(AZ$7=$V813,AY813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W813,$W813=\"\"),OR(BA$7=$V813,AZ813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W813,$W813=\"\"),OR(BB$7=$V813,BA813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W813,$W813=\"\"),OR(BC$7=$V813,BB813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W813,$W813=\"\"),OR(BD$7=$V813,BC813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W813,$W813=\"\"),OR(BE$7=$V813,BD813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W813,$W813=\"\"),OR(BF$7=$V813,BE813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W813,$W813=\"\"),OR(BG$7=$V813,BF813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W813,$W813=\"\"),OR(BH$7=$V813,BG813<>\" \")),$S813*$J813*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[807,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A814,1)),\"\",INDEX(Database[Project Name],A814,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A814,1)),\"\",INDEX(Database[Watershed],$A814,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A814,1)),\"\",INDEX(Database[BMP Type],$A814,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A814,1)),\"\",INDEX(Database[BMP Sub-type],$A814,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A814,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A814,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A814,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A814,1))","v":""},{"$f":"IF(H814=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G814,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H814=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G814,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H814=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G814,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A814,1)),\"\",INDEX(Database[BMP Size],$A814,1))","v":""},{"$f":"IF(B814=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G814,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A814,1)),\"\",INDEX(Database[Service Level],$A814,1))","v":""},{"$f":"IF(B814=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G814,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B814=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G814,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A814,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A814,1))","v":""},{"$f":"IF(B814=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G814,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A814,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A814,1))","v":""},"",{"$f":"IF(B814=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G814,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A814,1)),\"\",INDEX(Database[Comments (text)],$A814,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A814,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A814,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A814,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A814,1))","v":""},{"$f":"IF($X$7=$V814,$S$8*J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W814,$W814=\"\"),OR(Y$7=$V814,X814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W814,$W814=\"\"),OR(Z$7=$V814,Y814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W814,$W814=\"\"),OR(AA$7=$V814,Z814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W814,$W814=\"\"),OR(AB$7=$V814,AA814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W814,$W814=\"\"),OR(AC$7=$V814,AB814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W814,$W814=\"\"),OR(AD$7=$V814,AC814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W814,$W814=\"\"),OR(AE$7=$V814,AD814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W814,$W814=\"\"),OR(AF$7=$V814,AE814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W814,$W814=\"\"),OR(AG$7=$V814,AF814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W814,$W814=\"\"),OR(AH$7=$V814,AG814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W814,$W814=\"\"),OR(AI$7=$V814,AH814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W814,$W814=\"\"),OR(AJ$7=$V814,AI814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W814,$W814=\"\"),OR(AK$7=$V814,AJ814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W814,$W814=\"\"),OR(AL$7=$V814,AK814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W814,$W814=\"\"),OR(AM$7=$V814,AL814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W814,$W814=\"\"),OR(AN$7=$V814,AM814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W814,$W814=\"\"),OR(AO$7=$V814,AN814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W814,$W814=\"\"),OR(AP$7=$V814,AO814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W814,$W814=\"\"),OR(AQ$7=$V814,AP814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W814,$W814=\"\"),OR(AR$7=$V814,AQ814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W814,$W814=\"\"),OR(AS$7=$V814,AR814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W814,$W814=\"\"),OR(AT$7=$V814,AS814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W814,$W814=\"\"),OR(AU$7=$V814,AT814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W814,$W814=\"\"),OR(AV$7=$V814,AU814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W814,$W814=\"\"),OR(AW$7=$V814,AV814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W814,$W814=\"\"),OR(AX$7=$V814,AW814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W814,$W814=\"\"),OR(AY$7=$V814,AX814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W814,$W814=\"\"),OR(AZ$7=$V814,AY814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W814,$W814=\"\"),OR(BA$7=$V814,AZ814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W814,$W814=\"\"),OR(BB$7=$V814,BA814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W814,$W814=\"\"),OR(BC$7=$V814,BB814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W814,$W814=\"\"),OR(BD$7=$V814,BC814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W814,$W814=\"\"),OR(BE$7=$V814,BD814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W814,$W814=\"\"),OR(BF$7=$V814,BE814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W814,$W814=\"\"),OR(BG$7=$V814,BF814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W814,$W814=\"\"),OR(BH$7=$V814,BG814<>\" \")),$S814*$J814*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[808,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A815,1)),\"\",INDEX(Database[Project Name],A815,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A815,1)),\"\",INDEX(Database[Watershed],$A815,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A815,1)),\"\",INDEX(Database[BMP Type],$A815,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A815,1)),\"\",INDEX(Database[BMP Sub-type],$A815,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A815,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A815,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A815,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A815,1))","v":""},{"$f":"IF(H815=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G815,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H815=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G815,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H815=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G815,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A815,1)),\"\",INDEX(Database[BMP Size],$A815,1))","v":""},{"$f":"IF(B815=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G815,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A815,1)),\"\",INDEX(Database[Service Level],$A815,1))","v":""},{"$f":"IF(B815=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G815,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B815=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G815,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A815,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A815,1))","v":""},{"$f":"IF(B815=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G815,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A815,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A815,1))","v":""},"",{"$f":"IF(B815=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G815,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A815,1)),\"\",INDEX(Database[Comments (text)],$A815,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A815,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A815,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A815,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A815,1))","v":""},{"$f":"IF($X$7=$V815,$S$8*J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W815,$W815=\"\"),OR(Y$7=$V815,X815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W815,$W815=\"\"),OR(Z$7=$V815,Y815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W815,$W815=\"\"),OR(AA$7=$V815,Z815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W815,$W815=\"\"),OR(AB$7=$V815,AA815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W815,$W815=\"\"),OR(AC$7=$V815,AB815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W815,$W815=\"\"),OR(AD$7=$V815,AC815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W815,$W815=\"\"),OR(AE$7=$V815,AD815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W815,$W815=\"\"),OR(AF$7=$V815,AE815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W815,$W815=\"\"),OR(AG$7=$V815,AF815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W815,$W815=\"\"),OR(AH$7=$V815,AG815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W815,$W815=\"\"),OR(AI$7=$V815,AH815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W815,$W815=\"\"),OR(AJ$7=$V815,AI815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W815,$W815=\"\"),OR(AK$7=$V815,AJ815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W815,$W815=\"\"),OR(AL$7=$V815,AK815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W815,$W815=\"\"),OR(AM$7=$V815,AL815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W815,$W815=\"\"),OR(AN$7=$V815,AM815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W815,$W815=\"\"),OR(AO$7=$V815,AN815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W815,$W815=\"\"),OR(AP$7=$V815,AO815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W815,$W815=\"\"),OR(AQ$7=$V815,AP815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W815,$W815=\"\"),OR(AR$7=$V815,AQ815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W815,$W815=\"\"),OR(AS$7=$V815,AR815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W815,$W815=\"\"),OR(AT$7=$V815,AS815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W815,$W815=\"\"),OR(AU$7=$V815,AT815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W815,$W815=\"\"),OR(AV$7=$V815,AU815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W815,$W815=\"\"),OR(AW$7=$V815,AV815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W815,$W815=\"\"),OR(AX$7=$V815,AW815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W815,$W815=\"\"),OR(AY$7=$V815,AX815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W815,$W815=\"\"),OR(AZ$7=$V815,AY815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W815,$W815=\"\"),OR(BA$7=$V815,AZ815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W815,$W815=\"\"),OR(BB$7=$V815,BA815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W815,$W815=\"\"),OR(BC$7=$V815,BB815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W815,$W815=\"\"),OR(BD$7=$V815,BC815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W815,$W815=\"\"),OR(BE$7=$V815,BD815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W815,$W815=\"\"),OR(BF$7=$V815,BE815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W815,$W815=\"\"),OR(BG$7=$V815,BF815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W815,$W815=\"\"),OR(BH$7=$V815,BG815<>\" \")),$S815*$J815*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[809,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A816,1)),\"\",INDEX(Database[Project Name],A816,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A816,1)),\"\",INDEX(Database[Watershed],$A816,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A816,1)),\"\",INDEX(Database[BMP Type],$A816,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A816,1)),\"\",INDEX(Database[BMP Sub-type],$A816,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A816,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A816,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A816,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A816,1))","v":""},{"$f":"IF(H816=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G816,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H816=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G816,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H816=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G816,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A816,1)),\"\",INDEX(Database[BMP Size],$A816,1))","v":""},{"$f":"IF(B816=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G816,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A816,1)),\"\",INDEX(Database[Service Level],$A816,1))","v":""},{"$f":"IF(B816=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G816,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B816=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G816,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A816,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A816,1))","v":""},{"$f":"IF(B816=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G816,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A816,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A816,1))","v":""},"",{"$f":"IF(B816=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G816,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A816,1)),\"\",INDEX(Database[Comments (text)],$A816,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A816,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A816,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A816,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A816,1))","v":""},{"$f":"IF($X$7=$V816,$S$8*J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W816,$W816=\"\"),OR(Y$7=$V816,X816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W816,$W816=\"\"),OR(Z$7=$V816,Y816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W816,$W816=\"\"),OR(AA$7=$V816,Z816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W816,$W816=\"\"),OR(AB$7=$V816,AA816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W816,$W816=\"\"),OR(AC$7=$V816,AB816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W816,$W816=\"\"),OR(AD$7=$V816,AC816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W816,$W816=\"\"),OR(AE$7=$V816,AD816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W816,$W816=\"\"),OR(AF$7=$V816,AE816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W816,$W816=\"\"),OR(AG$7=$V816,AF816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W816,$W816=\"\"),OR(AH$7=$V816,AG816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W816,$W816=\"\"),OR(AI$7=$V816,AH816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W816,$W816=\"\"),OR(AJ$7=$V816,AI816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W816,$W816=\"\"),OR(AK$7=$V816,AJ816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W816,$W816=\"\"),OR(AL$7=$V816,AK816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W816,$W816=\"\"),OR(AM$7=$V816,AL816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W816,$W816=\"\"),OR(AN$7=$V816,AM816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W816,$W816=\"\"),OR(AO$7=$V816,AN816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W816,$W816=\"\"),OR(AP$7=$V816,AO816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W816,$W816=\"\"),OR(AQ$7=$V816,AP816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W816,$W816=\"\"),OR(AR$7=$V816,AQ816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W816,$W816=\"\"),OR(AS$7=$V816,AR816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W816,$W816=\"\"),OR(AT$7=$V816,AS816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W816,$W816=\"\"),OR(AU$7=$V816,AT816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W816,$W816=\"\"),OR(AV$7=$V816,AU816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W816,$W816=\"\"),OR(AW$7=$V816,AV816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W816,$W816=\"\"),OR(AX$7=$V816,AW816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W816,$W816=\"\"),OR(AY$7=$V816,AX816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W816,$W816=\"\"),OR(AZ$7=$V816,AY816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W816,$W816=\"\"),OR(BA$7=$V816,AZ816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W816,$W816=\"\"),OR(BB$7=$V816,BA816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W816,$W816=\"\"),OR(BC$7=$V816,BB816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W816,$W816=\"\"),OR(BD$7=$V816,BC816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W816,$W816=\"\"),OR(BE$7=$V816,BD816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W816,$W816=\"\"),OR(BF$7=$V816,BE816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W816,$W816=\"\"),OR(BG$7=$V816,BF816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W816,$W816=\"\"),OR(BH$7=$V816,BG816<>\" \")),$S816*$J816*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[810,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A817,1)),\"\",INDEX(Database[Project Name],A817,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A817,1)),\"\",INDEX(Database[Watershed],$A817,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A817,1)),\"\",INDEX(Database[BMP Type],$A817,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A817,1)),\"\",INDEX(Database[BMP Sub-type],$A817,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A817,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A817,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A817,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A817,1))","v":""},{"$f":"IF(H817=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G817,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H817=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G817,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H817=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G817,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A817,1)),\"\",INDEX(Database[BMP Size],$A817,1))","v":""},{"$f":"IF(B817=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G817,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A817,1)),\"\",INDEX(Database[Service Level],$A817,1))","v":""},{"$f":"IF(B817=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G817,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B817=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G817,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A817,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A817,1))","v":""},{"$f":"IF(B817=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G817,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A817,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A817,1))","v":""},"",{"$f":"IF(B817=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G817,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A817,1)),\"\",INDEX(Database[Comments (text)],$A817,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A817,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A817,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A817,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A817,1))","v":""},{"$f":"IF($X$7=$V817,$S$8*J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W817,$W817=\"\"),OR(Y$7=$V817,X817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W817,$W817=\"\"),OR(Z$7=$V817,Y817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W817,$W817=\"\"),OR(AA$7=$V817,Z817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W817,$W817=\"\"),OR(AB$7=$V817,AA817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W817,$W817=\"\"),OR(AC$7=$V817,AB817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W817,$W817=\"\"),OR(AD$7=$V817,AC817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W817,$W817=\"\"),OR(AE$7=$V817,AD817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W817,$W817=\"\"),OR(AF$7=$V817,AE817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W817,$W817=\"\"),OR(AG$7=$V817,AF817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W817,$W817=\"\"),OR(AH$7=$V817,AG817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W817,$W817=\"\"),OR(AI$7=$V817,AH817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W817,$W817=\"\"),OR(AJ$7=$V817,AI817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W817,$W817=\"\"),OR(AK$7=$V817,AJ817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W817,$W817=\"\"),OR(AL$7=$V817,AK817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W817,$W817=\"\"),OR(AM$7=$V817,AL817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W817,$W817=\"\"),OR(AN$7=$V817,AM817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W817,$W817=\"\"),OR(AO$7=$V817,AN817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W817,$W817=\"\"),OR(AP$7=$V817,AO817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W817,$W817=\"\"),OR(AQ$7=$V817,AP817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W817,$W817=\"\"),OR(AR$7=$V817,AQ817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W817,$W817=\"\"),OR(AS$7=$V817,AR817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W817,$W817=\"\"),OR(AT$7=$V817,AS817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W817,$W817=\"\"),OR(AU$7=$V817,AT817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W817,$W817=\"\"),OR(AV$7=$V817,AU817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W817,$W817=\"\"),OR(AW$7=$V817,AV817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W817,$W817=\"\"),OR(AX$7=$V817,AW817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W817,$W817=\"\"),OR(AY$7=$V817,AX817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W817,$W817=\"\"),OR(AZ$7=$V817,AY817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W817,$W817=\"\"),OR(BA$7=$V817,AZ817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W817,$W817=\"\"),OR(BB$7=$V817,BA817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W817,$W817=\"\"),OR(BC$7=$V817,BB817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W817,$W817=\"\"),OR(BD$7=$V817,BC817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W817,$W817=\"\"),OR(BE$7=$V817,BD817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W817,$W817=\"\"),OR(BF$7=$V817,BE817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W817,$W817=\"\"),OR(BG$7=$V817,BF817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W817,$W817=\"\"),OR(BH$7=$V817,BG817<>\" \")),$S817*$J817*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[811,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A818,1)),\"\",INDEX(Database[Project Name],A818,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A818,1)),\"\",INDEX(Database[Watershed],$A818,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A818,1)),\"\",INDEX(Database[BMP Type],$A818,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A818,1)),\"\",INDEX(Database[BMP Sub-type],$A818,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A818,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A818,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A818,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A818,1))","v":""},{"$f":"IF(H818=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G818,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H818=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G818,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H818=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G818,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A818,1)),\"\",INDEX(Database[BMP Size],$A818,1))","v":""},{"$f":"IF(B818=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G818,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A818,1)),\"\",INDEX(Database[Service Level],$A818,1))","v":""},{"$f":"IF(B818=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G818,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B818=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G818,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A818,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A818,1))","v":""},{"$f":"IF(B818=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G818,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A818,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A818,1))","v":""},"",{"$f":"IF(B818=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G818,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A818,1)),\"\",INDEX(Database[Comments (text)],$A818,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A818,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A818,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A818,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A818,1))","v":""},{"$f":"IF($X$7=$V818,$S$8*J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W818,$W818=\"\"),OR(Y$7=$V818,X818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W818,$W818=\"\"),OR(Z$7=$V818,Y818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W818,$W818=\"\"),OR(AA$7=$V818,Z818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W818,$W818=\"\"),OR(AB$7=$V818,AA818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W818,$W818=\"\"),OR(AC$7=$V818,AB818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W818,$W818=\"\"),OR(AD$7=$V818,AC818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W818,$W818=\"\"),OR(AE$7=$V818,AD818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W818,$W818=\"\"),OR(AF$7=$V818,AE818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W818,$W818=\"\"),OR(AG$7=$V818,AF818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W818,$W818=\"\"),OR(AH$7=$V818,AG818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W818,$W818=\"\"),OR(AI$7=$V818,AH818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W818,$W818=\"\"),OR(AJ$7=$V818,AI818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W818,$W818=\"\"),OR(AK$7=$V818,AJ818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W818,$W818=\"\"),OR(AL$7=$V818,AK818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W818,$W818=\"\"),OR(AM$7=$V818,AL818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W818,$W818=\"\"),OR(AN$7=$V818,AM818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W818,$W818=\"\"),OR(AO$7=$V818,AN818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W818,$W818=\"\"),OR(AP$7=$V818,AO818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W818,$W818=\"\"),OR(AQ$7=$V818,AP818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W818,$W818=\"\"),OR(AR$7=$V818,AQ818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W818,$W818=\"\"),OR(AS$7=$V818,AR818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W818,$W818=\"\"),OR(AT$7=$V818,AS818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W818,$W818=\"\"),OR(AU$7=$V818,AT818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W818,$W818=\"\"),OR(AV$7=$V818,AU818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W818,$W818=\"\"),OR(AW$7=$V818,AV818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W818,$W818=\"\"),OR(AX$7=$V818,AW818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W818,$W818=\"\"),OR(AY$7=$V818,AX818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W818,$W818=\"\"),OR(AZ$7=$V818,AY818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W818,$W818=\"\"),OR(BA$7=$V818,AZ818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W818,$W818=\"\"),OR(BB$7=$V818,BA818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W818,$W818=\"\"),OR(BC$7=$V818,BB818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W818,$W818=\"\"),OR(BD$7=$V818,BC818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W818,$W818=\"\"),OR(BE$7=$V818,BD818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W818,$W818=\"\"),OR(BF$7=$V818,BE818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W818,$W818=\"\"),OR(BG$7=$V818,BF818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W818,$W818=\"\"),OR(BH$7=$V818,BG818<>\" \")),$S818*$J818*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[812,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A819,1)),\"\",INDEX(Database[Project Name],A819,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A819,1)),\"\",INDEX(Database[Watershed],$A819,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A819,1)),\"\",INDEX(Database[BMP Type],$A819,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A819,1)),\"\",INDEX(Database[BMP Sub-type],$A819,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A819,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A819,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A819,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A819,1))","v":""},{"$f":"IF(H819=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G819,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H819=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G819,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H819=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G819,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A819,1)),\"\",INDEX(Database[BMP Size],$A819,1))","v":""},{"$f":"IF(B819=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G819,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A819,1)),\"\",INDEX(Database[Service Level],$A819,1))","v":""},{"$f":"IF(B819=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G819,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B819=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G819,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A819,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A819,1))","v":""},{"$f":"IF(B819=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G819,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A819,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A819,1))","v":""},"",{"$f":"IF(B819=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G819,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A819,1)),\"\",INDEX(Database[Comments (text)],$A819,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A819,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A819,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A819,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A819,1))","v":""},{"$f":"IF($X$7=$V819,$S$8*J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W819,$W819=\"\"),OR(Y$7=$V819,X819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W819,$W819=\"\"),OR(Z$7=$V819,Y819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W819,$W819=\"\"),OR(AA$7=$V819,Z819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W819,$W819=\"\"),OR(AB$7=$V819,AA819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W819,$W819=\"\"),OR(AC$7=$V819,AB819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W819,$W819=\"\"),OR(AD$7=$V819,AC819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W819,$W819=\"\"),OR(AE$7=$V819,AD819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W819,$W819=\"\"),OR(AF$7=$V819,AE819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W819,$W819=\"\"),OR(AG$7=$V819,AF819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W819,$W819=\"\"),OR(AH$7=$V819,AG819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W819,$W819=\"\"),OR(AI$7=$V819,AH819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W819,$W819=\"\"),OR(AJ$7=$V819,AI819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W819,$W819=\"\"),OR(AK$7=$V819,AJ819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W819,$W819=\"\"),OR(AL$7=$V819,AK819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W819,$W819=\"\"),OR(AM$7=$V819,AL819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W819,$W819=\"\"),OR(AN$7=$V819,AM819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W819,$W819=\"\"),OR(AO$7=$V819,AN819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W819,$W819=\"\"),OR(AP$7=$V819,AO819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W819,$W819=\"\"),OR(AQ$7=$V819,AP819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W819,$W819=\"\"),OR(AR$7=$V819,AQ819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W819,$W819=\"\"),OR(AS$7=$V819,AR819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W819,$W819=\"\"),OR(AT$7=$V819,AS819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W819,$W819=\"\"),OR(AU$7=$V819,AT819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W819,$W819=\"\"),OR(AV$7=$V819,AU819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W819,$W819=\"\"),OR(AW$7=$V819,AV819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W819,$W819=\"\"),OR(AX$7=$V819,AW819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W819,$W819=\"\"),OR(AY$7=$V819,AX819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W819,$W819=\"\"),OR(AZ$7=$V819,AY819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W819,$W819=\"\"),OR(BA$7=$V819,AZ819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W819,$W819=\"\"),OR(BB$7=$V819,BA819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W819,$W819=\"\"),OR(BC$7=$V819,BB819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W819,$W819=\"\"),OR(BD$7=$V819,BC819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W819,$W819=\"\"),OR(BE$7=$V819,BD819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W819,$W819=\"\"),OR(BF$7=$V819,BE819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W819,$W819=\"\"),OR(BG$7=$V819,BF819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W819,$W819=\"\"),OR(BH$7=$V819,BG819<>\" \")),$S819*$J819*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[813,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A820,1)),\"\",INDEX(Database[Project Name],A820,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A820,1)),\"\",INDEX(Database[Watershed],$A820,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A820,1)),\"\",INDEX(Database[BMP Type],$A820,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A820,1)),\"\",INDEX(Database[BMP Sub-type],$A820,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A820,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A820,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A820,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A820,1))","v":""},{"$f":"IF(H820=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G820,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H820=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G820,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H820=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G820,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A820,1)),\"\",INDEX(Database[BMP Size],$A820,1))","v":""},{"$f":"IF(B820=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G820,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A820,1)),\"\",INDEX(Database[Service Level],$A820,1))","v":""},{"$f":"IF(B820=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G820,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B820=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G820,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A820,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A820,1))","v":""},{"$f":"IF(B820=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G820,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A820,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A820,1))","v":""},"",{"$f":"IF(B820=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G820,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A820,1)),\"\",INDEX(Database[Comments (text)],$A820,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A820,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A820,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A820,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A820,1))","v":""},{"$f":"IF($X$7=$V820,$S$8*J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W820,$W820=\"\"),OR(Y$7=$V820,X820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W820,$W820=\"\"),OR(Z$7=$V820,Y820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W820,$W820=\"\"),OR(AA$7=$V820,Z820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W820,$W820=\"\"),OR(AB$7=$V820,AA820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W820,$W820=\"\"),OR(AC$7=$V820,AB820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W820,$W820=\"\"),OR(AD$7=$V820,AC820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W820,$W820=\"\"),OR(AE$7=$V820,AD820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W820,$W820=\"\"),OR(AF$7=$V820,AE820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W820,$W820=\"\"),OR(AG$7=$V820,AF820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W820,$W820=\"\"),OR(AH$7=$V820,AG820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W820,$W820=\"\"),OR(AI$7=$V820,AH820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W820,$W820=\"\"),OR(AJ$7=$V820,AI820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W820,$W820=\"\"),OR(AK$7=$V820,AJ820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W820,$W820=\"\"),OR(AL$7=$V820,AK820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W820,$W820=\"\"),OR(AM$7=$V820,AL820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W820,$W820=\"\"),OR(AN$7=$V820,AM820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W820,$W820=\"\"),OR(AO$7=$V820,AN820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W820,$W820=\"\"),OR(AP$7=$V820,AO820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W820,$W820=\"\"),OR(AQ$7=$V820,AP820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W820,$W820=\"\"),OR(AR$7=$V820,AQ820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W820,$W820=\"\"),OR(AS$7=$V820,AR820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W820,$W820=\"\"),OR(AT$7=$V820,AS820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W820,$W820=\"\"),OR(AU$7=$V820,AT820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W820,$W820=\"\"),OR(AV$7=$V820,AU820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W820,$W820=\"\"),OR(AW$7=$V820,AV820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W820,$W820=\"\"),OR(AX$7=$V820,AW820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W820,$W820=\"\"),OR(AY$7=$V820,AX820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W820,$W820=\"\"),OR(AZ$7=$V820,AY820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W820,$W820=\"\"),OR(BA$7=$V820,AZ820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W820,$W820=\"\"),OR(BB$7=$V820,BA820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W820,$W820=\"\"),OR(BC$7=$V820,BB820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W820,$W820=\"\"),OR(BD$7=$V820,BC820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W820,$W820=\"\"),OR(BE$7=$V820,BD820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W820,$W820=\"\"),OR(BF$7=$V820,BE820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W820,$W820=\"\"),OR(BG$7=$V820,BF820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W820,$W820=\"\"),OR(BH$7=$V820,BG820<>\" \")),$S820*$J820*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[814,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A821,1)),\"\",INDEX(Database[Project Name],A821,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A821,1)),\"\",INDEX(Database[Watershed],$A821,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A821,1)),\"\",INDEX(Database[BMP Type],$A821,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A821,1)),\"\",INDEX(Database[BMP Sub-type],$A821,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A821,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A821,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A821,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A821,1))","v":""},{"$f":"IF(H821=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G821,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H821=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G821,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H821=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G821,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A821,1)),\"\",INDEX(Database[BMP Size],$A821,1))","v":""},{"$f":"IF(B821=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G821,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A821,1)),\"\",INDEX(Database[Service Level],$A821,1))","v":""},{"$f":"IF(B821=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G821,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B821=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G821,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A821,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A821,1))","v":""},{"$f":"IF(B821=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G821,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A821,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A821,1))","v":""},"",{"$f":"IF(B821=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G821,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A821,1)),\"\",INDEX(Database[Comments (text)],$A821,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A821,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A821,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A821,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A821,1))","v":""},{"$f":"IF($X$7=$V821,$S$8*J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W821,$W821=\"\"),OR(Y$7=$V821,X821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W821,$W821=\"\"),OR(Z$7=$V821,Y821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W821,$W821=\"\"),OR(AA$7=$V821,Z821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W821,$W821=\"\"),OR(AB$7=$V821,AA821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W821,$W821=\"\"),OR(AC$7=$V821,AB821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W821,$W821=\"\"),OR(AD$7=$V821,AC821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W821,$W821=\"\"),OR(AE$7=$V821,AD821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W821,$W821=\"\"),OR(AF$7=$V821,AE821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W821,$W821=\"\"),OR(AG$7=$V821,AF821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W821,$W821=\"\"),OR(AH$7=$V821,AG821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W821,$W821=\"\"),OR(AI$7=$V821,AH821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W821,$W821=\"\"),OR(AJ$7=$V821,AI821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W821,$W821=\"\"),OR(AK$7=$V821,AJ821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W821,$W821=\"\"),OR(AL$7=$V821,AK821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W821,$W821=\"\"),OR(AM$7=$V821,AL821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W821,$W821=\"\"),OR(AN$7=$V821,AM821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W821,$W821=\"\"),OR(AO$7=$V821,AN821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W821,$W821=\"\"),OR(AP$7=$V821,AO821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W821,$W821=\"\"),OR(AQ$7=$V821,AP821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W821,$W821=\"\"),OR(AR$7=$V821,AQ821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W821,$W821=\"\"),OR(AS$7=$V821,AR821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W821,$W821=\"\"),OR(AT$7=$V821,AS821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W821,$W821=\"\"),OR(AU$7=$V821,AT821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W821,$W821=\"\"),OR(AV$7=$V821,AU821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W821,$W821=\"\"),OR(AW$7=$V821,AV821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W821,$W821=\"\"),OR(AX$7=$V821,AW821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W821,$W821=\"\"),OR(AY$7=$V821,AX821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W821,$W821=\"\"),OR(AZ$7=$V821,AY821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W821,$W821=\"\"),OR(BA$7=$V821,AZ821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W821,$W821=\"\"),OR(BB$7=$V821,BA821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W821,$W821=\"\"),OR(BC$7=$V821,BB821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W821,$W821=\"\"),OR(BD$7=$V821,BC821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W821,$W821=\"\"),OR(BE$7=$V821,BD821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W821,$W821=\"\"),OR(BF$7=$V821,BE821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W821,$W821=\"\"),OR(BG$7=$V821,BF821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W821,$W821=\"\"),OR(BH$7=$V821,BG821<>\" \")),$S821*$J821*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[815,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A822,1)),\"\",INDEX(Database[Project Name],A822,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A822,1)),\"\",INDEX(Database[Watershed],$A822,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A822,1)),\"\",INDEX(Database[BMP Type],$A822,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A822,1)),\"\",INDEX(Database[BMP Sub-type],$A822,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A822,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A822,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A822,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A822,1))","v":""},{"$f":"IF(H822=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G822,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H822=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G822,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H822=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G822,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A822,1)),\"\",INDEX(Database[BMP Size],$A822,1))","v":""},{"$f":"IF(B822=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G822,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A822,1)),\"\",INDEX(Database[Service Level],$A822,1))","v":""},{"$f":"IF(B822=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G822,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B822=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G822,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A822,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A822,1))","v":""},{"$f":"IF(B822=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G822,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A822,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A822,1))","v":""},"",{"$f":"IF(B822=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G822,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A822,1)),\"\",INDEX(Database[Comments (text)],$A822,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A822,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A822,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A822,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A822,1))","v":""},{"$f":"IF($X$7=$V822,$S$8*J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W822,$W822=\"\"),OR(Y$7=$V822,X822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W822,$W822=\"\"),OR(Z$7=$V822,Y822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W822,$W822=\"\"),OR(AA$7=$V822,Z822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W822,$W822=\"\"),OR(AB$7=$V822,AA822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W822,$W822=\"\"),OR(AC$7=$V822,AB822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W822,$W822=\"\"),OR(AD$7=$V822,AC822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W822,$W822=\"\"),OR(AE$7=$V822,AD822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W822,$W822=\"\"),OR(AF$7=$V822,AE822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W822,$W822=\"\"),OR(AG$7=$V822,AF822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W822,$W822=\"\"),OR(AH$7=$V822,AG822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W822,$W822=\"\"),OR(AI$7=$V822,AH822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W822,$W822=\"\"),OR(AJ$7=$V822,AI822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W822,$W822=\"\"),OR(AK$7=$V822,AJ822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W822,$W822=\"\"),OR(AL$7=$V822,AK822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W822,$W822=\"\"),OR(AM$7=$V822,AL822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W822,$W822=\"\"),OR(AN$7=$V822,AM822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W822,$W822=\"\"),OR(AO$7=$V822,AN822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W822,$W822=\"\"),OR(AP$7=$V822,AO822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W822,$W822=\"\"),OR(AQ$7=$V822,AP822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W822,$W822=\"\"),OR(AR$7=$V822,AQ822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W822,$W822=\"\"),OR(AS$7=$V822,AR822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W822,$W822=\"\"),OR(AT$7=$V822,AS822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W822,$W822=\"\"),OR(AU$7=$V822,AT822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W822,$W822=\"\"),OR(AV$7=$V822,AU822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W822,$W822=\"\"),OR(AW$7=$V822,AV822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W822,$W822=\"\"),OR(AX$7=$V822,AW822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W822,$W822=\"\"),OR(AY$7=$V822,AX822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W822,$W822=\"\"),OR(AZ$7=$V822,AY822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W822,$W822=\"\"),OR(BA$7=$V822,AZ822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W822,$W822=\"\"),OR(BB$7=$V822,BA822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W822,$W822=\"\"),OR(BC$7=$V822,BB822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W822,$W822=\"\"),OR(BD$7=$V822,BC822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W822,$W822=\"\"),OR(BE$7=$V822,BD822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W822,$W822=\"\"),OR(BF$7=$V822,BE822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W822,$W822=\"\"),OR(BG$7=$V822,BF822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W822,$W822=\"\"),OR(BH$7=$V822,BG822<>\" \")),$S822*$J822*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[816,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A823,1)),\"\",INDEX(Database[Project Name],A823,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A823,1)),\"\",INDEX(Database[Watershed],$A823,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A823,1)),\"\",INDEX(Database[BMP Type],$A823,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A823,1)),\"\",INDEX(Database[BMP Sub-type],$A823,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A823,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A823,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A823,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A823,1))","v":""},{"$f":"IF(H823=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G823,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H823=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G823,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H823=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G823,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A823,1)),\"\",INDEX(Database[BMP Size],$A823,1))","v":""},{"$f":"IF(B823=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G823,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A823,1)),\"\",INDEX(Database[Service Level],$A823,1))","v":""},{"$f":"IF(B823=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G823,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B823=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G823,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A823,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A823,1))","v":""},{"$f":"IF(B823=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G823,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A823,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A823,1))","v":""},"",{"$f":"IF(B823=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G823,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A823,1)),\"\",INDEX(Database[Comments (text)],$A823,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A823,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A823,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A823,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A823,1))","v":""},{"$f":"IF($X$7=$V823,$S$8*J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W823,$W823=\"\"),OR(Y$7=$V823,X823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W823,$W823=\"\"),OR(Z$7=$V823,Y823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W823,$W823=\"\"),OR(AA$7=$V823,Z823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W823,$W823=\"\"),OR(AB$7=$V823,AA823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W823,$W823=\"\"),OR(AC$7=$V823,AB823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W823,$W823=\"\"),OR(AD$7=$V823,AC823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W823,$W823=\"\"),OR(AE$7=$V823,AD823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W823,$W823=\"\"),OR(AF$7=$V823,AE823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W823,$W823=\"\"),OR(AG$7=$V823,AF823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W823,$W823=\"\"),OR(AH$7=$V823,AG823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W823,$W823=\"\"),OR(AI$7=$V823,AH823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W823,$W823=\"\"),OR(AJ$7=$V823,AI823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W823,$W823=\"\"),OR(AK$7=$V823,AJ823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W823,$W823=\"\"),OR(AL$7=$V823,AK823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W823,$W823=\"\"),OR(AM$7=$V823,AL823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W823,$W823=\"\"),OR(AN$7=$V823,AM823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W823,$W823=\"\"),OR(AO$7=$V823,AN823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W823,$W823=\"\"),OR(AP$7=$V823,AO823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W823,$W823=\"\"),OR(AQ$7=$V823,AP823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W823,$W823=\"\"),OR(AR$7=$V823,AQ823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W823,$W823=\"\"),OR(AS$7=$V823,AR823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W823,$W823=\"\"),OR(AT$7=$V823,AS823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W823,$W823=\"\"),OR(AU$7=$V823,AT823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W823,$W823=\"\"),OR(AV$7=$V823,AU823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W823,$W823=\"\"),OR(AW$7=$V823,AV823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W823,$W823=\"\"),OR(AX$7=$V823,AW823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W823,$W823=\"\"),OR(AY$7=$V823,AX823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W823,$W823=\"\"),OR(AZ$7=$V823,AY823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W823,$W823=\"\"),OR(BA$7=$V823,AZ823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W823,$W823=\"\"),OR(BB$7=$V823,BA823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W823,$W823=\"\"),OR(BC$7=$V823,BB823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W823,$W823=\"\"),OR(BD$7=$V823,BC823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W823,$W823=\"\"),OR(BE$7=$V823,BD823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W823,$W823=\"\"),OR(BF$7=$V823,BE823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W823,$W823=\"\"),OR(BG$7=$V823,BF823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W823,$W823=\"\"),OR(BH$7=$V823,BG823<>\" \")),$S823*$J823*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[817,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A824,1)),\"\",INDEX(Database[Project Name],A824,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A824,1)),\"\",INDEX(Database[Watershed],$A824,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A824,1)),\"\",INDEX(Database[BMP Type],$A824,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A824,1)),\"\",INDEX(Database[BMP Sub-type],$A824,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A824,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A824,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A824,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A824,1))","v":""},{"$f":"IF(H824=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G824,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H824=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G824,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H824=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G824,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A824,1)),\"\",INDEX(Database[BMP Size],$A824,1))","v":""},{"$f":"IF(B824=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G824,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A824,1)),\"\",INDEX(Database[Service Level],$A824,1))","v":""},{"$f":"IF(B824=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G824,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B824=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G824,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A824,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A824,1))","v":""},{"$f":"IF(B824=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G824,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A824,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A824,1))","v":""},"",{"$f":"IF(B824=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G824,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A824,1)),\"\",INDEX(Database[Comments (text)],$A824,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A824,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A824,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A824,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A824,1))","v":""},{"$f":"IF($X$7=$V824,$S$8*J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W824,$W824=\"\"),OR(Y$7=$V824,X824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W824,$W824=\"\"),OR(Z$7=$V824,Y824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W824,$W824=\"\"),OR(AA$7=$V824,Z824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W824,$W824=\"\"),OR(AB$7=$V824,AA824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W824,$W824=\"\"),OR(AC$7=$V824,AB824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W824,$W824=\"\"),OR(AD$7=$V824,AC824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W824,$W824=\"\"),OR(AE$7=$V824,AD824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W824,$W824=\"\"),OR(AF$7=$V824,AE824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W824,$W824=\"\"),OR(AG$7=$V824,AF824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W824,$W824=\"\"),OR(AH$7=$V824,AG824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W824,$W824=\"\"),OR(AI$7=$V824,AH824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W824,$W824=\"\"),OR(AJ$7=$V824,AI824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W824,$W824=\"\"),OR(AK$7=$V824,AJ824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W824,$W824=\"\"),OR(AL$7=$V824,AK824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W824,$W824=\"\"),OR(AM$7=$V824,AL824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W824,$W824=\"\"),OR(AN$7=$V824,AM824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W824,$W824=\"\"),OR(AO$7=$V824,AN824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W824,$W824=\"\"),OR(AP$7=$V824,AO824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W824,$W824=\"\"),OR(AQ$7=$V824,AP824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W824,$W824=\"\"),OR(AR$7=$V824,AQ824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W824,$W824=\"\"),OR(AS$7=$V824,AR824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W824,$W824=\"\"),OR(AT$7=$V824,AS824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W824,$W824=\"\"),OR(AU$7=$V824,AT824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W824,$W824=\"\"),OR(AV$7=$V824,AU824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W824,$W824=\"\"),OR(AW$7=$V824,AV824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W824,$W824=\"\"),OR(AX$7=$V824,AW824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W824,$W824=\"\"),OR(AY$7=$V824,AX824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W824,$W824=\"\"),OR(AZ$7=$V824,AY824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W824,$W824=\"\"),OR(BA$7=$V824,AZ824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W824,$W824=\"\"),OR(BB$7=$V824,BA824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W824,$W824=\"\"),OR(BC$7=$V824,BB824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W824,$W824=\"\"),OR(BD$7=$V824,BC824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W824,$W824=\"\"),OR(BE$7=$V824,BD824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W824,$W824=\"\"),OR(BF$7=$V824,BE824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W824,$W824=\"\"),OR(BG$7=$V824,BF824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W824,$W824=\"\"),OR(BH$7=$V824,BG824<>\" \")),$S824*$J824*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[818,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A825,1)),\"\",INDEX(Database[Project Name],A825,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A825,1)),\"\",INDEX(Database[Watershed],$A825,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A825,1)),\"\",INDEX(Database[BMP Type],$A825,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A825,1)),\"\",INDEX(Database[BMP Sub-type],$A825,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A825,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A825,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A825,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A825,1))","v":""},{"$f":"IF(H825=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G825,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H825=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G825,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H825=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G825,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A825,1)),\"\",INDEX(Database[BMP Size],$A825,1))","v":""},{"$f":"IF(B825=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G825,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A825,1)),\"\",INDEX(Database[Service Level],$A825,1))","v":""},{"$f":"IF(B825=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G825,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B825=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G825,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A825,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A825,1))","v":""},{"$f":"IF(B825=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G825,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A825,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A825,1))","v":""},"",{"$f":"IF(B825=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G825,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A825,1)),\"\",INDEX(Database[Comments (text)],$A825,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A825,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A825,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A825,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A825,1))","v":""},{"$f":"IF($X$7=$V825,$S$8*J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W825,$W825=\"\"),OR(Y$7=$V825,X825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W825,$W825=\"\"),OR(Z$7=$V825,Y825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W825,$W825=\"\"),OR(AA$7=$V825,Z825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W825,$W825=\"\"),OR(AB$7=$V825,AA825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W825,$W825=\"\"),OR(AC$7=$V825,AB825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W825,$W825=\"\"),OR(AD$7=$V825,AC825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W825,$W825=\"\"),OR(AE$7=$V825,AD825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W825,$W825=\"\"),OR(AF$7=$V825,AE825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W825,$W825=\"\"),OR(AG$7=$V825,AF825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W825,$W825=\"\"),OR(AH$7=$V825,AG825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W825,$W825=\"\"),OR(AI$7=$V825,AH825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W825,$W825=\"\"),OR(AJ$7=$V825,AI825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W825,$W825=\"\"),OR(AK$7=$V825,AJ825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W825,$W825=\"\"),OR(AL$7=$V825,AK825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W825,$W825=\"\"),OR(AM$7=$V825,AL825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W825,$W825=\"\"),OR(AN$7=$V825,AM825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W825,$W825=\"\"),OR(AO$7=$V825,AN825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W825,$W825=\"\"),OR(AP$7=$V825,AO825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W825,$W825=\"\"),OR(AQ$7=$V825,AP825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W825,$W825=\"\"),OR(AR$7=$V825,AQ825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W825,$W825=\"\"),OR(AS$7=$V825,AR825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W825,$W825=\"\"),OR(AT$7=$V825,AS825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W825,$W825=\"\"),OR(AU$7=$V825,AT825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W825,$W825=\"\"),OR(AV$7=$V825,AU825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W825,$W825=\"\"),OR(AW$7=$V825,AV825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W825,$W825=\"\"),OR(AX$7=$V825,AW825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W825,$W825=\"\"),OR(AY$7=$V825,AX825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W825,$W825=\"\"),OR(AZ$7=$V825,AY825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W825,$W825=\"\"),OR(BA$7=$V825,AZ825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W825,$W825=\"\"),OR(BB$7=$V825,BA825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W825,$W825=\"\"),OR(BC$7=$V825,BB825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W825,$W825=\"\"),OR(BD$7=$V825,BC825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W825,$W825=\"\"),OR(BE$7=$V825,BD825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W825,$W825=\"\"),OR(BF$7=$V825,BE825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W825,$W825=\"\"),OR(BG$7=$V825,BF825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W825,$W825=\"\"),OR(BH$7=$V825,BG825<>\" \")),$S825*$J825*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[819,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A826,1)),\"\",INDEX(Database[Project Name],A826,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A826,1)),\"\",INDEX(Database[Watershed],$A826,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A826,1)),\"\",INDEX(Database[BMP Type],$A826,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A826,1)),\"\",INDEX(Database[BMP Sub-type],$A826,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A826,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A826,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A826,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A826,1))","v":""},{"$f":"IF(H826=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G826,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H826=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G826,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H826=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G826,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A826,1)),\"\",INDEX(Database[BMP Size],$A826,1))","v":""},{"$f":"IF(B826=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G826,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A826,1)),\"\",INDEX(Database[Service Level],$A826,1))","v":""},{"$f":"IF(B826=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G826,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B826=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G826,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A826,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A826,1))","v":""},{"$f":"IF(B826=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G826,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A826,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A826,1))","v":""},"",{"$f":"IF(B826=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G826,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A826,1)),\"\",INDEX(Database[Comments (text)],$A826,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A826,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A826,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A826,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A826,1))","v":""},{"$f":"IF($X$7=$V826,$S$8*J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W826,$W826=\"\"),OR(Y$7=$V826,X826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W826,$W826=\"\"),OR(Z$7=$V826,Y826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W826,$W826=\"\"),OR(AA$7=$V826,Z826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W826,$W826=\"\"),OR(AB$7=$V826,AA826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W826,$W826=\"\"),OR(AC$7=$V826,AB826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W826,$W826=\"\"),OR(AD$7=$V826,AC826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W826,$W826=\"\"),OR(AE$7=$V826,AD826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W826,$W826=\"\"),OR(AF$7=$V826,AE826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W826,$W826=\"\"),OR(AG$7=$V826,AF826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W826,$W826=\"\"),OR(AH$7=$V826,AG826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W826,$W826=\"\"),OR(AI$7=$V826,AH826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W826,$W826=\"\"),OR(AJ$7=$V826,AI826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W826,$W826=\"\"),OR(AK$7=$V826,AJ826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W826,$W826=\"\"),OR(AL$7=$V826,AK826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W826,$W826=\"\"),OR(AM$7=$V826,AL826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W826,$W826=\"\"),OR(AN$7=$V826,AM826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W826,$W826=\"\"),OR(AO$7=$V826,AN826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W826,$W826=\"\"),OR(AP$7=$V826,AO826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W826,$W826=\"\"),OR(AQ$7=$V826,AP826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W826,$W826=\"\"),OR(AR$7=$V826,AQ826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W826,$W826=\"\"),OR(AS$7=$V826,AR826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W826,$W826=\"\"),OR(AT$7=$V826,AS826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W826,$W826=\"\"),OR(AU$7=$V826,AT826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W826,$W826=\"\"),OR(AV$7=$V826,AU826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W826,$W826=\"\"),OR(AW$7=$V826,AV826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W826,$W826=\"\"),OR(AX$7=$V826,AW826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W826,$W826=\"\"),OR(AY$7=$V826,AX826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W826,$W826=\"\"),OR(AZ$7=$V826,AY826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W826,$W826=\"\"),OR(BA$7=$V826,AZ826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W826,$W826=\"\"),OR(BB$7=$V826,BA826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W826,$W826=\"\"),OR(BC$7=$V826,BB826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W826,$W826=\"\"),OR(BD$7=$V826,BC826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W826,$W826=\"\"),OR(BE$7=$V826,BD826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W826,$W826=\"\"),OR(BF$7=$V826,BE826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W826,$W826=\"\"),OR(BG$7=$V826,BF826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W826,$W826=\"\"),OR(BH$7=$V826,BG826<>\" \")),$S826*$J826*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[820,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A827,1)),\"\",INDEX(Database[Project Name],A827,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A827,1)),\"\",INDEX(Database[Watershed],$A827,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A827,1)),\"\",INDEX(Database[BMP Type],$A827,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A827,1)),\"\",INDEX(Database[BMP Sub-type],$A827,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A827,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A827,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A827,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A827,1))","v":""},{"$f":"IF(H827=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G827,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H827=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G827,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H827=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G827,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A827,1)),\"\",INDEX(Database[BMP Size],$A827,1))","v":""},{"$f":"IF(B827=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G827,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A827,1)),\"\",INDEX(Database[Service Level],$A827,1))","v":""},{"$f":"IF(B827=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G827,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B827=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G827,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A827,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A827,1))","v":""},{"$f":"IF(B827=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G827,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A827,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A827,1))","v":""},"",{"$f":"IF(B827=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G827,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A827,1)),\"\",INDEX(Database[Comments (text)],$A827,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A827,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A827,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A827,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A827,1))","v":""},{"$f":"IF($X$7=$V827,$S$8*J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W827,$W827=\"\"),OR(Y$7=$V827,X827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W827,$W827=\"\"),OR(Z$7=$V827,Y827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W827,$W827=\"\"),OR(AA$7=$V827,Z827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W827,$W827=\"\"),OR(AB$7=$V827,AA827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W827,$W827=\"\"),OR(AC$7=$V827,AB827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W827,$W827=\"\"),OR(AD$7=$V827,AC827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W827,$W827=\"\"),OR(AE$7=$V827,AD827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W827,$W827=\"\"),OR(AF$7=$V827,AE827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W827,$W827=\"\"),OR(AG$7=$V827,AF827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W827,$W827=\"\"),OR(AH$7=$V827,AG827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W827,$W827=\"\"),OR(AI$7=$V827,AH827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W827,$W827=\"\"),OR(AJ$7=$V827,AI827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W827,$W827=\"\"),OR(AK$7=$V827,AJ827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W827,$W827=\"\"),OR(AL$7=$V827,AK827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W827,$W827=\"\"),OR(AM$7=$V827,AL827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W827,$W827=\"\"),OR(AN$7=$V827,AM827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W827,$W827=\"\"),OR(AO$7=$V827,AN827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W827,$W827=\"\"),OR(AP$7=$V827,AO827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W827,$W827=\"\"),OR(AQ$7=$V827,AP827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W827,$W827=\"\"),OR(AR$7=$V827,AQ827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W827,$W827=\"\"),OR(AS$7=$V827,AR827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W827,$W827=\"\"),OR(AT$7=$V827,AS827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W827,$W827=\"\"),OR(AU$7=$V827,AT827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W827,$W827=\"\"),OR(AV$7=$V827,AU827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W827,$W827=\"\"),OR(AW$7=$V827,AV827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W827,$W827=\"\"),OR(AX$7=$V827,AW827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W827,$W827=\"\"),OR(AY$7=$V827,AX827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W827,$W827=\"\"),OR(AZ$7=$V827,AY827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W827,$W827=\"\"),OR(BA$7=$V827,AZ827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W827,$W827=\"\"),OR(BB$7=$V827,BA827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W827,$W827=\"\"),OR(BC$7=$V827,BB827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W827,$W827=\"\"),OR(BD$7=$V827,BC827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W827,$W827=\"\"),OR(BE$7=$V827,BD827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W827,$W827=\"\"),OR(BF$7=$V827,BE827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W827,$W827=\"\"),OR(BG$7=$V827,BF827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W827,$W827=\"\"),OR(BH$7=$V827,BG827<>\" \")),$S827*$J827*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[821,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A828,1)),\"\",INDEX(Database[Project Name],A828,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A828,1)),\"\",INDEX(Database[Watershed],$A828,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A828,1)),\"\",INDEX(Database[BMP Type],$A828,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A828,1)),\"\",INDEX(Database[BMP Sub-type],$A828,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A828,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A828,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A828,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A828,1))","v":""},{"$f":"IF(H828=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G828,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H828=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G828,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H828=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G828,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A828,1)),\"\",INDEX(Database[BMP Size],$A828,1))","v":""},{"$f":"IF(B828=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G828,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A828,1)),\"\",INDEX(Database[Service Level],$A828,1))","v":""},{"$f":"IF(B828=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G828,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B828=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G828,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A828,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A828,1))","v":""},{"$f":"IF(B828=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G828,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A828,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A828,1))","v":""},"",{"$f":"IF(B828=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G828,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A828,1)),\"\",INDEX(Database[Comments (text)],$A828,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A828,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A828,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A828,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A828,1))","v":""},{"$f":"IF($X$7=$V828,$S$8*J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W828,$W828=\"\"),OR(Y$7=$V828,X828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W828,$W828=\"\"),OR(Z$7=$V828,Y828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W828,$W828=\"\"),OR(AA$7=$V828,Z828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W828,$W828=\"\"),OR(AB$7=$V828,AA828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W828,$W828=\"\"),OR(AC$7=$V828,AB828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W828,$W828=\"\"),OR(AD$7=$V828,AC828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W828,$W828=\"\"),OR(AE$7=$V828,AD828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W828,$W828=\"\"),OR(AF$7=$V828,AE828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W828,$W828=\"\"),OR(AG$7=$V828,AF828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W828,$W828=\"\"),OR(AH$7=$V828,AG828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W828,$W828=\"\"),OR(AI$7=$V828,AH828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W828,$W828=\"\"),OR(AJ$7=$V828,AI828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W828,$W828=\"\"),OR(AK$7=$V828,AJ828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W828,$W828=\"\"),OR(AL$7=$V828,AK828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W828,$W828=\"\"),OR(AM$7=$V828,AL828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W828,$W828=\"\"),OR(AN$7=$V828,AM828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W828,$W828=\"\"),OR(AO$7=$V828,AN828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W828,$W828=\"\"),OR(AP$7=$V828,AO828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W828,$W828=\"\"),OR(AQ$7=$V828,AP828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W828,$W828=\"\"),OR(AR$7=$V828,AQ828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W828,$W828=\"\"),OR(AS$7=$V828,AR828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W828,$W828=\"\"),OR(AT$7=$V828,AS828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W828,$W828=\"\"),OR(AU$7=$V828,AT828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W828,$W828=\"\"),OR(AV$7=$V828,AU828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W828,$W828=\"\"),OR(AW$7=$V828,AV828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W828,$W828=\"\"),OR(AX$7=$V828,AW828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W828,$W828=\"\"),OR(AY$7=$V828,AX828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W828,$W828=\"\"),OR(AZ$7=$V828,AY828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W828,$W828=\"\"),OR(BA$7=$V828,AZ828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W828,$W828=\"\"),OR(BB$7=$V828,BA828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W828,$W828=\"\"),OR(BC$7=$V828,BB828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W828,$W828=\"\"),OR(BD$7=$V828,BC828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W828,$W828=\"\"),OR(BE$7=$V828,BD828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W828,$W828=\"\"),OR(BF$7=$V828,BE828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W828,$W828=\"\"),OR(BG$7=$V828,BF828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W828,$W828=\"\"),OR(BH$7=$V828,BG828<>\" \")),$S828*$J828*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[822,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A829,1)),\"\",INDEX(Database[Project Name],A829,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A829,1)),\"\",INDEX(Database[Watershed],$A829,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A829,1)),\"\",INDEX(Database[BMP Type],$A829,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A829,1)),\"\",INDEX(Database[BMP Sub-type],$A829,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A829,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A829,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A829,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A829,1))","v":""},{"$f":"IF(H829=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G829,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H829=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G829,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H829=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G829,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A829,1)),\"\",INDEX(Database[BMP Size],$A829,1))","v":""},{"$f":"IF(B829=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G829,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A829,1)),\"\",INDEX(Database[Service Level],$A829,1))","v":""},{"$f":"IF(B829=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G829,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B829=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G829,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A829,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A829,1))","v":""},{"$f":"IF(B829=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G829,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A829,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A829,1))","v":""},"",{"$f":"IF(B829=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G829,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A829,1)),\"\",INDEX(Database[Comments (text)],$A829,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A829,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A829,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A829,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A829,1))","v":""},{"$f":"IF($X$7=$V829,$S$8*J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W829,$W829=\"\"),OR(Y$7=$V829,X829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W829,$W829=\"\"),OR(Z$7=$V829,Y829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W829,$W829=\"\"),OR(AA$7=$V829,Z829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W829,$W829=\"\"),OR(AB$7=$V829,AA829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W829,$W829=\"\"),OR(AC$7=$V829,AB829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W829,$W829=\"\"),OR(AD$7=$V829,AC829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W829,$W829=\"\"),OR(AE$7=$V829,AD829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W829,$W829=\"\"),OR(AF$7=$V829,AE829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W829,$W829=\"\"),OR(AG$7=$V829,AF829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W829,$W829=\"\"),OR(AH$7=$V829,AG829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W829,$W829=\"\"),OR(AI$7=$V829,AH829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W829,$W829=\"\"),OR(AJ$7=$V829,AI829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W829,$W829=\"\"),OR(AK$7=$V829,AJ829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W829,$W829=\"\"),OR(AL$7=$V829,AK829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W829,$W829=\"\"),OR(AM$7=$V829,AL829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W829,$W829=\"\"),OR(AN$7=$V829,AM829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W829,$W829=\"\"),OR(AO$7=$V829,AN829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W829,$W829=\"\"),OR(AP$7=$V829,AO829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W829,$W829=\"\"),OR(AQ$7=$V829,AP829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W829,$W829=\"\"),OR(AR$7=$V829,AQ829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W829,$W829=\"\"),OR(AS$7=$V829,AR829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W829,$W829=\"\"),OR(AT$7=$V829,AS829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W829,$W829=\"\"),OR(AU$7=$V829,AT829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W829,$W829=\"\"),OR(AV$7=$V829,AU829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W829,$W829=\"\"),OR(AW$7=$V829,AV829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W829,$W829=\"\"),OR(AX$7=$V829,AW829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W829,$W829=\"\"),OR(AY$7=$V829,AX829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W829,$W829=\"\"),OR(AZ$7=$V829,AY829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W829,$W829=\"\"),OR(BA$7=$V829,AZ829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W829,$W829=\"\"),OR(BB$7=$V829,BA829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W829,$W829=\"\"),OR(BC$7=$V829,BB829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W829,$W829=\"\"),OR(BD$7=$V829,BC829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W829,$W829=\"\"),OR(BE$7=$V829,BD829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W829,$W829=\"\"),OR(BF$7=$V829,BE829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W829,$W829=\"\"),OR(BG$7=$V829,BF829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W829,$W829=\"\"),OR(BH$7=$V829,BG829<>\" \")),$S829*$J829*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[823,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A830,1)),\"\",INDEX(Database[Project Name],A830,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A830,1)),\"\",INDEX(Database[Watershed],$A830,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A830,1)),\"\",INDEX(Database[BMP Type],$A830,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A830,1)),\"\",INDEX(Database[BMP Sub-type],$A830,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A830,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A830,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A830,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A830,1))","v":""},{"$f":"IF(H830=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G830,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H830=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G830,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H830=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G830,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A830,1)),\"\",INDEX(Database[BMP Size],$A830,1))","v":""},{"$f":"IF(B830=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G830,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A830,1)),\"\",INDEX(Database[Service Level],$A830,1))","v":""},{"$f":"IF(B830=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G830,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B830=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G830,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A830,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A830,1))","v":""},{"$f":"IF(B830=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G830,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A830,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A830,1))","v":""},"",{"$f":"IF(B830=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G830,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A830,1)),\"\",INDEX(Database[Comments (text)],$A830,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A830,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A830,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A830,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A830,1))","v":""},{"$f":"IF($X$7=$V830,$S$8*J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W830,$W830=\"\"),OR(Y$7=$V830,X830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W830,$W830=\"\"),OR(Z$7=$V830,Y830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W830,$W830=\"\"),OR(AA$7=$V830,Z830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W830,$W830=\"\"),OR(AB$7=$V830,AA830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W830,$W830=\"\"),OR(AC$7=$V830,AB830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W830,$W830=\"\"),OR(AD$7=$V830,AC830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W830,$W830=\"\"),OR(AE$7=$V830,AD830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W830,$W830=\"\"),OR(AF$7=$V830,AE830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W830,$W830=\"\"),OR(AG$7=$V830,AF830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W830,$W830=\"\"),OR(AH$7=$V830,AG830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W830,$W830=\"\"),OR(AI$7=$V830,AH830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W830,$W830=\"\"),OR(AJ$7=$V830,AI830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W830,$W830=\"\"),OR(AK$7=$V830,AJ830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W830,$W830=\"\"),OR(AL$7=$V830,AK830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W830,$W830=\"\"),OR(AM$7=$V830,AL830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W830,$W830=\"\"),OR(AN$7=$V830,AM830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W830,$W830=\"\"),OR(AO$7=$V830,AN830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W830,$W830=\"\"),OR(AP$7=$V830,AO830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W830,$W830=\"\"),OR(AQ$7=$V830,AP830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W830,$W830=\"\"),OR(AR$7=$V830,AQ830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W830,$W830=\"\"),OR(AS$7=$V830,AR830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W830,$W830=\"\"),OR(AT$7=$V830,AS830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W830,$W830=\"\"),OR(AU$7=$V830,AT830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W830,$W830=\"\"),OR(AV$7=$V830,AU830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W830,$W830=\"\"),OR(AW$7=$V830,AV830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W830,$W830=\"\"),OR(AX$7=$V830,AW830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W830,$W830=\"\"),OR(AY$7=$V830,AX830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W830,$W830=\"\"),OR(AZ$7=$V830,AY830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W830,$W830=\"\"),OR(BA$7=$V830,AZ830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W830,$W830=\"\"),OR(BB$7=$V830,BA830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W830,$W830=\"\"),OR(BC$7=$V830,BB830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W830,$W830=\"\"),OR(BD$7=$V830,BC830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W830,$W830=\"\"),OR(BE$7=$V830,BD830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W830,$W830=\"\"),OR(BF$7=$V830,BE830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W830,$W830=\"\"),OR(BG$7=$V830,BF830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W830,$W830=\"\"),OR(BH$7=$V830,BG830<>\" \")),$S830*$J830*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[824,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A831,1)),\"\",INDEX(Database[Project Name],A831,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A831,1)),\"\",INDEX(Database[Watershed],$A831,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A831,1)),\"\",INDEX(Database[BMP Type],$A831,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A831,1)),\"\",INDEX(Database[BMP Sub-type],$A831,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A831,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A831,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A831,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A831,1))","v":""},{"$f":"IF(H831=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G831,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H831=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G831,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H831=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G831,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A831,1)),\"\",INDEX(Database[BMP Size],$A831,1))","v":""},{"$f":"IF(B831=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G831,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A831,1)),\"\",INDEX(Database[Service Level],$A831,1))","v":""},{"$f":"IF(B831=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G831,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B831=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G831,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A831,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A831,1))","v":""},{"$f":"IF(B831=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G831,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A831,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A831,1))","v":""},"",{"$f":"IF(B831=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G831,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A831,1)),\"\",INDEX(Database[Comments (text)],$A831,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A831,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A831,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A831,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A831,1))","v":""},{"$f":"IF($X$7=$V831,$S$8*J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W831,$W831=\"\"),OR(Y$7=$V831,X831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W831,$W831=\"\"),OR(Z$7=$V831,Y831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W831,$W831=\"\"),OR(AA$7=$V831,Z831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W831,$W831=\"\"),OR(AB$7=$V831,AA831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W831,$W831=\"\"),OR(AC$7=$V831,AB831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W831,$W831=\"\"),OR(AD$7=$V831,AC831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W831,$W831=\"\"),OR(AE$7=$V831,AD831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W831,$W831=\"\"),OR(AF$7=$V831,AE831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W831,$W831=\"\"),OR(AG$7=$V831,AF831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W831,$W831=\"\"),OR(AH$7=$V831,AG831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W831,$W831=\"\"),OR(AI$7=$V831,AH831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W831,$W831=\"\"),OR(AJ$7=$V831,AI831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W831,$W831=\"\"),OR(AK$7=$V831,AJ831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W831,$W831=\"\"),OR(AL$7=$V831,AK831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W831,$W831=\"\"),OR(AM$7=$V831,AL831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W831,$W831=\"\"),OR(AN$7=$V831,AM831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W831,$W831=\"\"),OR(AO$7=$V831,AN831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W831,$W831=\"\"),OR(AP$7=$V831,AO831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W831,$W831=\"\"),OR(AQ$7=$V831,AP831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W831,$W831=\"\"),OR(AR$7=$V831,AQ831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W831,$W831=\"\"),OR(AS$7=$V831,AR831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W831,$W831=\"\"),OR(AT$7=$V831,AS831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W831,$W831=\"\"),OR(AU$7=$V831,AT831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W831,$W831=\"\"),OR(AV$7=$V831,AU831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W831,$W831=\"\"),OR(AW$7=$V831,AV831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W831,$W831=\"\"),OR(AX$7=$V831,AW831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W831,$W831=\"\"),OR(AY$7=$V831,AX831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W831,$W831=\"\"),OR(AZ$7=$V831,AY831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W831,$W831=\"\"),OR(BA$7=$V831,AZ831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W831,$W831=\"\"),OR(BB$7=$V831,BA831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W831,$W831=\"\"),OR(BC$7=$V831,BB831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W831,$W831=\"\"),OR(BD$7=$V831,BC831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W831,$W831=\"\"),OR(BE$7=$V831,BD831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W831,$W831=\"\"),OR(BF$7=$V831,BE831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W831,$W831=\"\"),OR(BG$7=$V831,BF831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W831,$W831=\"\"),OR(BH$7=$V831,BG831<>\" \")),$S831*$J831*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[825,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A832,1)),\"\",INDEX(Database[Project Name],A832,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A832,1)),\"\",INDEX(Database[Watershed],$A832,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A832,1)),\"\",INDEX(Database[BMP Type],$A832,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A832,1)),\"\",INDEX(Database[BMP Sub-type],$A832,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A832,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A832,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A832,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A832,1))","v":""},{"$f":"IF(H832=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G832,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H832=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G832,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H832=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G832,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A832,1)),\"\",INDEX(Database[BMP Size],$A832,1))","v":""},{"$f":"IF(B832=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G832,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A832,1)),\"\",INDEX(Database[Service Level],$A832,1))","v":""},{"$f":"IF(B832=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G832,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B832=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G832,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A832,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A832,1))","v":""},{"$f":"IF(B832=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G832,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A832,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A832,1))","v":""},"",{"$f":"IF(B832=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G832,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A832,1)),\"\",INDEX(Database[Comments (text)],$A832,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A832,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A832,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A832,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A832,1))","v":""},{"$f":"IF($X$7=$V832,$S$8*J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W832,$W832=\"\"),OR(Y$7=$V832,X832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W832,$W832=\"\"),OR(Z$7=$V832,Y832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W832,$W832=\"\"),OR(AA$7=$V832,Z832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W832,$W832=\"\"),OR(AB$7=$V832,AA832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W832,$W832=\"\"),OR(AC$7=$V832,AB832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W832,$W832=\"\"),OR(AD$7=$V832,AC832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W832,$W832=\"\"),OR(AE$7=$V832,AD832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W832,$W832=\"\"),OR(AF$7=$V832,AE832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W832,$W832=\"\"),OR(AG$7=$V832,AF832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W832,$W832=\"\"),OR(AH$7=$V832,AG832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W832,$W832=\"\"),OR(AI$7=$V832,AH832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W832,$W832=\"\"),OR(AJ$7=$V832,AI832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W832,$W832=\"\"),OR(AK$7=$V832,AJ832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W832,$W832=\"\"),OR(AL$7=$V832,AK832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W832,$W832=\"\"),OR(AM$7=$V832,AL832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W832,$W832=\"\"),OR(AN$7=$V832,AM832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W832,$W832=\"\"),OR(AO$7=$V832,AN832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W832,$W832=\"\"),OR(AP$7=$V832,AO832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W832,$W832=\"\"),OR(AQ$7=$V832,AP832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W832,$W832=\"\"),OR(AR$7=$V832,AQ832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W832,$W832=\"\"),OR(AS$7=$V832,AR832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W832,$W832=\"\"),OR(AT$7=$V832,AS832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W832,$W832=\"\"),OR(AU$7=$V832,AT832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W832,$W832=\"\"),OR(AV$7=$V832,AU832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W832,$W832=\"\"),OR(AW$7=$V832,AV832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W832,$W832=\"\"),OR(AX$7=$V832,AW832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W832,$W832=\"\"),OR(AY$7=$V832,AX832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W832,$W832=\"\"),OR(AZ$7=$V832,AY832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W832,$W832=\"\"),OR(BA$7=$V832,AZ832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W832,$W832=\"\"),OR(BB$7=$V832,BA832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W832,$W832=\"\"),OR(BC$7=$V832,BB832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W832,$W832=\"\"),OR(BD$7=$V832,BC832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W832,$W832=\"\"),OR(BE$7=$V832,BD832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W832,$W832=\"\"),OR(BF$7=$V832,BE832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W832,$W832=\"\"),OR(BG$7=$V832,BF832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W832,$W832=\"\"),OR(BH$7=$V832,BG832<>\" \")),$S832*$J832*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[826,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A833,1)),\"\",INDEX(Database[Project Name],A833,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A833,1)),\"\",INDEX(Database[Watershed],$A833,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A833,1)),\"\",INDEX(Database[BMP Type],$A833,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A833,1)),\"\",INDEX(Database[BMP Sub-type],$A833,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A833,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A833,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A833,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A833,1))","v":""},{"$f":"IF(H833=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G833,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H833=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G833,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H833=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G833,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A833,1)),\"\",INDEX(Database[BMP Size],$A833,1))","v":""},{"$f":"IF(B833=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G833,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A833,1)),\"\",INDEX(Database[Service Level],$A833,1))","v":""},{"$f":"IF(B833=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G833,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B833=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G833,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A833,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A833,1))","v":""},{"$f":"IF(B833=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G833,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A833,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A833,1))","v":""},"",{"$f":"IF(B833=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G833,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A833,1)),\"\",INDEX(Database[Comments (text)],$A833,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A833,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A833,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A833,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A833,1))","v":""},{"$f":"IF($X$7=$V833,$S$8*J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W833,$W833=\"\"),OR(Y$7=$V833,X833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W833,$W833=\"\"),OR(Z$7=$V833,Y833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W833,$W833=\"\"),OR(AA$7=$V833,Z833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W833,$W833=\"\"),OR(AB$7=$V833,AA833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W833,$W833=\"\"),OR(AC$7=$V833,AB833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W833,$W833=\"\"),OR(AD$7=$V833,AC833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W833,$W833=\"\"),OR(AE$7=$V833,AD833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W833,$W833=\"\"),OR(AF$7=$V833,AE833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W833,$W833=\"\"),OR(AG$7=$V833,AF833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W833,$W833=\"\"),OR(AH$7=$V833,AG833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W833,$W833=\"\"),OR(AI$7=$V833,AH833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W833,$W833=\"\"),OR(AJ$7=$V833,AI833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W833,$W833=\"\"),OR(AK$7=$V833,AJ833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W833,$W833=\"\"),OR(AL$7=$V833,AK833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W833,$W833=\"\"),OR(AM$7=$V833,AL833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W833,$W833=\"\"),OR(AN$7=$V833,AM833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W833,$W833=\"\"),OR(AO$7=$V833,AN833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W833,$W833=\"\"),OR(AP$7=$V833,AO833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W833,$W833=\"\"),OR(AQ$7=$V833,AP833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W833,$W833=\"\"),OR(AR$7=$V833,AQ833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W833,$W833=\"\"),OR(AS$7=$V833,AR833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W833,$W833=\"\"),OR(AT$7=$V833,AS833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W833,$W833=\"\"),OR(AU$7=$V833,AT833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W833,$W833=\"\"),OR(AV$7=$V833,AU833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W833,$W833=\"\"),OR(AW$7=$V833,AV833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W833,$W833=\"\"),OR(AX$7=$V833,AW833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W833,$W833=\"\"),OR(AY$7=$V833,AX833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W833,$W833=\"\"),OR(AZ$7=$V833,AY833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W833,$W833=\"\"),OR(BA$7=$V833,AZ833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W833,$W833=\"\"),OR(BB$7=$V833,BA833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W833,$W833=\"\"),OR(BC$7=$V833,BB833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W833,$W833=\"\"),OR(BD$7=$V833,BC833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W833,$W833=\"\"),OR(BE$7=$V833,BD833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W833,$W833=\"\"),OR(BF$7=$V833,BE833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W833,$W833=\"\"),OR(BG$7=$V833,BF833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W833,$W833=\"\"),OR(BH$7=$V833,BG833<>\" \")),$S833*$J833*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[827,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A834,1)),\"\",INDEX(Database[Project Name],A834,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A834,1)),\"\",INDEX(Database[Watershed],$A834,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A834,1)),\"\",INDEX(Database[BMP Type],$A834,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A834,1)),\"\",INDEX(Database[BMP Sub-type],$A834,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A834,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A834,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A834,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A834,1))","v":""},{"$f":"IF(H834=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G834,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H834=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G834,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H834=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G834,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A834,1)),\"\",INDEX(Database[BMP Size],$A834,1))","v":""},{"$f":"IF(B834=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G834,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A834,1)),\"\",INDEX(Database[Service Level],$A834,1))","v":""},{"$f":"IF(B834=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G834,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B834=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G834,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A834,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A834,1))","v":""},{"$f":"IF(B834=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G834,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A834,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A834,1))","v":""},"",{"$f":"IF(B834=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G834,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A834,1)),\"\",INDEX(Database[Comments (text)],$A834,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A834,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A834,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A834,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A834,1))","v":""},{"$f":"IF($X$7=$V834,$S$8*J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W834,$W834=\"\"),OR(Y$7=$V834,X834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W834,$W834=\"\"),OR(Z$7=$V834,Y834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W834,$W834=\"\"),OR(AA$7=$V834,Z834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W834,$W834=\"\"),OR(AB$7=$V834,AA834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W834,$W834=\"\"),OR(AC$7=$V834,AB834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W834,$W834=\"\"),OR(AD$7=$V834,AC834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W834,$W834=\"\"),OR(AE$7=$V834,AD834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W834,$W834=\"\"),OR(AF$7=$V834,AE834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W834,$W834=\"\"),OR(AG$7=$V834,AF834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W834,$W834=\"\"),OR(AH$7=$V834,AG834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W834,$W834=\"\"),OR(AI$7=$V834,AH834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W834,$W834=\"\"),OR(AJ$7=$V834,AI834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W834,$W834=\"\"),OR(AK$7=$V834,AJ834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W834,$W834=\"\"),OR(AL$7=$V834,AK834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W834,$W834=\"\"),OR(AM$7=$V834,AL834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W834,$W834=\"\"),OR(AN$7=$V834,AM834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W834,$W834=\"\"),OR(AO$7=$V834,AN834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W834,$W834=\"\"),OR(AP$7=$V834,AO834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W834,$W834=\"\"),OR(AQ$7=$V834,AP834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W834,$W834=\"\"),OR(AR$7=$V834,AQ834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W834,$W834=\"\"),OR(AS$7=$V834,AR834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W834,$W834=\"\"),OR(AT$7=$V834,AS834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W834,$W834=\"\"),OR(AU$7=$V834,AT834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W834,$W834=\"\"),OR(AV$7=$V834,AU834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W834,$W834=\"\"),OR(AW$7=$V834,AV834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W834,$W834=\"\"),OR(AX$7=$V834,AW834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W834,$W834=\"\"),OR(AY$7=$V834,AX834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W834,$W834=\"\"),OR(AZ$7=$V834,AY834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W834,$W834=\"\"),OR(BA$7=$V834,AZ834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W834,$W834=\"\"),OR(BB$7=$V834,BA834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W834,$W834=\"\"),OR(BC$7=$V834,BB834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W834,$W834=\"\"),OR(BD$7=$V834,BC834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W834,$W834=\"\"),OR(BE$7=$V834,BD834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W834,$W834=\"\"),OR(BF$7=$V834,BE834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W834,$W834=\"\"),OR(BG$7=$V834,BF834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W834,$W834=\"\"),OR(BH$7=$V834,BG834<>\" \")),$S834*$J834*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[828,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A835,1)),\"\",INDEX(Database[Project Name],A835,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A835,1)),\"\",INDEX(Database[Watershed],$A835,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A835,1)),\"\",INDEX(Database[BMP Type],$A835,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A835,1)),\"\",INDEX(Database[BMP Sub-type],$A835,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A835,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A835,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A835,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A835,1))","v":""},{"$f":"IF(H835=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G835,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H835=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G835,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H835=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G835,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A835,1)),\"\",INDEX(Database[BMP Size],$A835,1))","v":""},{"$f":"IF(B835=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G835,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A835,1)),\"\",INDEX(Database[Service Level],$A835,1))","v":""},{"$f":"IF(B835=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G835,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B835=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G835,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A835,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A835,1))","v":""},{"$f":"IF(B835=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G835,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A835,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A835,1))","v":""},"",{"$f":"IF(B835=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G835,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A835,1)),\"\",INDEX(Database[Comments (text)],$A835,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A835,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A835,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A835,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A835,1))","v":""},{"$f":"IF($X$7=$V835,$S$8*J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W835,$W835=\"\"),OR(Y$7=$V835,X835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W835,$W835=\"\"),OR(Z$7=$V835,Y835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W835,$W835=\"\"),OR(AA$7=$V835,Z835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W835,$W835=\"\"),OR(AB$7=$V835,AA835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W835,$W835=\"\"),OR(AC$7=$V835,AB835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W835,$W835=\"\"),OR(AD$7=$V835,AC835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W835,$W835=\"\"),OR(AE$7=$V835,AD835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W835,$W835=\"\"),OR(AF$7=$V835,AE835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W835,$W835=\"\"),OR(AG$7=$V835,AF835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W835,$W835=\"\"),OR(AH$7=$V835,AG835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W835,$W835=\"\"),OR(AI$7=$V835,AH835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W835,$W835=\"\"),OR(AJ$7=$V835,AI835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W835,$W835=\"\"),OR(AK$7=$V835,AJ835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W835,$W835=\"\"),OR(AL$7=$V835,AK835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W835,$W835=\"\"),OR(AM$7=$V835,AL835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W835,$W835=\"\"),OR(AN$7=$V835,AM835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W835,$W835=\"\"),OR(AO$7=$V835,AN835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W835,$W835=\"\"),OR(AP$7=$V835,AO835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W835,$W835=\"\"),OR(AQ$7=$V835,AP835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W835,$W835=\"\"),OR(AR$7=$V835,AQ835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W835,$W835=\"\"),OR(AS$7=$V835,AR835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W835,$W835=\"\"),OR(AT$7=$V835,AS835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W835,$W835=\"\"),OR(AU$7=$V835,AT835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W835,$W835=\"\"),OR(AV$7=$V835,AU835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W835,$W835=\"\"),OR(AW$7=$V835,AV835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W835,$W835=\"\"),OR(AX$7=$V835,AW835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W835,$W835=\"\"),OR(AY$7=$V835,AX835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W835,$W835=\"\"),OR(AZ$7=$V835,AY835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W835,$W835=\"\"),OR(BA$7=$V835,AZ835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W835,$W835=\"\"),OR(BB$7=$V835,BA835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W835,$W835=\"\"),OR(BC$7=$V835,BB835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W835,$W835=\"\"),OR(BD$7=$V835,BC835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W835,$W835=\"\"),OR(BE$7=$V835,BD835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W835,$W835=\"\"),OR(BF$7=$V835,BE835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W835,$W835=\"\"),OR(BG$7=$V835,BF835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W835,$W835=\"\"),OR(BH$7=$V835,BG835<>\" \")),$S835*$J835*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[829,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A836,1)),\"\",INDEX(Database[Project Name],A836,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A836,1)),\"\",INDEX(Database[Watershed],$A836,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A836,1)),\"\",INDEX(Database[BMP Type],$A836,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A836,1)),\"\",INDEX(Database[BMP Sub-type],$A836,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A836,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A836,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A836,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A836,1))","v":""},{"$f":"IF(H836=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G836,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H836=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G836,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H836=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G836,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A836,1)),\"\",INDEX(Database[BMP Size],$A836,1))","v":""},{"$f":"IF(B836=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G836,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A836,1)),\"\",INDEX(Database[Service Level],$A836,1))","v":""},{"$f":"IF(B836=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G836,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B836=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G836,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A836,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A836,1))","v":""},{"$f":"IF(B836=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G836,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A836,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A836,1))","v":""},"",{"$f":"IF(B836=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G836,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A836,1)),\"\",INDEX(Database[Comments (text)],$A836,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A836,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A836,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A836,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A836,1))","v":""},{"$f":"IF($X$7=$V836,$S$8*J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W836,$W836=\"\"),OR(Y$7=$V836,X836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W836,$W836=\"\"),OR(Z$7=$V836,Y836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W836,$W836=\"\"),OR(AA$7=$V836,Z836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W836,$W836=\"\"),OR(AB$7=$V836,AA836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W836,$W836=\"\"),OR(AC$7=$V836,AB836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W836,$W836=\"\"),OR(AD$7=$V836,AC836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W836,$W836=\"\"),OR(AE$7=$V836,AD836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W836,$W836=\"\"),OR(AF$7=$V836,AE836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W836,$W836=\"\"),OR(AG$7=$V836,AF836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W836,$W836=\"\"),OR(AH$7=$V836,AG836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W836,$W836=\"\"),OR(AI$7=$V836,AH836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W836,$W836=\"\"),OR(AJ$7=$V836,AI836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W836,$W836=\"\"),OR(AK$7=$V836,AJ836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W836,$W836=\"\"),OR(AL$7=$V836,AK836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W836,$W836=\"\"),OR(AM$7=$V836,AL836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W836,$W836=\"\"),OR(AN$7=$V836,AM836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W836,$W836=\"\"),OR(AO$7=$V836,AN836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W836,$W836=\"\"),OR(AP$7=$V836,AO836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W836,$W836=\"\"),OR(AQ$7=$V836,AP836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W836,$W836=\"\"),OR(AR$7=$V836,AQ836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W836,$W836=\"\"),OR(AS$7=$V836,AR836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W836,$W836=\"\"),OR(AT$7=$V836,AS836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W836,$W836=\"\"),OR(AU$7=$V836,AT836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W836,$W836=\"\"),OR(AV$7=$V836,AU836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W836,$W836=\"\"),OR(AW$7=$V836,AV836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W836,$W836=\"\"),OR(AX$7=$V836,AW836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W836,$W836=\"\"),OR(AY$7=$V836,AX836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W836,$W836=\"\"),OR(AZ$7=$V836,AY836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W836,$W836=\"\"),OR(BA$7=$V836,AZ836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W836,$W836=\"\"),OR(BB$7=$V836,BA836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W836,$W836=\"\"),OR(BC$7=$V836,BB836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W836,$W836=\"\"),OR(BD$7=$V836,BC836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W836,$W836=\"\"),OR(BE$7=$V836,BD836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W836,$W836=\"\"),OR(BF$7=$V836,BE836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W836,$W836=\"\"),OR(BG$7=$V836,BF836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W836,$W836=\"\"),OR(BH$7=$V836,BG836<>\" \")),$S836*$J836*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[830,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A837,1)),\"\",INDEX(Database[Project Name],A837,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A837,1)),\"\",INDEX(Database[Watershed],$A837,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A837,1)),\"\",INDEX(Database[BMP Type],$A837,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A837,1)),\"\",INDEX(Database[BMP Sub-type],$A837,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A837,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A837,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A837,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A837,1))","v":""},{"$f":"IF(H837=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G837,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H837=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G837,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H837=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G837,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A837,1)),\"\",INDEX(Database[BMP Size],$A837,1))","v":""},{"$f":"IF(B837=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G837,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A837,1)),\"\",INDEX(Database[Service Level],$A837,1))","v":""},{"$f":"IF(B837=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G837,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B837=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G837,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A837,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A837,1))","v":""},{"$f":"IF(B837=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G837,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A837,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A837,1))","v":""},"",{"$f":"IF(B837=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G837,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A837,1)),\"\",INDEX(Database[Comments (text)],$A837,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A837,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A837,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A837,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A837,1))","v":""},{"$f":"IF($X$7=$V837,$S$8*J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W837,$W837=\"\"),OR(Y$7=$V837,X837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W837,$W837=\"\"),OR(Z$7=$V837,Y837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W837,$W837=\"\"),OR(AA$7=$V837,Z837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W837,$W837=\"\"),OR(AB$7=$V837,AA837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W837,$W837=\"\"),OR(AC$7=$V837,AB837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W837,$W837=\"\"),OR(AD$7=$V837,AC837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W837,$W837=\"\"),OR(AE$7=$V837,AD837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W837,$W837=\"\"),OR(AF$7=$V837,AE837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W837,$W837=\"\"),OR(AG$7=$V837,AF837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W837,$W837=\"\"),OR(AH$7=$V837,AG837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W837,$W837=\"\"),OR(AI$7=$V837,AH837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W837,$W837=\"\"),OR(AJ$7=$V837,AI837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W837,$W837=\"\"),OR(AK$7=$V837,AJ837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W837,$W837=\"\"),OR(AL$7=$V837,AK837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W837,$W837=\"\"),OR(AM$7=$V837,AL837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W837,$W837=\"\"),OR(AN$7=$V837,AM837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W837,$W837=\"\"),OR(AO$7=$V837,AN837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W837,$W837=\"\"),OR(AP$7=$V837,AO837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W837,$W837=\"\"),OR(AQ$7=$V837,AP837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W837,$W837=\"\"),OR(AR$7=$V837,AQ837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W837,$W837=\"\"),OR(AS$7=$V837,AR837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W837,$W837=\"\"),OR(AT$7=$V837,AS837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W837,$W837=\"\"),OR(AU$7=$V837,AT837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W837,$W837=\"\"),OR(AV$7=$V837,AU837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W837,$W837=\"\"),OR(AW$7=$V837,AV837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W837,$W837=\"\"),OR(AX$7=$V837,AW837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W837,$W837=\"\"),OR(AY$7=$V837,AX837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W837,$W837=\"\"),OR(AZ$7=$V837,AY837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W837,$W837=\"\"),OR(BA$7=$V837,AZ837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W837,$W837=\"\"),OR(BB$7=$V837,BA837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W837,$W837=\"\"),OR(BC$7=$V837,BB837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W837,$W837=\"\"),OR(BD$7=$V837,BC837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W837,$W837=\"\"),OR(BE$7=$V837,BD837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W837,$W837=\"\"),OR(BF$7=$V837,BE837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W837,$W837=\"\"),OR(BG$7=$V837,BF837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W837,$W837=\"\"),OR(BH$7=$V837,BG837<>\" \")),$S837*$J837*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[831,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A838,1)),\"\",INDEX(Database[Project Name],A838,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A838,1)),\"\",INDEX(Database[Watershed],$A838,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A838,1)),\"\",INDEX(Database[BMP Type],$A838,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A838,1)),\"\",INDEX(Database[BMP Sub-type],$A838,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A838,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A838,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A838,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A838,1))","v":""},{"$f":"IF(H838=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G838,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H838=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G838,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H838=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G838,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A838,1)),\"\",INDEX(Database[BMP Size],$A838,1))","v":""},{"$f":"IF(B838=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G838,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A838,1)),\"\",INDEX(Database[Service Level],$A838,1))","v":""},{"$f":"IF(B838=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G838,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B838=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G838,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A838,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A838,1))","v":""},{"$f":"IF(B838=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G838,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A838,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A838,1))","v":""},"",{"$f":"IF(B838=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G838,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A838,1)),\"\",INDEX(Database[Comments (text)],$A838,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A838,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A838,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A838,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A838,1))","v":""},{"$f":"IF($X$7=$V838,$S$8*J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W838,$W838=\"\"),OR(Y$7=$V838,X838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W838,$W838=\"\"),OR(Z$7=$V838,Y838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W838,$W838=\"\"),OR(AA$7=$V838,Z838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W838,$W838=\"\"),OR(AB$7=$V838,AA838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W838,$W838=\"\"),OR(AC$7=$V838,AB838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W838,$W838=\"\"),OR(AD$7=$V838,AC838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W838,$W838=\"\"),OR(AE$7=$V838,AD838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W838,$W838=\"\"),OR(AF$7=$V838,AE838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W838,$W838=\"\"),OR(AG$7=$V838,AF838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W838,$W838=\"\"),OR(AH$7=$V838,AG838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W838,$W838=\"\"),OR(AI$7=$V838,AH838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W838,$W838=\"\"),OR(AJ$7=$V838,AI838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W838,$W838=\"\"),OR(AK$7=$V838,AJ838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W838,$W838=\"\"),OR(AL$7=$V838,AK838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W838,$W838=\"\"),OR(AM$7=$V838,AL838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W838,$W838=\"\"),OR(AN$7=$V838,AM838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W838,$W838=\"\"),OR(AO$7=$V838,AN838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W838,$W838=\"\"),OR(AP$7=$V838,AO838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W838,$W838=\"\"),OR(AQ$7=$V838,AP838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W838,$W838=\"\"),OR(AR$7=$V838,AQ838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W838,$W838=\"\"),OR(AS$7=$V838,AR838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W838,$W838=\"\"),OR(AT$7=$V838,AS838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W838,$W838=\"\"),OR(AU$7=$V838,AT838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W838,$W838=\"\"),OR(AV$7=$V838,AU838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W838,$W838=\"\"),OR(AW$7=$V838,AV838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W838,$W838=\"\"),OR(AX$7=$V838,AW838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W838,$W838=\"\"),OR(AY$7=$V838,AX838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W838,$W838=\"\"),OR(AZ$7=$V838,AY838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W838,$W838=\"\"),OR(BA$7=$V838,AZ838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W838,$W838=\"\"),OR(BB$7=$V838,BA838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W838,$W838=\"\"),OR(BC$7=$V838,BB838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W838,$W838=\"\"),OR(BD$7=$V838,BC838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W838,$W838=\"\"),OR(BE$7=$V838,BD838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W838,$W838=\"\"),OR(BF$7=$V838,BE838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W838,$W838=\"\"),OR(BG$7=$V838,BF838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W838,$W838=\"\"),OR(BH$7=$V838,BG838<>\" \")),$S838*$J838*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[832,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A839,1)),\"\",INDEX(Database[Project Name],A839,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A839,1)),\"\",INDEX(Database[Watershed],$A839,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A839,1)),\"\",INDEX(Database[BMP Type],$A839,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A839,1)),\"\",INDEX(Database[BMP Sub-type],$A839,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A839,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A839,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A839,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A839,1))","v":""},{"$f":"IF(H839=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G839,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H839=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G839,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H839=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G839,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A839,1)),\"\",INDEX(Database[BMP Size],$A839,1))","v":""},{"$f":"IF(B839=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G839,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A839,1)),\"\",INDEX(Database[Service Level],$A839,1))","v":""},{"$f":"IF(B839=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G839,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B839=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G839,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A839,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A839,1))","v":""},{"$f":"IF(B839=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G839,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A839,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A839,1))","v":""},"",{"$f":"IF(B839=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G839,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A839,1)),\"\",INDEX(Database[Comments (text)],$A839,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A839,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A839,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A839,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A839,1))","v":""},{"$f":"IF($X$7=$V839,$S$8*J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W839,$W839=\"\"),OR(Y$7=$V839,X839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W839,$W839=\"\"),OR(Z$7=$V839,Y839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W839,$W839=\"\"),OR(AA$7=$V839,Z839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W839,$W839=\"\"),OR(AB$7=$V839,AA839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W839,$W839=\"\"),OR(AC$7=$V839,AB839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W839,$W839=\"\"),OR(AD$7=$V839,AC839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W839,$W839=\"\"),OR(AE$7=$V839,AD839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W839,$W839=\"\"),OR(AF$7=$V839,AE839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W839,$W839=\"\"),OR(AG$7=$V839,AF839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W839,$W839=\"\"),OR(AH$7=$V839,AG839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W839,$W839=\"\"),OR(AI$7=$V839,AH839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W839,$W839=\"\"),OR(AJ$7=$V839,AI839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W839,$W839=\"\"),OR(AK$7=$V839,AJ839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W839,$W839=\"\"),OR(AL$7=$V839,AK839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W839,$W839=\"\"),OR(AM$7=$V839,AL839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W839,$W839=\"\"),OR(AN$7=$V839,AM839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W839,$W839=\"\"),OR(AO$7=$V839,AN839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W839,$W839=\"\"),OR(AP$7=$V839,AO839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W839,$W839=\"\"),OR(AQ$7=$V839,AP839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W839,$W839=\"\"),OR(AR$7=$V839,AQ839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W839,$W839=\"\"),OR(AS$7=$V839,AR839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W839,$W839=\"\"),OR(AT$7=$V839,AS839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W839,$W839=\"\"),OR(AU$7=$V839,AT839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W839,$W839=\"\"),OR(AV$7=$V839,AU839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W839,$W839=\"\"),OR(AW$7=$V839,AV839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W839,$W839=\"\"),OR(AX$7=$V839,AW839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W839,$W839=\"\"),OR(AY$7=$V839,AX839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W839,$W839=\"\"),OR(AZ$7=$V839,AY839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W839,$W839=\"\"),OR(BA$7=$V839,AZ839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W839,$W839=\"\"),OR(BB$7=$V839,BA839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W839,$W839=\"\"),OR(BC$7=$V839,BB839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W839,$W839=\"\"),OR(BD$7=$V839,BC839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W839,$W839=\"\"),OR(BE$7=$V839,BD839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W839,$W839=\"\"),OR(BF$7=$V839,BE839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W839,$W839=\"\"),OR(BG$7=$V839,BF839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W839,$W839=\"\"),OR(BH$7=$V839,BG839<>\" \")),$S839*$J839*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[833,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A840,1)),\"\",INDEX(Database[Project Name],A840,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A840,1)),\"\",INDEX(Database[Watershed],$A840,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A840,1)),\"\",INDEX(Database[BMP Type],$A840,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A840,1)),\"\",INDEX(Database[BMP Sub-type],$A840,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A840,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A840,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A840,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A840,1))","v":""},{"$f":"IF(H840=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G840,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H840=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G840,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H840=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G840,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A840,1)),\"\",INDEX(Database[BMP Size],$A840,1))","v":""},{"$f":"IF(B840=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G840,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A840,1)),\"\",INDEX(Database[Service Level],$A840,1))","v":""},{"$f":"IF(B840=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G840,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B840=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G840,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A840,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A840,1))","v":""},{"$f":"IF(B840=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G840,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"K840","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A840,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A840,1))","v":""},{"$f":"IF(ISNUMBER(P840*R840*O840*I840),P840*R840*O840*I840,\"\")","v":""},{"$f":"IF(B840=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G840,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A840,1)),\"\",INDEX(Database[Comments (text)],$A840,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A840,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A840,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A840,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A840,1))","v":""},{"$f":"IF($X$7=$V840,$S$8*J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W840,$W840=\"\"),OR(Y$7=$V840,X840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W840,$W840=\"\"),OR(Z$7=$V840,Y840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W840,$W840=\"\"),OR(AA$7=$V840,Z840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W840,$W840=\"\"),OR(AB$7=$V840,AA840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W840,$W840=\"\"),OR(AC$7=$V840,AB840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W840,$W840=\"\"),OR(AD$7=$V840,AC840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W840,$W840=\"\"),OR(AE$7=$V840,AD840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W840,$W840=\"\"),OR(AF$7=$V840,AE840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W840,$W840=\"\"),OR(AG$7=$V840,AF840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W840,$W840=\"\"),OR(AH$7=$V840,AG840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W840,$W840=\"\"),OR(AI$7=$V840,AH840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W840,$W840=\"\"),OR(AJ$7=$V840,AI840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W840,$W840=\"\"),OR(AK$7=$V840,AJ840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W840,$W840=\"\"),OR(AL$7=$V840,AK840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W840,$W840=\"\"),OR(AM$7=$V840,AL840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W840,$W840=\"\"),OR(AN$7=$V840,AM840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W840,$W840=\"\"),OR(AO$7=$V840,AN840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W840,$W840=\"\"),OR(AP$7=$V840,AO840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W840,$W840=\"\"),OR(AQ$7=$V840,AP840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W840,$W840=\"\"),OR(AR$7=$V840,AQ840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W840,$W840=\"\"),OR(AS$7=$V840,AR840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W840,$W840=\"\"),OR(AT$7=$V840,AS840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W840,$W840=\"\"),OR(AU$7=$V840,AT840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W840,$W840=\"\"),OR(AV$7=$V840,AU840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W840,$W840=\"\"),OR(AW$7=$V840,AV840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W840,$W840=\"\"),OR(AX$7=$V840,AW840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W840,$W840=\"\"),OR(AY$7=$V840,AX840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W840,$W840=\"\"),OR(AZ$7=$V840,AY840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W840,$W840=\"\"),OR(BA$7=$V840,AZ840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W840,$W840=\"\"),OR(BB$7=$V840,BA840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W840,$W840=\"\"),OR(BC$7=$V840,BB840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W840,$W840=\"\"),OR(BD$7=$V840,BC840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W840,$W840=\"\"),OR(BE$7=$V840,BD840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W840,$W840=\"\"),OR(BF$7=$V840,BE840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W840,$W840=\"\"),OR(BG$7=$V840,BF840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W840,$W840=\"\"),OR(BH$7=$V840,BG840<>\" \")),$S840*$J840*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "},{"$f":"IF($X$7=$V840,$J840*$T$8,\" \")","v":" "},{"$f":"IF(OR(Y$7=$V840,X840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(Z$7=$V840,Y840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AA$7=$V840,Z840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AB$7=$V840,AA840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AC$7=$V840,AB840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AD$7=$V840,AC840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AE$7=$V840,AD840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AF$7=$V840,AE840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AG$7=$V840,AF840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AH$7=$V840,AG840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AI$7=$V840,AH840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AJ$7=$V840,AI840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AK$7=$V840,AJ840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AL$7=$V840,AK840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AM$7=$V840,AL840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AN$7=$V840,AM840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AO$7=$V840,AN840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AP$7=$V840,AO840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AQ$7=$V840,AP840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AR$7=$V840,AQ840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AS$7=$V840,AR840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AT$7=$V840,AS840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AU$7=$V840,AT840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AV$7=$V840,AU840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AW$7=$V840,AV840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AX$7=$V840,AW840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AY$7=$V840,AX840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(AZ$7=$V840,AY840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(BA$7=$V840,AZ840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(BB$7=$V840,BA840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(BC$7=$V840,BB840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(BD$7=$V840,BC840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(BE$7=$V840,BD840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(BF$7=$V840,BE840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(BG$7=$V840,BF840<>\" \"),$J840*$T840,\" \")","v":" "},{"$f":"IF(OR(BH$7=$V840,BG840<>\" \"),$J840*$T840,\" \")","v":" "}]
[834,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A841,1)),\"\",INDEX(Database[Project Name],A841,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A841,1)),\"\",INDEX(Database[Watershed],$A841,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A841,1)),\"\",INDEX(Database[BMP Type],$A841,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A841,1)),\"\",INDEX(Database[BMP Sub-type],$A841,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A841,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A841,1))","v":""},{"$f":"IF(LEN(D841)>0,D841&\" - \"&E841&\" - \"&F841&\" - \"&L841,\"\")","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A841,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A841,1))","v":""},{"$f":"IF(H841=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G841,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H841=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G841,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H841=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G841,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A841,1)),\"\",INDEX(Database[BMP Size],$A841,1))","v":""},{"$f":"IF(B841=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G841,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A841,1)),\"\",INDEX(Database[Service Level],$A841,1))","v":""},{"$f":"IF(B841=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G841,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B841=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G841,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A841,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A841,1))","v":""},{"$f":"IF(B841=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G841,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A841,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A841,1))","v":""},"",{"$f":"IF(B841=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G841,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A841,1)),\"\",INDEX(Database[Comments (text)],$A841,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A841,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A841,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A841,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A841,1))","v":""},{"$f":"IF($X$7=$V841,$S$8*J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W841,$W841=\"\"),OR(Y$7=$V841,X841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W841,$W841=\"\"),OR(Z$7=$V841,Y841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W841,$W841=\"\"),OR(AA$7=$V841,Z841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W841,$W841=\"\"),OR(AB$7=$V841,AA841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W841,$W841=\"\"),OR(AC$7=$V841,AB841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W841,$W841=\"\"),OR(AD$7=$V841,AC841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W841,$W841=\"\"),OR(AE$7=$V841,AD841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W841,$W841=\"\"),OR(AF$7=$V841,AE841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W841,$W841=\"\"),OR(AG$7=$V841,AF841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W841,$W841=\"\"),OR(AH$7=$V841,AG841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W841,$W841=\"\"),OR(AI$7=$V841,AH841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W841,$W841=\"\"),OR(AJ$7=$V841,AI841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W841,$W841=\"\"),OR(AK$7=$V841,AJ841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W841,$W841=\"\"),OR(AL$7=$V841,AK841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W841,$W841=\"\"),OR(AM$7=$V841,AL841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W841,$W841=\"\"),OR(AN$7=$V841,AM841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W841,$W841=\"\"),OR(AO$7=$V841,AN841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W841,$W841=\"\"),OR(AP$7=$V841,AO841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W841,$W841=\"\"),OR(AQ$7=$V841,AP841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W841,$W841=\"\"),OR(AR$7=$V841,AQ841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W841,$W841=\"\"),OR(AS$7=$V841,AR841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W841,$W841=\"\"),OR(AT$7=$V841,AS841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W841,$W841=\"\"),OR(AU$7=$V841,AT841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W841,$W841=\"\"),OR(AV$7=$V841,AU841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W841,$W841=\"\"),OR(AW$7=$V841,AV841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W841,$W841=\"\"),OR(AX$7=$V841,AW841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W841,$W841=\"\"),OR(AY$7=$V841,AX841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W841,$W841=\"\"),OR(AZ$7=$V841,AY841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W841,$W841=\"\"),OR(BA$7=$V841,AZ841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W841,$W841=\"\"),OR(BB$7=$V841,BA841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W841,$W841=\"\"),OR(BC$7=$V841,BB841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W841,$W841=\"\"),OR(BD$7=$V841,BC841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W841,$W841=\"\"),OR(BE$7=$V841,BD841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W841,$W841=\"\"),OR(BF$7=$V841,BE841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W841,$W841=\"\"),OR(BG$7=$V841,BF841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W841,$W841=\"\"),OR(BH$7=$V841,BG841<>\" \")),$S841*$J841*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[835,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A842,1)),\"\",INDEX(Database[Project Name],A842,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A842,1)),\"\",INDEX(Database[Watershed],$A842,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A842,1)),\"\",INDEX(Database[BMP Type],$A842,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A842,1)),\"\",INDEX(Database[BMP Sub-type],$A842,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A842,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A842,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A842,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A842,1))","v":""},{"$f":"IF(H842=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G842,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H842=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G842,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H842=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G842,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A842,1)),\"\",INDEX(Database[BMP Size],$A842,1))","v":""},{"$f":"IF(B842=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G842,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A842,1)),\"\",INDEX(Database[Service Level],$A842,1))","v":""},{"$f":"IF(B842=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G842,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B842=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G842,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A842,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A842,1))","v":""},{"$f":"IF(B842=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G842,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A842,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A842,1))","v":""},"",{"$f":"IF(B842=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G842,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A842,1)),\"\",INDEX(Database[Comments (text)],$A842,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A842,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A842,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A842,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A842,1))","v":""},{"$f":"IF($X$7=$V842,$S$8*J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W842,$W842=\"\"),OR(Y$7=$V842,X842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W842,$W842=\"\"),OR(Z$7=$V842,Y842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W842,$W842=\"\"),OR(AA$7=$V842,Z842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W842,$W842=\"\"),OR(AB$7=$V842,AA842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W842,$W842=\"\"),OR(AC$7=$V842,AB842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W842,$W842=\"\"),OR(AD$7=$V842,AC842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W842,$W842=\"\"),OR(AE$7=$V842,AD842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W842,$W842=\"\"),OR(AF$7=$V842,AE842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W842,$W842=\"\"),OR(AG$7=$V842,AF842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W842,$W842=\"\"),OR(AH$7=$V842,AG842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W842,$W842=\"\"),OR(AI$7=$V842,AH842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W842,$W842=\"\"),OR(AJ$7=$V842,AI842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W842,$W842=\"\"),OR(AK$7=$V842,AJ842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W842,$W842=\"\"),OR(AL$7=$V842,AK842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W842,$W842=\"\"),OR(AM$7=$V842,AL842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W842,$W842=\"\"),OR(AN$7=$V842,AM842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W842,$W842=\"\"),OR(AO$7=$V842,AN842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W842,$W842=\"\"),OR(AP$7=$V842,AO842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W842,$W842=\"\"),OR(AQ$7=$V842,AP842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W842,$W842=\"\"),OR(AR$7=$V842,AQ842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W842,$W842=\"\"),OR(AS$7=$V842,AR842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W842,$W842=\"\"),OR(AT$7=$V842,AS842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W842,$W842=\"\"),OR(AU$7=$V842,AT842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W842,$W842=\"\"),OR(AV$7=$V842,AU842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W842,$W842=\"\"),OR(AW$7=$V842,AV842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W842,$W842=\"\"),OR(AX$7=$V842,AW842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W842,$W842=\"\"),OR(AY$7=$V842,AX842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W842,$W842=\"\"),OR(AZ$7=$V842,AY842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W842,$W842=\"\"),OR(BA$7=$V842,AZ842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W842,$W842=\"\"),OR(BB$7=$V842,BA842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W842,$W842=\"\"),OR(BC$7=$V842,BB842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W842,$W842=\"\"),OR(BD$7=$V842,BC842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W842,$W842=\"\"),OR(BE$7=$V842,BD842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W842,$W842=\"\"),OR(BF$7=$V842,BE842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W842,$W842=\"\"),OR(BG$7=$V842,BF842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W842,$W842=\"\"),OR(BH$7=$V842,BG842<>\" \")),$S842*$J842*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[836,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A843,1)),\"\",INDEX(Database[Project Name],A843,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A843,1)),\"\",INDEX(Database[Watershed],$A843,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A843,1)),\"\",INDEX(Database[BMP Type],$A843,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A843,1)),\"\",INDEX(Database[BMP Sub-type],$A843,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A843,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A843,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A843,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A843,1))","v":""},{"$f":"IF(H843=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G843,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H843=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G843,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H843=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G843,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A843,1)),\"\",INDEX(Database[BMP Size],$A843,1))","v":""},{"$f":"IF(B843=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G843,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A843,1)),\"\",INDEX(Database[Service Level],$A843,1))","v":""},{"$f":"IF(B843=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G843,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B843=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G843,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A843,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A843,1))","v":""},{"$f":"IF(B843=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G843,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A843,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A843,1))","v":""},"",{"$f":"IF(B843=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G843,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A843,1)),\"\",INDEX(Database[Comments (text)],$A843,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A843,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A843,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A843,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A843,1))","v":""},{"$f":"IF($X$7=$V843,$S$8*J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W843,$W843=\"\"),OR(Y$7=$V843,X843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W843,$W843=\"\"),OR(Z$7=$V843,Y843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W843,$W843=\"\"),OR(AA$7=$V843,Z843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W843,$W843=\"\"),OR(AB$7=$V843,AA843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W843,$W843=\"\"),OR(AC$7=$V843,AB843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W843,$W843=\"\"),OR(AD$7=$V843,AC843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W843,$W843=\"\"),OR(AE$7=$V843,AD843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W843,$W843=\"\"),OR(AF$7=$V843,AE843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W843,$W843=\"\"),OR(AG$7=$V843,AF843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W843,$W843=\"\"),OR(AH$7=$V843,AG843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W843,$W843=\"\"),OR(AI$7=$V843,AH843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W843,$W843=\"\"),OR(AJ$7=$V843,AI843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W843,$W843=\"\"),OR(AK$7=$V843,AJ843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W843,$W843=\"\"),OR(AL$7=$V843,AK843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W843,$W843=\"\"),OR(AM$7=$V843,AL843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W843,$W843=\"\"),OR(AN$7=$V843,AM843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W843,$W843=\"\"),OR(AO$7=$V843,AN843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W843,$W843=\"\"),OR(AP$7=$V843,AO843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W843,$W843=\"\"),OR(AQ$7=$V843,AP843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W843,$W843=\"\"),OR(AR$7=$V843,AQ843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W843,$W843=\"\"),OR(AS$7=$V843,AR843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W843,$W843=\"\"),OR(AT$7=$V843,AS843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W843,$W843=\"\"),OR(AU$7=$V843,AT843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W843,$W843=\"\"),OR(AV$7=$V843,AU843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W843,$W843=\"\"),OR(AW$7=$V843,AV843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W843,$W843=\"\"),OR(AX$7=$V843,AW843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W843,$W843=\"\"),OR(AY$7=$V843,AX843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W843,$W843=\"\"),OR(AZ$7=$V843,AY843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W843,$W843=\"\"),OR(BA$7=$V843,AZ843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W843,$W843=\"\"),OR(BB$7=$V843,BA843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W843,$W843=\"\"),OR(BC$7=$V843,BB843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W843,$W843=\"\"),OR(BD$7=$V843,BC843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W843,$W843=\"\"),OR(BE$7=$V843,BD843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W843,$W843=\"\"),OR(BF$7=$V843,BE843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W843,$W843=\"\"),OR(BG$7=$V843,BF843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W843,$W843=\"\"),OR(BH$7=$V843,BG843<>\" \")),$S843*$J843*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[837,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A844,1)),\"\",INDEX(Database[Project Name],A844,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A844,1)),\"\",INDEX(Database[Watershed],$A844,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A844,1)),\"\",INDEX(Database[BMP Type],$A844,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A844,1)),\"\",INDEX(Database[BMP Sub-type],$A844,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A844,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A844,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A844,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A844,1))","v":""},{"$f":"IF(H844=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G844,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H844=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G844,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H844=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G844,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A844,1)),\"\",INDEX(Database[BMP Size],$A844,1))","v":""},{"$f":"IF(B844=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G844,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A844,1)),\"\",INDEX(Database[Service Level],$A844,1))","v":""},{"$f":"IF(B844=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G844,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B844=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G844,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A844,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A844,1))","v":""},{"$f":"IF(B844=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G844,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A844,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A844,1))","v":""},"",{"$f":"IF(B844=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G844,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A844,1)),\"\",INDEX(Database[Comments (text)],$A844,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A844,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A844,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A844,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A844,1))","v":""},{"$f":"IF($X$7=$V844,$S$8*J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W844,$W844=\"\"),OR(Y$7=$V844,X844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W844,$W844=\"\"),OR(Z$7=$V844,Y844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W844,$W844=\"\"),OR(AA$7=$V844,Z844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W844,$W844=\"\"),OR(AB$7=$V844,AA844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W844,$W844=\"\"),OR(AC$7=$V844,AB844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W844,$W844=\"\"),OR(AD$7=$V844,AC844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W844,$W844=\"\"),OR(AE$7=$V844,AD844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W844,$W844=\"\"),OR(AF$7=$V844,AE844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W844,$W844=\"\"),OR(AG$7=$V844,AF844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W844,$W844=\"\"),OR(AH$7=$V844,AG844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W844,$W844=\"\"),OR(AI$7=$V844,AH844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W844,$W844=\"\"),OR(AJ$7=$V844,AI844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W844,$W844=\"\"),OR(AK$7=$V844,AJ844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W844,$W844=\"\"),OR(AL$7=$V844,AK844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W844,$W844=\"\"),OR(AM$7=$V844,AL844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W844,$W844=\"\"),OR(AN$7=$V844,AM844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W844,$W844=\"\"),OR(AO$7=$V844,AN844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W844,$W844=\"\"),OR(AP$7=$V844,AO844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W844,$W844=\"\"),OR(AQ$7=$V844,AP844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W844,$W844=\"\"),OR(AR$7=$V844,AQ844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W844,$W844=\"\"),OR(AS$7=$V844,AR844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W844,$W844=\"\"),OR(AT$7=$V844,AS844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W844,$W844=\"\"),OR(AU$7=$V844,AT844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W844,$W844=\"\"),OR(AV$7=$V844,AU844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W844,$W844=\"\"),OR(AW$7=$V844,AV844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W844,$W844=\"\"),OR(AX$7=$V844,AW844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W844,$W844=\"\"),OR(AY$7=$V844,AX844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W844,$W844=\"\"),OR(AZ$7=$V844,AY844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W844,$W844=\"\"),OR(BA$7=$V844,AZ844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W844,$W844=\"\"),OR(BB$7=$V844,BA844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W844,$W844=\"\"),OR(BC$7=$V844,BB844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W844,$W844=\"\"),OR(BD$7=$V844,BC844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W844,$W844=\"\"),OR(BE$7=$V844,BD844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W844,$W844=\"\"),OR(BF$7=$V844,BE844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W844,$W844=\"\"),OR(BG$7=$V844,BF844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W844,$W844=\"\"),OR(BH$7=$V844,BG844<>\" \")),$S844*$J844*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[838,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A845,1)),\"\",INDEX(Database[Project Name],A845,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A845,1)),\"\",INDEX(Database[Watershed],$A845,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A845,1)),\"\",INDEX(Database[BMP Type],$A845,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A845,1)),\"\",INDEX(Database[BMP Sub-type],$A845,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A845,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A845,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A845,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A845,1))","v":""},{"$f":"IF(H845=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G845,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H845=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G845,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H845=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G845,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A845,1)),\"\",INDEX(Database[BMP Size],$A845,1))","v":""},{"$f":"IF(B845=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G845,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A845,1)),\"\",INDEX(Database[Service Level],$A845,1))","v":""},{"$f":"IF(B845=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G845,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B845=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G845,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A845,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A845,1))","v":""},{"$f":"IF(B845=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G845,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A845,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A845,1))","v":""},"",{"$f":"IF(B845=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G845,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A845,1)),\"\",INDEX(Database[Comments (text)],$A845,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A845,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A845,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A845,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A845,1))","v":""},{"$f":"IF($X$7=$V845,$S$8*J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W845,$W845=\"\"),OR(Y$7=$V845,X845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W845,$W845=\"\"),OR(Z$7=$V845,Y845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W845,$W845=\"\"),OR(AA$7=$V845,Z845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W845,$W845=\"\"),OR(AB$7=$V845,AA845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W845,$W845=\"\"),OR(AC$7=$V845,AB845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W845,$W845=\"\"),OR(AD$7=$V845,AC845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W845,$W845=\"\"),OR(AE$7=$V845,AD845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W845,$W845=\"\"),OR(AF$7=$V845,AE845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W845,$W845=\"\"),OR(AG$7=$V845,AF845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W845,$W845=\"\"),OR(AH$7=$V845,AG845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W845,$W845=\"\"),OR(AI$7=$V845,AH845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W845,$W845=\"\"),OR(AJ$7=$V845,AI845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W845,$W845=\"\"),OR(AK$7=$V845,AJ845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W845,$W845=\"\"),OR(AL$7=$V845,AK845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W845,$W845=\"\"),OR(AM$7=$V845,AL845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W845,$W845=\"\"),OR(AN$7=$V845,AM845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W845,$W845=\"\"),OR(AO$7=$V845,AN845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W845,$W845=\"\"),OR(AP$7=$V845,AO845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W845,$W845=\"\"),OR(AQ$7=$V845,AP845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W845,$W845=\"\"),OR(AR$7=$V845,AQ845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W845,$W845=\"\"),OR(AS$7=$V845,AR845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W845,$W845=\"\"),OR(AT$7=$V845,AS845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W845,$W845=\"\"),OR(AU$7=$V845,AT845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W845,$W845=\"\"),OR(AV$7=$V845,AU845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W845,$W845=\"\"),OR(AW$7=$V845,AV845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W845,$W845=\"\"),OR(AX$7=$V845,AW845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W845,$W845=\"\"),OR(AY$7=$V845,AX845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W845,$W845=\"\"),OR(AZ$7=$V845,AY845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W845,$W845=\"\"),OR(BA$7=$V845,AZ845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W845,$W845=\"\"),OR(BB$7=$V845,BA845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W845,$W845=\"\"),OR(BC$7=$V845,BB845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W845,$W845=\"\"),OR(BD$7=$V845,BC845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W845,$W845=\"\"),OR(BE$7=$V845,BD845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W845,$W845=\"\"),OR(BF$7=$V845,BE845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W845,$W845=\"\"),OR(BG$7=$V845,BF845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W845,$W845=\"\"),OR(BH$7=$V845,BG845<>\" \")),$S845*$J845*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[839,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A846,1)),\"\",INDEX(Database[Project Name],A846,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A846,1)),\"\",INDEX(Database[Watershed],$A846,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A846,1)),\"\",INDEX(Database[BMP Type],$A846,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A846,1)),\"\",INDEX(Database[BMP Sub-type],$A846,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A846,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A846,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A846,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A846,1))","v":""},{"$f":"IF(H846=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G846,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H846=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G846,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H846=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G846,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A846,1)),\"\",INDEX(Database[BMP Size],$A846,1))","v":""},{"$f":"IF(B846=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G846,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A846,1)),\"\",INDEX(Database[Service Level],$A846,1))","v":""},{"$f":"IF(B846=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G846,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B846=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G846,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A846,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A846,1))","v":""},{"$f":"IF(B846=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G846,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A846,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A846,1))","v":""},"",{"$f":"IF(B846=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G846,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A846,1)),\"\",INDEX(Database[Comments (text)],$A846,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A846,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A846,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A846,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A846,1))","v":""},{"$f":"IF($X$7=$V846,$S$8*J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W846,$W846=\"\"),OR(Y$7=$V846,X846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W846,$W846=\"\"),OR(Z$7=$V846,Y846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W846,$W846=\"\"),OR(AA$7=$V846,Z846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W846,$W846=\"\"),OR(AB$7=$V846,AA846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W846,$W846=\"\"),OR(AC$7=$V846,AB846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W846,$W846=\"\"),OR(AD$7=$V846,AC846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W846,$W846=\"\"),OR(AE$7=$V846,AD846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W846,$W846=\"\"),OR(AF$7=$V846,AE846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W846,$W846=\"\"),OR(AG$7=$V846,AF846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W846,$W846=\"\"),OR(AH$7=$V846,AG846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W846,$W846=\"\"),OR(AI$7=$V846,AH846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W846,$W846=\"\"),OR(AJ$7=$V846,AI846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W846,$W846=\"\"),OR(AK$7=$V846,AJ846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W846,$W846=\"\"),OR(AL$7=$V846,AK846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W846,$W846=\"\"),OR(AM$7=$V846,AL846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W846,$W846=\"\"),OR(AN$7=$V846,AM846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W846,$W846=\"\"),OR(AO$7=$V846,AN846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W846,$W846=\"\"),OR(AP$7=$V846,AO846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W846,$W846=\"\"),OR(AQ$7=$V846,AP846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W846,$W846=\"\"),OR(AR$7=$V846,AQ846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W846,$W846=\"\"),OR(AS$7=$V846,AR846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W846,$W846=\"\"),OR(AT$7=$V846,AS846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W846,$W846=\"\"),OR(AU$7=$V846,AT846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W846,$W846=\"\"),OR(AV$7=$V846,AU846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W846,$W846=\"\"),OR(AW$7=$V846,AV846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W846,$W846=\"\"),OR(AX$7=$V846,AW846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W846,$W846=\"\"),OR(AY$7=$V846,AX846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W846,$W846=\"\"),OR(AZ$7=$V846,AY846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W846,$W846=\"\"),OR(BA$7=$V846,AZ846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W846,$W846=\"\"),OR(BB$7=$V846,BA846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W846,$W846=\"\"),OR(BC$7=$V846,BB846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W846,$W846=\"\"),OR(BD$7=$V846,BC846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W846,$W846=\"\"),OR(BE$7=$V846,BD846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W846,$W846=\"\"),OR(BF$7=$V846,BE846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W846,$W846=\"\"),OR(BG$7=$V846,BF846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W846,$W846=\"\"),OR(BH$7=$V846,BG846<>\" \")),$S846*$J846*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[840,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A847,1)),\"\",INDEX(Database[Project Name],A847,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A847,1)),\"\",INDEX(Database[Watershed],$A847,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A847,1)),\"\",INDEX(Database[BMP Type],$A847,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A847,1)),\"\",INDEX(Database[BMP Sub-type],$A847,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A847,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A847,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A847,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A847,1))","v":""},{"$f":"IF(H847=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G847,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H847=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G847,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H847=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G847,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A847,1)),\"\",INDEX(Database[BMP Size],$A847,1))","v":""},{"$f":"IF(B847=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G847,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A847,1)),\"\",INDEX(Database[Service Level],$A847,1))","v":""},{"$f":"IF(B847=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G847,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B847=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G847,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A847,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A847,1))","v":""},{"$f":"IF(B847=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G847,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A847,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A847,1))","v":""},"",{"$f":"IF(B847=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G847,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A847,1)),\"\",INDEX(Database[Comments (text)],$A847,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A847,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A847,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A847,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A847,1))","v":""},{"$f":"IF($X$7=$V847,$S$8*J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W847,$W847=\"\"),OR(Y$7=$V847,X847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W847,$W847=\"\"),OR(Z$7=$V847,Y847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W847,$W847=\"\"),OR(AA$7=$V847,Z847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W847,$W847=\"\"),OR(AB$7=$V847,AA847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W847,$W847=\"\"),OR(AC$7=$V847,AB847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W847,$W847=\"\"),OR(AD$7=$V847,AC847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W847,$W847=\"\"),OR(AE$7=$V847,AD847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W847,$W847=\"\"),OR(AF$7=$V847,AE847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W847,$W847=\"\"),OR(AG$7=$V847,AF847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W847,$W847=\"\"),OR(AH$7=$V847,AG847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W847,$W847=\"\"),OR(AI$7=$V847,AH847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W847,$W847=\"\"),OR(AJ$7=$V847,AI847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W847,$W847=\"\"),OR(AK$7=$V847,AJ847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W847,$W847=\"\"),OR(AL$7=$V847,AK847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W847,$W847=\"\"),OR(AM$7=$V847,AL847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W847,$W847=\"\"),OR(AN$7=$V847,AM847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W847,$W847=\"\"),OR(AO$7=$V847,AN847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W847,$W847=\"\"),OR(AP$7=$V847,AO847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W847,$W847=\"\"),OR(AQ$7=$V847,AP847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W847,$W847=\"\"),OR(AR$7=$V847,AQ847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W847,$W847=\"\"),OR(AS$7=$V847,AR847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W847,$W847=\"\"),OR(AT$7=$V847,AS847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W847,$W847=\"\"),OR(AU$7=$V847,AT847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W847,$W847=\"\"),OR(AV$7=$V847,AU847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W847,$W847=\"\"),OR(AW$7=$V847,AV847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W847,$W847=\"\"),OR(AX$7=$V847,AW847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W847,$W847=\"\"),OR(AY$7=$V847,AX847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W847,$W847=\"\"),OR(AZ$7=$V847,AY847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W847,$W847=\"\"),OR(BA$7=$V847,AZ847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W847,$W847=\"\"),OR(BB$7=$V847,BA847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W847,$W847=\"\"),OR(BC$7=$V847,BB847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W847,$W847=\"\"),OR(BD$7=$V847,BC847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W847,$W847=\"\"),OR(BE$7=$V847,BD847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W847,$W847=\"\"),OR(BF$7=$V847,BE847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W847,$W847=\"\"),OR(BG$7=$V847,BF847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W847,$W847=\"\"),OR(BH$7=$V847,BG847<>\" \")),$S847*$J847*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[841,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A848,1)),\"\",INDEX(Database[Project Name],A848,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A848,1)),\"\",INDEX(Database[Watershed],$A848,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A848,1)),\"\",INDEX(Database[BMP Type],$A848,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A848,1)),\"\",INDEX(Database[BMP Sub-type],$A848,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A848,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A848,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A848,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A848,1))","v":""},{"$f":"IF(H848=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G848,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H848=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G848,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H848=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G848,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A848,1)),\"\",INDEX(Database[BMP Size],$A848,1))","v":""},{"$f":"IF(B848=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G848,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A848,1)),\"\",INDEX(Database[Service Level],$A848,1))","v":""},{"$f":"IF(B848=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G848,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B848=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G848,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A848,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A848,1))","v":""},{"$f":"IF(B848=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G848,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A848,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A848,1))","v":""},"",{"$f":"IF(B848=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G848,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A848,1)),\"\",INDEX(Database[Comments (text)],$A848,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A848,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A848,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A848,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A848,1))","v":""},{"$f":"IF($X$7=$V848,$S$8*J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W848,$W848=\"\"),OR(Y$7=$V848,X848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W848,$W848=\"\"),OR(Z$7=$V848,Y848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W848,$W848=\"\"),OR(AA$7=$V848,Z848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W848,$W848=\"\"),OR(AB$7=$V848,AA848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W848,$W848=\"\"),OR(AC$7=$V848,AB848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W848,$W848=\"\"),OR(AD$7=$V848,AC848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W848,$W848=\"\"),OR(AE$7=$V848,AD848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W848,$W848=\"\"),OR(AF$7=$V848,AE848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W848,$W848=\"\"),OR(AG$7=$V848,AF848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W848,$W848=\"\"),OR(AH$7=$V848,AG848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W848,$W848=\"\"),OR(AI$7=$V848,AH848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W848,$W848=\"\"),OR(AJ$7=$V848,AI848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W848,$W848=\"\"),OR(AK$7=$V848,AJ848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W848,$W848=\"\"),OR(AL$7=$V848,AK848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W848,$W848=\"\"),OR(AM$7=$V848,AL848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W848,$W848=\"\"),OR(AN$7=$V848,AM848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W848,$W848=\"\"),OR(AO$7=$V848,AN848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W848,$W848=\"\"),OR(AP$7=$V848,AO848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W848,$W848=\"\"),OR(AQ$7=$V848,AP848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W848,$W848=\"\"),OR(AR$7=$V848,AQ848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W848,$W848=\"\"),OR(AS$7=$V848,AR848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W848,$W848=\"\"),OR(AT$7=$V848,AS848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W848,$W848=\"\"),OR(AU$7=$V848,AT848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W848,$W848=\"\"),OR(AV$7=$V848,AU848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W848,$W848=\"\"),OR(AW$7=$V848,AV848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W848,$W848=\"\"),OR(AX$7=$V848,AW848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W848,$W848=\"\"),OR(AY$7=$V848,AX848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W848,$W848=\"\"),OR(AZ$7=$V848,AY848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W848,$W848=\"\"),OR(BA$7=$V848,AZ848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W848,$W848=\"\"),OR(BB$7=$V848,BA848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W848,$W848=\"\"),OR(BC$7=$V848,BB848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W848,$W848=\"\"),OR(BD$7=$V848,BC848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W848,$W848=\"\"),OR(BE$7=$V848,BD848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W848,$W848=\"\"),OR(BF$7=$V848,BE848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W848,$W848=\"\"),OR(BG$7=$V848,BF848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W848,$W848=\"\"),OR(BH$7=$V848,BG848<>\" \")),$S848*$J848*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[842,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A849,1)),\"\",INDEX(Database[Project Name],A849,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A849,1)),\"\",INDEX(Database[Watershed],$A849,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A849,1)),\"\",INDEX(Database[BMP Type],$A849,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A849,1)),\"\",INDEX(Database[BMP Sub-type],$A849,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A849,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A849,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A849,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A849,1))","v":""},{"$f":"IF(H849=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G849,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H849=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G849,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H849=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G849,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A849,1)),\"\",INDEX(Database[BMP Size],$A849,1))","v":""},{"$f":"IF(B849=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G849,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A849,1)),\"\",INDEX(Database[Service Level],$A849,1))","v":""},{"$f":"IF(B849=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G849,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B849=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G849,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A849,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A849,1))","v":""},{"$f":"IF(B849=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G849,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A849,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A849,1))","v":""},"",{"$f":"IF(B849=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G849,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A849,1)),\"\",INDEX(Database[Comments (text)],$A849,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A849,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A849,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A849,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A849,1))","v":""},{"$f":"IF($X$7=$V849,$S$8*J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W849,$W849=\"\"),OR(Y$7=$V849,X849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W849,$W849=\"\"),OR(Z$7=$V849,Y849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W849,$W849=\"\"),OR(AA$7=$V849,Z849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W849,$W849=\"\"),OR(AB$7=$V849,AA849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W849,$W849=\"\"),OR(AC$7=$V849,AB849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W849,$W849=\"\"),OR(AD$7=$V849,AC849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W849,$W849=\"\"),OR(AE$7=$V849,AD849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W849,$W849=\"\"),OR(AF$7=$V849,AE849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W849,$W849=\"\"),OR(AG$7=$V849,AF849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W849,$W849=\"\"),OR(AH$7=$V849,AG849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W849,$W849=\"\"),OR(AI$7=$V849,AH849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W849,$W849=\"\"),OR(AJ$7=$V849,AI849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W849,$W849=\"\"),OR(AK$7=$V849,AJ849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W849,$W849=\"\"),OR(AL$7=$V849,AK849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W849,$W849=\"\"),OR(AM$7=$V849,AL849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W849,$W849=\"\"),OR(AN$7=$V849,AM849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W849,$W849=\"\"),OR(AO$7=$V849,AN849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W849,$W849=\"\"),OR(AP$7=$V849,AO849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W849,$W849=\"\"),OR(AQ$7=$V849,AP849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W849,$W849=\"\"),OR(AR$7=$V849,AQ849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W849,$W849=\"\"),OR(AS$7=$V849,AR849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W849,$W849=\"\"),OR(AT$7=$V849,AS849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W849,$W849=\"\"),OR(AU$7=$V849,AT849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W849,$W849=\"\"),OR(AV$7=$V849,AU849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W849,$W849=\"\"),OR(AW$7=$V849,AV849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W849,$W849=\"\"),OR(AX$7=$V849,AW849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W849,$W849=\"\"),OR(AY$7=$V849,AX849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W849,$W849=\"\"),OR(AZ$7=$V849,AY849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W849,$W849=\"\"),OR(BA$7=$V849,AZ849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W849,$W849=\"\"),OR(BB$7=$V849,BA849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W849,$W849=\"\"),OR(BC$7=$V849,BB849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W849,$W849=\"\"),OR(BD$7=$V849,BC849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W849,$W849=\"\"),OR(BE$7=$V849,BD849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W849,$W849=\"\"),OR(BF$7=$V849,BE849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W849,$W849=\"\"),OR(BG$7=$V849,BF849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W849,$W849=\"\"),OR(BH$7=$V849,BG849<>\" \")),$S849*$J849*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[843,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A850,1)),\"\",INDEX(Database[Project Name],A850,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A850,1)),\"\",INDEX(Database[Watershed],$A850,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A850,1)),\"\",INDEX(Database[BMP Type],$A850,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A850,1)),\"\",INDEX(Database[BMP Sub-type],$A850,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A850,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A850,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A850,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A850,1))","v":""},{"$f":"IF(H850=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G850,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H850=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G850,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H850=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G850,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A850,1)),\"\",INDEX(Database[BMP Size],$A850,1))","v":""},{"$f":"IF(B850=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G850,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A850,1)),\"\",INDEX(Database[Service Level],$A850,1))","v":""},{"$f":"IF(B850=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G850,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B850=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G850,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A850,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A850,1))","v":""},{"$f":"IF(B850=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G850,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A850,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A850,1))","v":""},"",{"$f":"IF(B850=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G850,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A850,1)),\"\",INDEX(Database[Comments (text)],$A850,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A850,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A850,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A850,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A850,1))","v":""},{"$f":"IF($X$7=$V850,$S$8*J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W850,$W850=\"\"),OR(Y$7=$V850,X850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W850,$W850=\"\"),OR(Z$7=$V850,Y850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W850,$W850=\"\"),OR(AA$7=$V850,Z850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W850,$W850=\"\"),OR(AB$7=$V850,AA850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W850,$W850=\"\"),OR(AC$7=$V850,AB850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W850,$W850=\"\"),OR(AD$7=$V850,AC850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W850,$W850=\"\"),OR(AE$7=$V850,AD850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W850,$W850=\"\"),OR(AF$7=$V850,AE850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W850,$W850=\"\"),OR(AG$7=$V850,AF850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W850,$W850=\"\"),OR(AH$7=$V850,AG850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W850,$W850=\"\"),OR(AI$7=$V850,AH850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W850,$W850=\"\"),OR(AJ$7=$V850,AI850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W850,$W850=\"\"),OR(AK$7=$V850,AJ850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W850,$W850=\"\"),OR(AL$7=$V850,AK850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W850,$W850=\"\"),OR(AM$7=$V850,AL850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W850,$W850=\"\"),OR(AN$7=$V850,AM850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W850,$W850=\"\"),OR(AO$7=$V850,AN850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W850,$W850=\"\"),OR(AP$7=$V850,AO850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W850,$W850=\"\"),OR(AQ$7=$V850,AP850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W850,$W850=\"\"),OR(AR$7=$V850,AQ850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W850,$W850=\"\"),OR(AS$7=$V850,AR850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W850,$W850=\"\"),OR(AT$7=$V850,AS850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W850,$W850=\"\"),OR(AU$7=$V850,AT850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W850,$W850=\"\"),OR(AV$7=$V850,AU850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W850,$W850=\"\"),OR(AW$7=$V850,AV850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W850,$W850=\"\"),OR(AX$7=$V850,AW850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W850,$W850=\"\"),OR(AY$7=$V850,AX850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W850,$W850=\"\"),OR(AZ$7=$V850,AY850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W850,$W850=\"\"),OR(BA$7=$V850,AZ850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W850,$W850=\"\"),OR(BB$7=$V850,BA850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W850,$W850=\"\"),OR(BC$7=$V850,BB850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W850,$W850=\"\"),OR(BD$7=$V850,BC850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W850,$W850=\"\"),OR(BE$7=$V850,BD850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W850,$W850=\"\"),OR(BF$7=$V850,BE850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W850,$W850=\"\"),OR(BG$7=$V850,BF850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W850,$W850=\"\"),OR(BH$7=$V850,BG850<>\" \")),$S850*$J850*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[844,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A851,1)),\"\",INDEX(Database[Project Name],A851,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A851,1)),\"\",INDEX(Database[Watershed],$A851,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A851,1)),\"\",INDEX(Database[BMP Type],$A851,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A851,1)),\"\",INDEX(Database[BMP Sub-type],$A851,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A851,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A851,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A851,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A851,1))","v":""},{"$f":"IF(H851=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G851,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H851=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G851,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H851=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G851,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A851,1)),\"\",INDEX(Database[BMP Size],$A851,1))","v":""},{"$f":"IF(B851=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G851,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A851,1)),\"\",INDEX(Database[Service Level],$A851,1))","v":""},{"$f":"IF(B851=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G851,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B851=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G851,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A851,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A851,1))","v":""},{"$f":"IF(B851=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G851,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A851,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A851,1))","v":""},"",{"$f":"IF(B851=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G851,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A851,1)),\"\",INDEX(Database[Comments (text)],$A851,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A851,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A851,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A851,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A851,1))","v":""},{"$f":"IF($X$7=$V851,$S$8*J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W851,$W851=\"\"),OR(Y$7=$V851,X851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W851,$W851=\"\"),OR(Z$7=$V851,Y851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W851,$W851=\"\"),OR(AA$7=$V851,Z851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W851,$W851=\"\"),OR(AB$7=$V851,AA851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W851,$W851=\"\"),OR(AC$7=$V851,AB851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W851,$W851=\"\"),OR(AD$7=$V851,AC851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W851,$W851=\"\"),OR(AE$7=$V851,AD851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W851,$W851=\"\"),OR(AF$7=$V851,AE851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W851,$W851=\"\"),OR(AG$7=$V851,AF851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W851,$W851=\"\"),OR(AH$7=$V851,AG851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W851,$W851=\"\"),OR(AI$7=$V851,AH851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W851,$W851=\"\"),OR(AJ$7=$V851,AI851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W851,$W851=\"\"),OR(AK$7=$V851,AJ851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W851,$W851=\"\"),OR(AL$7=$V851,AK851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W851,$W851=\"\"),OR(AM$7=$V851,AL851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W851,$W851=\"\"),OR(AN$7=$V851,AM851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W851,$W851=\"\"),OR(AO$7=$V851,AN851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W851,$W851=\"\"),OR(AP$7=$V851,AO851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W851,$W851=\"\"),OR(AQ$7=$V851,AP851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W851,$W851=\"\"),OR(AR$7=$V851,AQ851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W851,$W851=\"\"),OR(AS$7=$V851,AR851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W851,$W851=\"\"),OR(AT$7=$V851,AS851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W851,$W851=\"\"),OR(AU$7=$V851,AT851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W851,$W851=\"\"),OR(AV$7=$V851,AU851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W851,$W851=\"\"),OR(AW$7=$V851,AV851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W851,$W851=\"\"),OR(AX$7=$V851,AW851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W851,$W851=\"\"),OR(AY$7=$V851,AX851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W851,$W851=\"\"),OR(AZ$7=$V851,AY851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W851,$W851=\"\"),OR(BA$7=$V851,AZ851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W851,$W851=\"\"),OR(BB$7=$V851,BA851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W851,$W851=\"\"),OR(BC$7=$V851,BB851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W851,$W851=\"\"),OR(BD$7=$V851,BC851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W851,$W851=\"\"),OR(BE$7=$V851,BD851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W851,$W851=\"\"),OR(BF$7=$V851,BE851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W851,$W851=\"\"),OR(BG$7=$V851,BF851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W851,$W851=\"\"),OR(BH$7=$V851,BG851<>\" \")),$S851*$J851*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[845,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A852,1)),\"\",INDEX(Database[Project Name],A852,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A852,1)),\"\",INDEX(Database[Watershed],$A852,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A852,1)),\"\",INDEX(Database[BMP Type],$A852,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A852,1)),\"\",INDEX(Database[BMP Sub-type],$A852,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A852,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A852,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A852,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A852,1))","v":""},{"$f":"IF(H852=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G852,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H852=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G852,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H852=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G852,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A852,1)),\"\",INDEX(Database[BMP Size],$A852,1))","v":""},{"$f":"IF(B852=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G852,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A852,1)),\"\",INDEX(Database[Service Level],$A852,1))","v":""},{"$f":"IF(B852=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G852,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B852=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G852,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A852,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A852,1))","v":""},{"$f":"IF(B852=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G852,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A852,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A852,1))","v":""},"",{"$f":"IF(B852=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G852,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A852,1)),\"\",INDEX(Database[Comments (text)],$A852,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A852,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A852,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A852,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A852,1))","v":""},{"$f":"IF($X$7=$V852,$S$8*J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W852,$W852=\"\"),OR(Y$7=$V852,X852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W852,$W852=\"\"),OR(Z$7=$V852,Y852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W852,$W852=\"\"),OR(AA$7=$V852,Z852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W852,$W852=\"\"),OR(AB$7=$V852,AA852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W852,$W852=\"\"),OR(AC$7=$V852,AB852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W852,$W852=\"\"),OR(AD$7=$V852,AC852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W852,$W852=\"\"),OR(AE$7=$V852,AD852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W852,$W852=\"\"),OR(AF$7=$V852,AE852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W852,$W852=\"\"),OR(AG$7=$V852,AF852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W852,$W852=\"\"),OR(AH$7=$V852,AG852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W852,$W852=\"\"),OR(AI$7=$V852,AH852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W852,$W852=\"\"),OR(AJ$7=$V852,AI852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W852,$W852=\"\"),OR(AK$7=$V852,AJ852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W852,$W852=\"\"),OR(AL$7=$V852,AK852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W852,$W852=\"\"),OR(AM$7=$V852,AL852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W852,$W852=\"\"),OR(AN$7=$V852,AM852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W852,$W852=\"\"),OR(AO$7=$V852,AN852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W852,$W852=\"\"),OR(AP$7=$V852,AO852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W852,$W852=\"\"),OR(AQ$7=$V852,AP852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W852,$W852=\"\"),OR(AR$7=$V852,AQ852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W852,$W852=\"\"),OR(AS$7=$V852,AR852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W852,$W852=\"\"),OR(AT$7=$V852,AS852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W852,$W852=\"\"),OR(AU$7=$V852,AT852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W852,$W852=\"\"),OR(AV$7=$V852,AU852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W852,$W852=\"\"),OR(AW$7=$V852,AV852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W852,$W852=\"\"),OR(AX$7=$V852,AW852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W852,$W852=\"\"),OR(AY$7=$V852,AX852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W852,$W852=\"\"),OR(AZ$7=$V852,AY852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W852,$W852=\"\"),OR(BA$7=$V852,AZ852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W852,$W852=\"\"),OR(BB$7=$V852,BA852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W852,$W852=\"\"),OR(BC$7=$V852,BB852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W852,$W852=\"\"),OR(BD$7=$V852,BC852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W852,$W852=\"\"),OR(BE$7=$V852,BD852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W852,$W852=\"\"),OR(BF$7=$V852,BE852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W852,$W852=\"\"),OR(BG$7=$V852,BF852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W852,$W852=\"\"),OR(BH$7=$V852,BG852<>\" \")),$S852*$J852*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[846,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A853,1)),\"\",INDEX(Database[Project Name],A853,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A853,1)),\"\",INDEX(Database[Watershed],$A853,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A853,1)),\"\",INDEX(Database[BMP Type],$A853,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A853,1)),\"\",INDEX(Database[BMP Sub-type],$A853,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A853,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A853,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A853,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A853,1))","v":""},{"$f":"IF(H853=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G853,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H853=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G853,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H853=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G853,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A853,1)),\"\",INDEX(Database[BMP Size],$A853,1))","v":""},{"$f":"IF(B853=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G853,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A853,1)),\"\",INDEX(Database[Service Level],$A853,1))","v":""},{"$f":"IF(B853=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G853,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B853=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G853,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A853,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A853,1))","v":""},{"$f":"IF(B853=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G853,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A853,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A853,1))","v":""},"",{"$f":"IF(B853=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G853,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A853,1)),\"\",INDEX(Database[Comments (text)],$A853,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A853,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A853,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A853,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A853,1))","v":""},{"$f":"IF($X$7=$V853,$S$8*J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W853,$W853=\"\"),OR(Y$7=$V853,X853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W853,$W853=\"\"),OR(Z$7=$V853,Y853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W853,$W853=\"\"),OR(AA$7=$V853,Z853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W853,$W853=\"\"),OR(AB$7=$V853,AA853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W853,$W853=\"\"),OR(AC$7=$V853,AB853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W853,$W853=\"\"),OR(AD$7=$V853,AC853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W853,$W853=\"\"),OR(AE$7=$V853,AD853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W853,$W853=\"\"),OR(AF$7=$V853,AE853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W853,$W853=\"\"),OR(AG$7=$V853,AF853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W853,$W853=\"\"),OR(AH$7=$V853,AG853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W853,$W853=\"\"),OR(AI$7=$V853,AH853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W853,$W853=\"\"),OR(AJ$7=$V853,AI853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W853,$W853=\"\"),OR(AK$7=$V853,AJ853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W853,$W853=\"\"),OR(AL$7=$V853,AK853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W853,$W853=\"\"),OR(AM$7=$V853,AL853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W853,$W853=\"\"),OR(AN$7=$V853,AM853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W853,$W853=\"\"),OR(AO$7=$V853,AN853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W853,$W853=\"\"),OR(AP$7=$V853,AO853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W853,$W853=\"\"),OR(AQ$7=$V853,AP853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W853,$W853=\"\"),OR(AR$7=$V853,AQ853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W853,$W853=\"\"),OR(AS$7=$V853,AR853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W853,$W853=\"\"),OR(AT$7=$V853,AS853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W853,$W853=\"\"),OR(AU$7=$V853,AT853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W853,$W853=\"\"),OR(AV$7=$V853,AU853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W853,$W853=\"\"),OR(AW$7=$V853,AV853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W853,$W853=\"\"),OR(AX$7=$V853,AW853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W853,$W853=\"\"),OR(AY$7=$V853,AX853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W853,$W853=\"\"),OR(AZ$7=$V853,AY853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W853,$W853=\"\"),OR(BA$7=$V853,AZ853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W853,$W853=\"\"),OR(BB$7=$V853,BA853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W853,$W853=\"\"),OR(BC$7=$V853,BB853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W853,$W853=\"\"),OR(BD$7=$V853,BC853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W853,$W853=\"\"),OR(BE$7=$V853,BD853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W853,$W853=\"\"),OR(BF$7=$V853,BE853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W853,$W853=\"\"),OR(BG$7=$V853,BF853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W853,$W853=\"\"),OR(BH$7=$V853,BG853<>\" \")),$S853*$J853*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[847,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A854,1)),\"\",INDEX(Database[Project Name],A854,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A854,1)),\"\",INDEX(Database[Watershed],$A854,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A854,1)),\"\",INDEX(Database[BMP Type],$A854,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A854,1)),\"\",INDEX(Database[BMP Sub-type],$A854,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A854,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A854,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A854,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A854,1))","v":""},{"$f":"IF(H854=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G854,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H854=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G854,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H854=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G854,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A854,1)),\"\",INDEX(Database[BMP Size],$A854,1))","v":""},{"$f":"IF(B854=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G854,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A854,1)),\"\",INDEX(Database[Service Level],$A854,1))","v":""},{"$f":"IF(B854=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G854,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B854=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G854,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A854,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A854,1))","v":""},{"$f":"IF(B854=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G854,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A854,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A854,1))","v":""},"",{"$f":"IF(B854=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G854,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A854,1)),\"\",INDEX(Database[Comments (text)],$A854,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A854,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A854,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A854,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A854,1))","v":""},{"$f":"IF($X$7=$V854,$S$8*J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W854,$W854=\"\"),OR(Y$7=$V854,X854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W854,$W854=\"\"),OR(Z$7=$V854,Y854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W854,$W854=\"\"),OR(AA$7=$V854,Z854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W854,$W854=\"\"),OR(AB$7=$V854,AA854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W854,$W854=\"\"),OR(AC$7=$V854,AB854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W854,$W854=\"\"),OR(AD$7=$V854,AC854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W854,$W854=\"\"),OR(AE$7=$V854,AD854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W854,$W854=\"\"),OR(AF$7=$V854,AE854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W854,$W854=\"\"),OR(AG$7=$V854,AF854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W854,$W854=\"\"),OR(AH$7=$V854,AG854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W854,$W854=\"\"),OR(AI$7=$V854,AH854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W854,$W854=\"\"),OR(AJ$7=$V854,AI854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W854,$W854=\"\"),OR(AK$7=$V854,AJ854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W854,$W854=\"\"),OR(AL$7=$V854,AK854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W854,$W854=\"\"),OR(AM$7=$V854,AL854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W854,$W854=\"\"),OR(AN$7=$V854,AM854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W854,$W854=\"\"),OR(AO$7=$V854,AN854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W854,$W854=\"\"),OR(AP$7=$V854,AO854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W854,$W854=\"\"),OR(AQ$7=$V854,AP854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W854,$W854=\"\"),OR(AR$7=$V854,AQ854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W854,$W854=\"\"),OR(AS$7=$V854,AR854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W854,$W854=\"\"),OR(AT$7=$V854,AS854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W854,$W854=\"\"),OR(AU$7=$V854,AT854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W854,$W854=\"\"),OR(AV$7=$V854,AU854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W854,$W854=\"\"),OR(AW$7=$V854,AV854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W854,$W854=\"\"),OR(AX$7=$V854,AW854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W854,$W854=\"\"),OR(AY$7=$V854,AX854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W854,$W854=\"\"),OR(AZ$7=$V854,AY854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W854,$W854=\"\"),OR(BA$7=$V854,AZ854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W854,$W854=\"\"),OR(BB$7=$V854,BA854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W854,$W854=\"\"),OR(BC$7=$V854,BB854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W854,$W854=\"\"),OR(BD$7=$V854,BC854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W854,$W854=\"\"),OR(BE$7=$V854,BD854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W854,$W854=\"\"),OR(BF$7=$V854,BE854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W854,$W854=\"\"),OR(BG$7=$V854,BF854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W854,$W854=\"\"),OR(BH$7=$V854,BG854<>\" \")),$S854*$J854*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[848,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A855,1)),\"\",INDEX(Database[Project Name],A855,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A855,1)),\"\",INDEX(Database[Watershed],$A855,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A855,1)),\"\",INDEX(Database[BMP Type],$A855,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A855,1)),\"\",INDEX(Database[BMP Sub-type],$A855,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A855,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A855,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A855,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A855,1))","v":""},{"$f":"IF(H855=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G855,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H855=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G855,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H855=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G855,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A855,1)),\"\",INDEX(Database[BMP Size],$A855,1))","v":""},{"$f":"IF(B855=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G855,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A855,1)),\"\",INDEX(Database[Service Level],$A855,1))","v":""},{"$f":"IF(B855=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G855,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B855=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G855,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A855,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A855,1))","v":""},{"$f":"IF(B855=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G855,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A855,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A855,1))","v":""},"",{"$f":"IF(B855=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G855,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A855,1)),\"\",INDEX(Database[Comments (text)],$A855,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A855,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A855,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A855,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A855,1))","v":""},{"$f":"IF($X$7=$V855,$S$8*J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W855,$W855=\"\"),OR(Y$7=$V855,X855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W855,$W855=\"\"),OR(Z$7=$V855,Y855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W855,$W855=\"\"),OR(AA$7=$V855,Z855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W855,$W855=\"\"),OR(AB$7=$V855,AA855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W855,$W855=\"\"),OR(AC$7=$V855,AB855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W855,$W855=\"\"),OR(AD$7=$V855,AC855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W855,$W855=\"\"),OR(AE$7=$V855,AD855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W855,$W855=\"\"),OR(AF$7=$V855,AE855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W855,$W855=\"\"),OR(AG$7=$V855,AF855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W855,$W855=\"\"),OR(AH$7=$V855,AG855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W855,$W855=\"\"),OR(AI$7=$V855,AH855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W855,$W855=\"\"),OR(AJ$7=$V855,AI855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W855,$W855=\"\"),OR(AK$7=$V855,AJ855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W855,$W855=\"\"),OR(AL$7=$V855,AK855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W855,$W855=\"\"),OR(AM$7=$V855,AL855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W855,$W855=\"\"),OR(AN$7=$V855,AM855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W855,$W855=\"\"),OR(AO$7=$V855,AN855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W855,$W855=\"\"),OR(AP$7=$V855,AO855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W855,$W855=\"\"),OR(AQ$7=$V855,AP855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W855,$W855=\"\"),OR(AR$7=$V855,AQ855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W855,$W855=\"\"),OR(AS$7=$V855,AR855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W855,$W855=\"\"),OR(AT$7=$V855,AS855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W855,$W855=\"\"),OR(AU$7=$V855,AT855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W855,$W855=\"\"),OR(AV$7=$V855,AU855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W855,$W855=\"\"),OR(AW$7=$V855,AV855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W855,$W855=\"\"),OR(AX$7=$V855,AW855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W855,$W855=\"\"),OR(AY$7=$V855,AX855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W855,$W855=\"\"),OR(AZ$7=$V855,AY855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W855,$W855=\"\"),OR(BA$7=$V855,AZ855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W855,$W855=\"\"),OR(BB$7=$V855,BA855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W855,$W855=\"\"),OR(BC$7=$V855,BB855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W855,$W855=\"\"),OR(BD$7=$V855,BC855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W855,$W855=\"\"),OR(BE$7=$V855,BD855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W855,$W855=\"\"),OR(BF$7=$V855,BE855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W855,$W855=\"\"),OR(BG$7=$V855,BF855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W855,$W855=\"\"),OR(BH$7=$V855,BG855<>\" \")),$S855*$J855*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[849,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A856,1)),\"\",INDEX(Database[Project Name],A856,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A856,1)),\"\",INDEX(Database[Watershed],$A856,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A856,1)),\"\",INDEX(Database[BMP Type],$A856,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A856,1)),\"\",INDEX(Database[BMP Sub-type],$A856,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A856,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A856,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A856,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A856,1))","v":""},{"$f":"IF(H856=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G856,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H856=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G856,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H856=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G856,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A856,1)),\"\",INDEX(Database[BMP Size],$A856,1))","v":""},{"$f":"IF(B856=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G856,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A856,1)),\"\",INDEX(Database[Service Level],$A856,1))","v":""},{"$f":"IF(B856=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G856,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B856=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G856,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A856,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A856,1))","v":""},{"$f":"IF(B856=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G856,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A856,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A856,1))","v":""},"",{"$f":"IF(B856=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G856,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A856,1)),\"\",INDEX(Database[Comments (text)],$A856,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A856,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A856,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A856,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A856,1))","v":""},{"$f":"IF($X$7=$V856,$S$8*J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W856,$W856=\"\"),OR(Y$7=$V856,X856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W856,$W856=\"\"),OR(Z$7=$V856,Y856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W856,$W856=\"\"),OR(AA$7=$V856,Z856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W856,$W856=\"\"),OR(AB$7=$V856,AA856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W856,$W856=\"\"),OR(AC$7=$V856,AB856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W856,$W856=\"\"),OR(AD$7=$V856,AC856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W856,$W856=\"\"),OR(AE$7=$V856,AD856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W856,$W856=\"\"),OR(AF$7=$V856,AE856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W856,$W856=\"\"),OR(AG$7=$V856,AF856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W856,$W856=\"\"),OR(AH$7=$V856,AG856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W856,$W856=\"\"),OR(AI$7=$V856,AH856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W856,$W856=\"\"),OR(AJ$7=$V856,AI856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W856,$W856=\"\"),OR(AK$7=$V856,AJ856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W856,$W856=\"\"),OR(AL$7=$V856,AK856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W856,$W856=\"\"),OR(AM$7=$V856,AL856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W856,$W856=\"\"),OR(AN$7=$V856,AM856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W856,$W856=\"\"),OR(AO$7=$V856,AN856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W856,$W856=\"\"),OR(AP$7=$V856,AO856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W856,$W856=\"\"),OR(AQ$7=$V856,AP856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W856,$W856=\"\"),OR(AR$7=$V856,AQ856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W856,$W856=\"\"),OR(AS$7=$V856,AR856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W856,$W856=\"\"),OR(AT$7=$V856,AS856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W856,$W856=\"\"),OR(AU$7=$V856,AT856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W856,$W856=\"\"),OR(AV$7=$V856,AU856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W856,$W856=\"\"),OR(AW$7=$V856,AV856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W856,$W856=\"\"),OR(AX$7=$V856,AW856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W856,$W856=\"\"),OR(AY$7=$V856,AX856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W856,$W856=\"\"),OR(AZ$7=$V856,AY856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W856,$W856=\"\"),OR(BA$7=$V856,AZ856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W856,$W856=\"\"),OR(BB$7=$V856,BA856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W856,$W856=\"\"),OR(BC$7=$V856,BB856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W856,$W856=\"\"),OR(BD$7=$V856,BC856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W856,$W856=\"\"),OR(BE$7=$V856,BD856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W856,$W856=\"\"),OR(BF$7=$V856,BE856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W856,$W856=\"\"),OR(BG$7=$V856,BF856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W856,$W856=\"\"),OR(BH$7=$V856,BG856<>\" \")),$S856*$J856*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[850,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A857,1)),\"\",INDEX(Database[Project Name],A857,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A857,1)),\"\",INDEX(Database[Watershed],$A857,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A857,1)),\"\",INDEX(Database[BMP Type],$A857,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A857,1)),\"\",INDEX(Database[BMP Sub-type],$A857,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A857,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A857,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A857,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A857,1))","v":""},{"$f":"IF(H857=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G857,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H857=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G857,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H857=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G857,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A857,1)),\"\",INDEX(Database[BMP Size],$A857,1))","v":""},{"$f":"IF(B857=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G857,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A857,1)),\"\",INDEX(Database[Service Level],$A857,1))","v":""},{"$f":"IF(B857=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G857,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B857=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G857,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A857,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A857,1))","v":""},{"$f":"IF(B857=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G857,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A857,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A857,1))","v":""},"",{"$f":"IF(B857=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G857,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A857,1)),\"\",INDEX(Database[Comments (text)],$A857,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A857,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A857,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A857,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A857,1))","v":""},{"$f":"IF($X$7=$V857,$S$8*J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W857,$W857=\"\"),OR(Y$7=$V857,X857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W857,$W857=\"\"),OR(Z$7=$V857,Y857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W857,$W857=\"\"),OR(AA$7=$V857,Z857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W857,$W857=\"\"),OR(AB$7=$V857,AA857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W857,$W857=\"\"),OR(AC$7=$V857,AB857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W857,$W857=\"\"),OR(AD$7=$V857,AC857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W857,$W857=\"\"),OR(AE$7=$V857,AD857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W857,$W857=\"\"),OR(AF$7=$V857,AE857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W857,$W857=\"\"),OR(AG$7=$V857,AF857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W857,$W857=\"\"),OR(AH$7=$V857,AG857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W857,$W857=\"\"),OR(AI$7=$V857,AH857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W857,$W857=\"\"),OR(AJ$7=$V857,AI857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W857,$W857=\"\"),OR(AK$7=$V857,AJ857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W857,$W857=\"\"),OR(AL$7=$V857,AK857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W857,$W857=\"\"),OR(AM$7=$V857,AL857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W857,$W857=\"\"),OR(AN$7=$V857,AM857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W857,$W857=\"\"),OR(AO$7=$V857,AN857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W857,$W857=\"\"),OR(AP$7=$V857,AO857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W857,$W857=\"\"),OR(AQ$7=$V857,AP857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W857,$W857=\"\"),OR(AR$7=$V857,AQ857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W857,$W857=\"\"),OR(AS$7=$V857,AR857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W857,$W857=\"\"),OR(AT$7=$V857,AS857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W857,$W857=\"\"),OR(AU$7=$V857,AT857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W857,$W857=\"\"),OR(AV$7=$V857,AU857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W857,$W857=\"\"),OR(AW$7=$V857,AV857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W857,$W857=\"\"),OR(AX$7=$V857,AW857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W857,$W857=\"\"),OR(AY$7=$V857,AX857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W857,$W857=\"\"),OR(AZ$7=$V857,AY857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W857,$W857=\"\"),OR(BA$7=$V857,AZ857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W857,$W857=\"\"),OR(BB$7=$V857,BA857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W857,$W857=\"\"),OR(BC$7=$V857,BB857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W857,$W857=\"\"),OR(BD$7=$V857,BC857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W857,$W857=\"\"),OR(BE$7=$V857,BD857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W857,$W857=\"\"),OR(BF$7=$V857,BE857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W857,$W857=\"\"),OR(BG$7=$V857,BF857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W857,$W857=\"\"),OR(BH$7=$V857,BG857<>\" \")),$S857*$J857*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[851,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A858,1)),\"\",INDEX(Database[Project Name],A858,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A858,1)),\"\",INDEX(Database[Watershed],$A858,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A858,1)),\"\",INDEX(Database[BMP Type],$A858,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A858,1)),\"\",INDEX(Database[BMP Sub-type],$A858,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A858,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A858,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A858,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A858,1))","v":""},{"$f":"IF(H858=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G858,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H858=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G858,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H858=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G858,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A858,1)),\"\",INDEX(Database[BMP Size],$A858,1))","v":""},{"$f":"IF(B858=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G858,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A858,1)),\"\",INDEX(Database[Service Level],$A858,1))","v":""},{"$f":"IF(B858=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G858,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B858=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G858,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A858,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A858,1))","v":""},{"$f":"IF(B858=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G858,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A858,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A858,1))","v":""},"",{"$f":"IF(B858=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G858,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A858,1)),\"\",INDEX(Database[Comments (text)],$A858,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A858,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A858,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A858,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A858,1))","v":""},{"$f":"IF($X$7=$V858,$S$8*J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W858,$W858=\"\"),OR(Y$7=$V858,X858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W858,$W858=\"\"),OR(Z$7=$V858,Y858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W858,$W858=\"\"),OR(AA$7=$V858,Z858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W858,$W858=\"\"),OR(AB$7=$V858,AA858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W858,$W858=\"\"),OR(AC$7=$V858,AB858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W858,$W858=\"\"),OR(AD$7=$V858,AC858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W858,$W858=\"\"),OR(AE$7=$V858,AD858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W858,$W858=\"\"),OR(AF$7=$V858,AE858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W858,$W858=\"\"),OR(AG$7=$V858,AF858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W858,$W858=\"\"),OR(AH$7=$V858,AG858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W858,$W858=\"\"),OR(AI$7=$V858,AH858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W858,$W858=\"\"),OR(AJ$7=$V858,AI858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W858,$W858=\"\"),OR(AK$7=$V858,AJ858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W858,$W858=\"\"),OR(AL$7=$V858,AK858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W858,$W858=\"\"),OR(AM$7=$V858,AL858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W858,$W858=\"\"),OR(AN$7=$V858,AM858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W858,$W858=\"\"),OR(AO$7=$V858,AN858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W858,$W858=\"\"),OR(AP$7=$V858,AO858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W858,$W858=\"\"),OR(AQ$7=$V858,AP858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W858,$W858=\"\"),OR(AR$7=$V858,AQ858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W858,$W858=\"\"),OR(AS$7=$V858,AR858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W858,$W858=\"\"),OR(AT$7=$V858,AS858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W858,$W858=\"\"),OR(AU$7=$V858,AT858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W858,$W858=\"\"),OR(AV$7=$V858,AU858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W858,$W858=\"\"),OR(AW$7=$V858,AV858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W858,$W858=\"\"),OR(AX$7=$V858,AW858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W858,$W858=\"\"),OR(AY$7=$V858,AX858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W858,$W858=\"\"),OR(AZ$7=$V858,AY858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W858,$W858=\"\"),OR(BA$7=$V858,AZ858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W858,$W858=\"\"),OR(BB$7=$V858,BA858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W858,$W858=\"\"),OR(BC$7=$V858,BB858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W858,$W858=\"\"),OR(BD$7=$V858,BC858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W858,$W858=\"\"),OR(BE$7=$V858,BD858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W858,$W858=\"\"),OR(BF$7=$V858,BE858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W858,$W858=\"\"),OR(BG$7=$V858,BF858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W858,$W858=\"\"),OR(BH$7=$V858,BG858<>\" \")),$S858*$J858*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[852,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A859,1)),\"\",INDEX(Database[Project Name],A859,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A859,1)),\"\",INDEX(Database[Watershed],$A859,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A859,1)),\"\",INDEX(Database[BMP Type],$A859,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A859,1)),\"\",INDEX(Database[BMP Sub-type],$A859,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A859,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A859,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A859,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A859,1))","v":""},{"$f":"IF(H859=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G859,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H859=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G859,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H859=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G859,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A859,1)),\"\",INDEX(Database[BMP Size],$A859,1))","v":""},{"$f":"IF(B859=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G859,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A859,1)),\"\",INDEX(Database[Service Level],$A859,1))","v":""},{"$f":"IF(B859=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G859,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B859=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G859,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A859,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A859,1))","v":""},{"$f":"IF(B859=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G859,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A859,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A859,1))","v":""},"",{"$f":"IF(B859=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G859,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A859,1)),\"\",INDEX(Database[Comments (text)],$A859,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A859,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A859,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A859,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A859,1))","v":""},{"$f":"IF($X$7=$V859,$S$8*J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W859,$W859=\"\"),OR(Y$7=$V859,X859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W859,$W859=\"\"),OR(Z$7=$V859,Y859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W859,$W859=\"\"),OR(AA$7=$V859,Z859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W859,$W859=\"\"),OR(AB$7=$V859,AA859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W859,$W859=\"\"),OR(AC$7=$V859,AB859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W859,$W859=\"\"),OR(AD$7=$V859,AC859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W859,$W859=\"\"),OR(AE$7=$V859,AD859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W859,$W859=\"\"),OR(AF$7=$V859,AE859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W859,$W859=\"\"),OR(AG$7=$V859,AF859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W859,$W859=\"\"),OR(AH$7=$V859,AG859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W859,$W859=\"\"),OR(AI$7=$V859,AH859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W859,$W859=\"\"),OR(AJ$7=$V859,AI859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W859,$W859=\"\"),OR(AK$7=$V859,AJ859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W859,$W859=\"\"),OR(AL$7=$V859,AK859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W859,$W859=\"\"),OR(AM$7=$V859,AL859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W859,$W859=\"\"),OR(AN$7=$V859,AM859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W859,$W859=\"\"),OR(AO$7=$V859,AN859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W859,$W859=\"\"),OR(AP$7=$V859,AO859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W859,$W859=\"\"),OR(AQ$7=$V859,AP859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W859,$W859=\"\"),OR(AR$7=$V859,AQ859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W859,$W859=\"\"),OR(AS$7=$V859,AR859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W859,$W859=\"\"),OR(AT$7=$V859,AS859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W859,$W859=\"\"),OR(AU$7=$V859,AT859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W859,$W859=\"\"),OR(AV$7=$V859,AU859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W859,$W859=\"\"),OR(AW$7=$V859,AV859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W859,$W859=\"\"),OR(AX$7=$V859,AW859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W859,$W859=\"\"),OR(AY$7=$V859,AX859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W859,$W859=\"\"),OR(AZ$7=$V859,AY859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W859,$W859=\"\"),OR(BA$7=$V859,AZ859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W859,$W859=\"\"),OR(BB$7=$V859,BA859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W859,$W859=\"\"),OR(BC$7=$V859,BB859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W859,$W859=\"\"),OR(BD$7=$V859,BC859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W859,$W859=\"\"),OR(BE$7=$V859,BD859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W859,$W859=\"\"),OR(BF$7=$V859,BE859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W859,$W859=\"\"),OR(BG$7=$V859,BF859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W859,$W859=\"\"),OR(BH$7=$V859,BG859<>\" \")),$S859*$J859*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[853,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A860,1)),\"\",INDEX(Database[Project Name],A860,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A860,1)),\"\",INDEX(Database[Watershed],$A860,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A860,1)),\"\",INDEX(Database[BMP Type],$A860,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A860,1)),\"\",INDEX(Database[BMP Sub-type],$A860,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A860,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A860,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A860,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A860,1))","v":""},{"$f":"IF(H860=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G860,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H860=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G860,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H860=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G860,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A860,1)),\"\",INDEX(Database[BMP Size],$A860,1))","v":""},{"$f":"IF(B860=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G860,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A860,1)),\"\",INDEX(Database[Service Level],$A860,1))","v":""},{"$f":"IF(B860=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G860,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B860=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G860,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A860,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A860,1))","v":""},{"$f":"IF(B860=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G860,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A860,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A860,1))","v":""},"",{"$f":"IF(B860=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G860,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A860,1)),\"\",INDEX(Database[Comments (text)],$A860,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A860,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A860,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A860,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A860,1))","v":""},{"$f":"IF($X$7=$V860,$S$8*J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W860,$W860=\"\"),OR(Y$7=$V860,X860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W860,$W860=\"\"),OR(Z$7=$V860,Y860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W860,$W860=\"\"),OR(AA$7=$V860,Z860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W860,$W860=\"\"),OR(AB$7=$V860,AA860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W860,$W860=\"\"),OR(AC$7=$V860,AB860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W860,$W860=\"\"),OR(AD$7=$V860,AC860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W860,$W860=\"\"),OR(AE$7=$V860,AD860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W860,$W860=\"\"),OR(AF$7=$V860,AE860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W860,$W860=\"\"),OR(AG$7=$V860,AF860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W860,$W860=\"\"),OR(AH$7=$V860,AG860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W860,$W860=\"\"),OR(AI$7=$V860,AH860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W860,$W860=\"\"),OR(AJ$7=$V860,AI860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W860,$W860=\"\"),OR(AK$7=$V860,AJ860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W860,$W860=\"\"),OR(AL$7=$V860,AK860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W860,$W860=\"\"),OR(AM$7=$V860,AL860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W860,$W860=\"\"),OR(AN$7=$V860,AM860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W860,$W860=\"\"),OR(AO$7=$V860,AN860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W860,$W860=\"\"),OR(AP$7=$V860,AO860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W860,$W860=\"\"),OR(AQ$7=$V860,AP860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W860,$W860=\"\"),OR(AR$7=$V860,AQ860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W860,$W860=\"\"),OR(AS$7=$V860,AR860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W860,$W860=\"\"),OR(AT$7=$V860,AS860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W860,$W860=\"\"),OR(AU$7=$V860,AT860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W860,$W860=\"\"),OR(AV$7=$V860,AU860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W860,$W860=\"\"),OR(AW$7=$V860,AV860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W860,$W860=\"\"),OR(AX$7=$V860,AW860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W860,$W860=\"\"),OR(AY$7=$V860,AX860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W860,$W860=\"\"),OR(AZ$7=$V860,AY860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W860,$W860=\"\"),OR(BA$7=$V860,AZ860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W860,$W860=\"\"),OR(BB$7=$V860,BA860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W860,$W860=\"\"),OR(BC$7=$V860,BB860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W860,$W860=\"\"),OR(BD$7=$V860,BC860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W860,$W860=\"\"),OR(BE$7=$V860,BD860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W860,$W860=\"\"),OR(BF$7=$V860,BE860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W860,$W860=\"\"),OR(BG$7=$V860,BF860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W860,$W860=\"\"),OR(BH$7=$V860,BG860<>\" \")),$S860*$J860*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[854,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A861,1)),\"\",INDEX(Database[Project Name],A861,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A861,1)),\"\",INDEX(Database[Watershed],$A861,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A861,1)),\"\",INDEX(Database[BMP Type],$A861,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A861,1)),\"\",INDEX(Database[BMP Sub-type],$A861,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A861,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A861,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A861,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A861,1))","v":""},{"$f":"IF(H861=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G861,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H861=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G861,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H861=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G861,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A861,1)),\"\",INDEX(Database[BMP Size],$A861,1))","v":""},{"$f":"IF(B861=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G861,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A861,1)),\"\",INDEX(Database[Service Level],$A861,1))","v":""},{"$f":"IF(B861=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G861,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B861=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G861,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A861,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A861,1))","v":""},{"$f":"IF(B861=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G861,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A861,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A861,1))","v":""},"",{"$f":"IF(B861=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G861,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A861,1)),\"\",INDEX(Database[Comments (text)],$A861,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A861,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A861,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A861,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A861,1))","v":""},{"$f":"IF($X$7=$V861,$S$8*J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W861,$W861=\"\"),OR(Y$7=$V861,X861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W861,$W861=\"\"),OR(Z$7=$V861,Y861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W861,$W861=\"\"),OR(AA$7=$V861,Z861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W861,$W861=\"\"),OR(AB$7=$V861,AA861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W861,$W861=\"\"),OR(AC$7=$V861,AB861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W861,$W861=\"\"),OR(AD$7=$V861,AC861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W861,$W861=\"\"),OR(AE$7=$V861,AD861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W861,$W861=\"\"),OR(AF$7=$V861,AE861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W861,$W861=\"\"),OR(AG$7=$V861,AF861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W861,$W861=\"\"),OR(AH$7=$V861,AG861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W861,$W861=\"\"),OR(AI$7=$V861,AH861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W861,$W861=\"\"),OR(AJ$7=$V861,AI861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W861,$W861=\"\"),OR(AK$7=$V861,AJ861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W861,$W861=\"\"),OR(AL$7=$V861,AK861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W861,$W861=\"\"),OR(AM$7=$V861,AL861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W861,$W861=\"\"),OR(AN$7=$V861,AM861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W861,$W861=\"\"),OR(AO$7=$V861,AN861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W861,$W861=\"\"),OR(AP$7=$V861,AO861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W861,$W861=\"\"),OR(AQ$7=$V861,AP861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W861,$W861=\"\"),OR(AR$7=$V861,AQ861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W861,$W861=\"\"),OR(AS$7=$V861,AR861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W861,$W861=\"\"),OR(AT$7=$V861,AS861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W861,$W861=\"\"),OR(AU$7=$V861,AT861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W861,$W861=\"\"),OR(AV$7=$V861,AU861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W861,$W861=\"\"),OR(AW$7=$V861,AV861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W861,$W861=\"\"),OR(AX$7=$V861,AW861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W861,$W861=\"\"),OR(AY$7=$V861,AX861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W861,$W861=\"\"),OR(AZ$7=$V861,AY861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W861,$W861=\"\"),OR(BA$7=$V861,AZ861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W861,$W861=\"\"),OR(BB$7=$V861,BA861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W861,$W861=\"\"),OR(BC$7=$V861,BB861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W861,$W861=\"\"),OR(BD$7=$V861,BC861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W861,$W861=\"\"),OR(BE$7=$V861,BD861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W861,$W861=\"\"),OR(BF$7=$V861,BE861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W861,$W861=\"\"),OR(BG$7=$V861,BF861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W861,$W861=\"\"),OR(BH$7=$V861,BG861<>\" \")),$S861*$J861*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[855,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A862,1)),\"\",INDEX(Database[Project Name],A862,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A862,1)),\"\",INDEX(Database[Watershed],$A862,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A862,1)),\"\",INDEX(Database[BMP Type],$A862,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A862,1)),\"\",INDEX(Database[BMP Sub-type],$A862,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A862,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A862,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A862,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A862,1))","v":""},{"$f":"IF(H862=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G862,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H862=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G862,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H862=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G862,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A862,1)),\"\",INDEX(Database[BMP Size],$A862,1))","v":""},{"$f":"IF(B862=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G862,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A862,1)),\"\",INDEX(Database[Service Level],$A862,1))","v":""},{"$f":"IF(B862=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G862,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B862=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G862,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A862,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A862,1))","v":""},{"$f":"IF(B862=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G862,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A862,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A862,1))","v":""},"",{"$f":"IF(B862=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G862,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A862,1)),\"\",INDEX(Database[Comments (text)],$A862,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A862,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A862,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A862,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A862,1))","v":""},{"$f":"IF($X$7=$V862,$S$8*J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W862,$W862=\"\"),OR(Y$7=$V862,X862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W862,$W862=\"\"),OR(Z$7=$V862,Y862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W862,$W862=\"\"),OR(AA$7=$V862,Z862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W862,$W862=\"\"),OR(AB$7=$V862,AA862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W862,$W862=\"\"),OR(AC$7=$V862,AB862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W862,$W862=\"\"),OR(AD$7=$V862,AC862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W862,$W862=\"\"),OR(AE$7=$V862,AD862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W862,$W862=\"\"),OR(AF$7=$V862,AE862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W862,$W862=\"\"),OR(AG$7=$V862,AF862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W862,$W862=\"\"),OR(AH$7=$V862,AG862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W862,$W862=\"\"),OR(AI$7=$V862,AH862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W862,$W862=\"\"),OR(AJ$7=$V862,AI862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W862,$W862=\"\"),OR(AK$7=$V862,AJ862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W862,$W862=\"\"),OR(AL$7=$V862,AK862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W862,$W862=\"\"),OR(AM$7=$V862,AL862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W862,$W862=\"\"),OR(AN$7=$V862,AM862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W862,$W862=\"\"),OR(AO$7=$V862,AN862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W862,$W862=\"\"),OR(AP$7=$V862,AO862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W862,$W862=\"\"),OR(AQ$7=$V862,AP862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W862,$W862=\"\"),OR(AR$7=$V862,AQ862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W862,$W862=\"\"),OR(AS$7=$V862,AR862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W862,$W862=\"\"),OR(AT$7=$V862,AS862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W862,$W862=\"\"),OR(AU$7=$V862,AT862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W862,$W862=\"\"),OR(AV$7=$V862,AU862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W862,$W862=\"\"),OR(AW$7=$V862,AV862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W862,$W862=\"\"),OR(AX$7=$V862,AW862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W862,$W862=\"\"),OR(AY$7=$V862,AX862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W862,$W862=\"\"),OR(AZ$7=$V862,AY862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W862,$W862=\"\"),OR(BA$7=$V862,AZ862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W862,$W862=\"\"),OR(BB$7=$V862,BA862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W862,$W862=\"\"),OR(BC$7=$V862,BB862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W862,$W862=\"\"),OR(BD$7=$V862,BC862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W862,$W862=\"\"),OR(BE$7=$V862,BD862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W862,$W862=\"\"),OR(BF$7=$V862,BE862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W862,$W862=\"\"),OR(BG$7=$V862,BF862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W862,$W862=\"\"),OR(BH$7=$V862,BG862<>\" \")),$S862*$J862*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[856,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A863,1)),\"\",INDEX(Database[Project Name],A863,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A863,1)),\"\",INDEX(Database[Watershed],$A863,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A863,1)),\"\",INDEX(Database[BMP Type],$A863,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A863,1)),\"\",INDEX(Database[BMP Sub-type],$A863,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A863,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A863,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A863,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A863,1))","v":""},{"$f":"IF(H863=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G863,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H863=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G863,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H863=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G863,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A863,1)),\"\",INDEX(Database[BMP Size],$A863,1))","v":""},{"$f":"IF(B863=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G863,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A863,1)),\"\",INDEX(Database[Service Level],$A863,1))","v":""},{"$f":"IF(B863=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G863,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B863=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G863,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A863,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A863,1))","v":""},{"$f":"IF(B863=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G863,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A863,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A863,1))","v":""},"",{"$f":"IF(B863=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G863,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A863,1)),\"\",INDEX(Database[Comments (text)],$A863,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A863,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A863,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A863,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A863,1))","v":""},{"$f":"IF($X$7=$V863,$S$8*J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W863,$W863=\"\"),OR(Y$7=$V863,X863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W863,$W863=\"\"),OR(Z$7=$V863,Y863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W863,$W863=\"\"),OR(AA$7=$V863,Z863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W863,$W863=\"\"),OR(AB$7=$V863,AA863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W863,$W863=\"\"),OR(AC$7=$V863,AB863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W863,$W863=\"\"),OR(AD$7=$V863,AC863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W863,$W863=\"\"),OR(AE$7=$V863,AD863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W863,$W863=\"\"),OR(AF$7=$V863,AE863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W863,$W863=\"\"),OR(AG$7=$V863,AF863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W863,$W863=\"\"),OR(AH$7=$V863,AG863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W863,$W863=\"\"),OR(AI$7=$V863,AH863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W863,$W863=\"\"),OR(AJ$7=$V863,AI863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W863,$W863=\"\"),OR(AK$7=$V863,AJ863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W863,$W863=\"\"),OR(AL$7=$V863,AK863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W863,$W863=\"\"),OR(AM$7=$V863,AL863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W863,$W863=\"\"),OR(AN$7=$V863,AM863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W863,$W863=\"\"),OR(AO$7=$V863,AN863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W863,$W863=\"\"),OR(AP$7=$V863,AO863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W863,$W863=\"\"),OR(AQ$7=$V863,AP863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W863,$W863=\"\"),OR(AR$7=$V863,AQ863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W863,$W863=\"\"),OR(AS$7=$V863,AR863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W863,$W863=\"\"),OR(AT$7=$V863,AS863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W863,$W863=\"\"),OR(AU$7=$V863,AT863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W863,$W863=\"\"),OR(AV$7=$V863,AU863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W863,$W863=\"\"),OR(AW$7=$V863,AV863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W863,$W863=\"\"),OR(AX$7=$V863,AW863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W863,$W863=\"\"),OR(AY$7=$V863,AX863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W863,$W863=\"\"),OR(AZ$7=$V863,AY863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W863,$W863=\"\"),OR(BA$7=$V863,AZ863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W863,$W863=\"\"),OR(BB$7=$V863,BA863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W863,$W863=\"\"),OR(BC$7=$V863,BB863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W863,$W863=\"\"),OR(BD$7=$V863,BC863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W863,$W863=\"\"),OR(BE$7=$V863,BD863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W863,$W863=\"\"),OR(BF$7=$V863,BE863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W863,$W863=\"\"),OR(BG$7=$V863,BF863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W863,$W863=\"\"),OR(BH$7=$V863,BG863<>\" \")),$S863*$J863*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[857,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A864,1)),\"\",INDEX(Database[Project Name],A864,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A864,1)),\"\",INDEX(Database[Watershed],$A864,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A864,1)),\"\",INDEX(Database[BMP Type],$A864,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A864,1)),\"\",INDEX(Database[BMP Sub-type],$A864,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A864,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A864,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A864,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A864,1))","v":""},{"$f":"IF(H864=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G864,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H864=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G864,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H864=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G864,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A864,1)),\"\",INDEX(Database[BMP Size],$A864,1))","v":""},{"$f":"IF(B864=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G864,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A864,1)),\"\",INDEX(Database[Service Level],$A864,1))","v":""},{"$f":"IF(B864=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G864,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B864=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G864,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A864,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A864,1))","v":""},{"$f":"IF(B864=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G864,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A864,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A864,1))","v":""},"",{"$f":"IF(B864=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G864,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A864,1)),\"\",INDEX(Database[Comments (text)],$A864,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A864,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A864,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A864,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A864,1))","v":""},{"$f":"IF($X$7=$V864,$S$8*J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W864,$W864=\"\"),OR(Y$7=$V864,X864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W864,$W864=\"\"),OR(Z$7=$V864,Y864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W864,$W864=\"\"),OR(AA$7=$V864,Z864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W864,$W864=\"\"),OR(AB$7=$V864,AA864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W864,$W864=\"\"),OR(AC$7=$V864,AB864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W864,$W864=\"\"),OR(AD$7=$V864,AC864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W864,$W864=\"\"),OR(AE$7=$V864,AD864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W864,$W864=\"\"),OR(AF$7=$V864,AE864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W864,$W864=\"\"),OR(AG$7=$V864,AF864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W864,$W864=\"\"),OR(AH$7=$V864,AG864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W864,$W864=\"\"),OR(AI$7=$V864,AH864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W864,$W864=\"\"),OR(AJ$7=$V864,AI864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W864,$W864=\"\"),OR(AK$7=$V864,AJ864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W864,$W864=\"\"),OR(AL$7=$V864,AK864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W864,$W864=\"\"),OR(AM$7=$V864,AL864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W864,$W864=\"\"),OR(AN$7=$V864,AM864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W864,$W864=\"\"),OR(AO$7=$V864,AN864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W864,$W864=\"\"),OR(AP$7=$V864,AO864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W864,$W864=\"\"),OR(AQ$7=$V864,AP864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W864,$W864=\"\"),OR(AR$7=$V864,AQ864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W864,$W864=\"\"),OR(AS$7=$V864,AR864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W864,$W864=\"\"),OR(AT$7=$V864,AS864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W864,$W864=\"\"),OR(AU$7=$V864,AT864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W864,$W864=\"\"),OR(AV$7=$V864,AU864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W864,$W864=\"\"),OR(AW$7=$V864,AV864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W864,$W864=\"\"),OR(AX$7=$V864,AW864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W864,$W864=\"\"),OR(AY$7=$V864,AX864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W864,$W864=\"\"),OR(AZ$7=$V864,AY864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W864,$W864=\"\"),OR(BA$7=$V864,AZ864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W864,$W864=\"\"),OR(BB$7=$V864,BA864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W864,$W864=\"\"),OR(BC$7=$V864,BB864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W864,$W864=\"\"),OR(BD$7=$V864,BC864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W864,$W864=\"\"),OR(BE$7=$V864,BD864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W864,$W864=\"\"),OR(BF$7=$V864,BE864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W864,$W864=\"\"),OR(BG$7=$V864,BF864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W864,$W864=\"\"),OR(BH$7=$V864,BG864<>\" \")),$S864*$J864*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[858,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A865,1)),\"\",INDEX(Database[Project Name],A865,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A865,1)),\"\",INDEX(Database[Watershed],$A865,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A865,1)),\"\",INDEX(Database[BMP Type],$A865,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A865,1)),\"\",INDEX(Database[BMP Sub-type],$A865,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A865,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A865,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A865,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A865,1))","v":""},{"$f":"IF(H865=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G865,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H865=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G865,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H865=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G865,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A865,1)),\"\",INDEX(Database[BMP Size],$A865,1))","v":""},{"$f":"IF(B865=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G865,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A865,1)),\"\",INDEX(Database[Service Level],$A865,1))","v":""},{"$f":"IF(B865=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G865,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B865=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G865,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A865,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A865,1))","v":""},{"$f":"IF(B865=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G865,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A865,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A865,1))","v":""},"",{"$f":"IF(B865=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G865,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A865,1)),\"\",INDEX(Database[Comments (text)],$A865,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A865,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A865,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A865,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A865,1))","v":""},{"$f":"IF($X$7=$V865,$S$8*J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W865,$W865=\"\"),OR(Y$7=$V865,X865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W865,$W865=\"\"),OR(Z$7=$V865,Y865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W865,$W865=\"\"),OR(AA$7=$V865,Z865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W865,$W865=\"\"),OR(AB$7=$V865,AA865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W865,$W865=\"\"),OR(AC$7=$V865,AB865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W865,$W865=\"\"),OR(AD$7=$V865,AC865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W865,$W865=\"\"),OR(AE$7=$V865,AD865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W865,$W865=\"\"),OR(AF$7=$V865,AE865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W865,$W865=\"\"),OR(AG$7=$V865,AF865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W865,$W865=\"\"),OR(AH$7=$V865,AG865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W865,$W865=\"\"),OR(AI$7=$V865,AH865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W865,$W865=\"\"),OR(AJ$7=$V865,AI865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W865,$W865=\"\"),OR(AK$7=$V865,AJ865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W865,$W865=\"\"),OR(AL$7=$V865,AK865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W865,$W865=\"\"),OR(AM$7=$V865,AL865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W865,$W865=\"\"),OR(AN$7=$V865,AM865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W865,$W865=\"\"),OR(AO$7=$V865,AN865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W865,$W865=\"\"),OR(AP$7=$V865,AO865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W865,$W865=\"\"),OR(AQ$7=$V865,AP865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W865,$W865=\"\"),OR(AR$7=$V865,AQ865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W865,$W865=\"\"),OR(AS$7=$V865,AR865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W865,$W865=\"\"),OR(AT$7=$V865,AS865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W865,$W865=\"\"),OR(AU$7=$V865,AT865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W865,$W865=\"\"),OR(AV$7=$V865,AU865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W865,$W865=\"\"),OR(AW$7=$V865,AV865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W865,$W865=\"\"),OR(AX$7=$V865,AW865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W865,$W865=\"\"),OR(AY$7=$V865,AX865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W865,$W865=\"\"),OR(AZ$7=$V865,AY865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W865,$W865=\"\"),OR(BA$7=$V865,AZ865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W865,$W865=\"\"),OR(BB$7=$V865,BA865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W865,$W865=\"\"),OR(BC$7=$V865,BB865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W865,$W865=\"\"),OR(BD$7=$V865,BC865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W865,$W865=\"\"),OR(BE$7=$V865,BD865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W865,$W865=\"\"),OR(BF$7=$V865,BE865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W865,$W865=\"\"),OR(BG$7=$V865,BF865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W865,$W865=\"\"),OR(BH$7=$V865,BG865<>\" \")),$S865*$J865*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[859,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A866,1)),\"\",INDEX(Database[Project Name],A866,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A866,1)),\"\",INDEX(Database[Watershed],$A866,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A866,1)),\"\",INDEX(Database[BMP Type],$A866,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A866,1)),\"\",INDEX(Database[BMP Sub-type],$A866,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A866,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A866,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A866,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A866,1))","v":""},{"$f":"IF(H866=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G866,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H866=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G866,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H866=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G866,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A866,1)),\"\",INDEX(Database[BMP Size],$A866,1))","v":""},{"$f":"IF(B866=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G866,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A866,1)),\"\",INDEX(Database[Service Level],$A866,1))","v":""},{"$f":"IF(B866=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G866,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B866=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G866,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A866,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A866,1))","v":""},{"$f":"IF(B866=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G866,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A866,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A866,1))","v":""},"",{"$f":"IF(B866=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G866,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A866,1)),\"\",INDEX(Database[Comments (text)],$A866,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A866,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A866,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A866,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A866,1))","v":""},{"$f":"IF($X$7=$V866,$S$8*J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W866,$W866=\"\"),OR(Y$7=$V866,X866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W866,$W866=\"\"),OR(Z$7=$V866,Y866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W866,$W866=\"\"),OR(AA$7=$V866,Z866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W866,$W866=\"\"),OR(AB$7=$V866,AA866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W866,$W866=\"\"),OR(AC$7=$V866,AB866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W866,$W866=\"\"),OR(AD$7=$V866,AC866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W866,$W866=\"\"),OR(AE$7=$V866,AD866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W866,$W866=\"\"),OR(AF$7=$V866,AE866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W866,$W866=\"\"),OR(AG$7=$V866,AF866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W866,$W866=\"\"),OR(AH$7=$V866,AG866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W866,$W866=\"\"),OR(AI$7=$V866,AH866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W866,$W866=\"\"),OR(AJ$7=$V866,AI866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W866,$W866=\"\"),OR(AK$7=$V866,AJ866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W866,$W866=\"\"),OR(AL$7=$V866,AK866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W866,$W866=\"\"),OR(AM$7=$V866,AL866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W866,$W866=\"\"),OR(AN$7=$V866,AM866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W866,$W866=\"\"),OR(AO$7=$V866,AN866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W866,$W866=\"\"),OR(AP$7=$V866,AO866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W866,$W866=\"\"),OR(AQ$7=$V866,AP866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W866,$W866=\"\"),OR(AR$7=$V866,AQ866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W866,$W866=\"\"),OR(AS$7=$V866,AR866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W866,$W866=\"\"),OR(AT$7=$V866,AS866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W866,$W866=\"\"),OR(AU$7=$V866,AT866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W866,$W866=\"\"),OR(AV$7=$V866,AU866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W866,$W866=\"\"),OR(AW$7=$V866,AV866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W866,$W866=\"\"),OR(AX$7=$V866,AW866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W866,$W866=\"\"),OR(AY$7=$V866,AX866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W866,$W866=\"\"),OR(AZ$7=$V866,AY866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W866,$W866=\"\"),OR(BA$7=$V866,AZ866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W866,$W866=\"\"),OR(BB$7=$V866,BA866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W866,$W866=\"\"),OR(BC$7=$V866,BB866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W866,$W866=\"\"),OR(BD$7=$V866,BC866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W866,$W866=\"\"),OR(BE$7=$V866,BD866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W866,$W866=\"\"),OR(BF$7=$V866,BE866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W866,$W866=\"\"),OR(BG$7=$V866,BF866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W866,$W866=\"\"),OR(BH$7=$V866,BG866<>\" \")),$S866*$J866*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[860,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A867,1)),\"\",INDEX(Database[Project Name],A867,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A867,1)),\"\",INDEX(Database[Watershed],$A867,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A867,1)),\"\",INDEX(Database[BMP Type],$A867,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A867,1)),\"\",INDEX(Database[BMP Sub-type],$A867,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A867,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A867,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A867,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A867,1))","v":""},{"$f":"IF(H867=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G867,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H867=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G867,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H867=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G867,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A867,1)),\"\",INDEX(Database[BMP Size],$A867,1))","v":""},{"$f":"IF(B867=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G867,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A867,1)),\"\",INDEX(Database[Service Level],$A867,1))","v":""},{"$f":"IF(B867=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G867,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B867=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G867,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A867,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A867,1))","v":""},{"$f":"IF(B867=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G867,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A867,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A867,1))","v":""},"",{"$f":"IF(B867=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G867,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A867,1)),\"\",INDEX(Database[Comments (text)],$A867,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A867,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A867,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A867,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A867,1))","v":""},{"$f":"IF($X$7=$V867,$S$8*J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W867,$W867=\"\"),OR(Y$7=$V867,X867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W867,$W867=\"\"),OR(Z$7=$V867,Y867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W867,$W867=\"\"),OR(AA$7=$V867,Z867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W867,$W867=\"\"),OR(AB$7=$V867,AA867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W867,$W867=\"\"),OR(AC$7=$V867,AB867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W867,$W867=\"\"),OR(AD$7=$V867,AC867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W867,$W867=\"\"),OR(AE$7=$V867,AD867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W867,$W867=\"\"),OR(AF$7=$V867,AE867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W867,$W867=\"\"),OR(AG$7=$V867,AF867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W867,$W867=\"\"),OR(AH$7=$V867,AG867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W867,$W867=\"\"),OR(AI$7=$V867,AH867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W867,$W867=\"\"),OR(AJ$7=$V867,AI867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W867,$W867=\"\"),OR(AK$7=$V867,AJ867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W867,$W867=\"\"),OR(AL$7=$V867,AK867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W867,$W867=\"\"),OR(AM$7=$V867,AL867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W867,$W867=\"\"),OR(AN$7=$V867,AM867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W867,$W867=\"\"),OR(AO$7=$V867,AN867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W867,$W867=\"\"),OR(AP$7=$V867,AO867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W867,$W867=\"\"),OR(AQ$7=$V867,AP867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W867,$W867=\"\"),OR(AR$7=$V867,AQ867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W867,$W867=\"\"),OR(AS$7=$V867,AR867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W867,$W867=\"\"),OR(AT$7=$V867,AS867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W867,$W867=\"\"),OR(AU$7=$V867,AT867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W867,$W867=\"\"),OR(AV$7=$V867,AU867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W867,$W867=\"\"),OR(AW$7=$V867,AV867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W867,$W867=\"\"),OR(AX$7=$V867,AW867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W867,$W867=\"\"),OR(AY$7=$V867,AX867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W867,$W867=\"\"),OR(AZ$7=$V867,AY867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W867,$W867=\"\"),OR(BA$7=$V867,AZ867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W867,$W867=\"\"),OR(BB$7=$V867,BA867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W867,$W867=\"\"),OR(BC$7=$V867,BB867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W867,$W867=\"\"),OR(BD$7=$V867,BC867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W867,$W867=\"\"),OR(BE$7=$V867,BD867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W867,$W867=\"\"),OR(BF$7=$V867,BE867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W867,$W867=\"\"),OR(BG$7=$V867,BF867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W867,$W867=\"\"),OR(BH$7=$V867,BG867<>\" \")),$S867*$J867*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[861,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A868,1)),\"\",INDEX(Database[Project Name],A868,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A868,1)),\"\",INDEX(Database[Watershed],$A868,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A868,1)),\"\",INDEX(Database[BMP Type],$A868,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A868,1)),\"\",INDEX(Database[BMP Sub-type],$A868,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A868,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A868,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A868,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A868,1))","v":""},{"$f":"IF(H868=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G868,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H868=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G868,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H868=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G868,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A868,1)),\"\",INDEX(Database[BMP Size],$A868,1))","v":""},{"$f":"IF(B868=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G868,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A868,1)),\"\",INDEX(Database[Service Level],$A868,1))","v":""},{"$f":"IF(B868=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G868,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B868=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G868,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A868,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A868,1))","v":""},{"$f":"IF(B868=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G868,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A868,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A868,1))","v":""},"",{"$f":"IF(B868=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G868,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A868,1)),\"\",INDEX(Database[Comments (text)],$A868,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A868,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A868,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A868,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A868,1))","v":""},{"$f":"IF($X$7=$V868,$S$8*J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W868,$W868=\"\"),OR(Y$7=$V868,X868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W868,$W868=\"\"),OR(Z$7=$V868,Y868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W868,$W868=\"\"),OR(AA$7=$V868,Z868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W868,$W868=\"\"),OR(AB$7=$V868,AA868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W868,$W868=\"\"),OR(AC$7=$V868,AB868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W868,$W868=\"\"),OR(AD$7=$V868,AC868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W868,$W868=\"\"),OR(AE$7=$V868,AD868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W868,$W868=\"\"),OR(AF$7=$V868,AE868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W868,$W868=\"\"),OR(AG$7=$V868,AF868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W868,$W868=\"\"),OR(AH$7=$V868,AG868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W868,$W868=\"\"),OR(AI$7=$V868,AH868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W868,$W868=\"\"),OR(AJ$7=$V868,AI868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W868,$W868=\"\"),OR(AK$7=$V868,AJ868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W868,$W868=\"\"),OR(AL$7=$V868,AK868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W868,$W868=\"\"),OR(AM$7=$V868,AL868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W868,$W868=\"\"),OR(AN$7=$V868,AM868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W868,$W868=\"\"),OR(AO$7=$V868,AN868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W868,$W868=\"\"),OR(AP$7=$V868,AO868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W868,$W868=\"\"),OR(AQ$7=$V868,AP868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W868,$W868=\"\"),OR(AR$7=$V868,AQ868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W868,$W868=\"\"),OR(AS$7=$V868,AR868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W868,$W868=\"\"),OR(AT$7=$V868,AS868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W868,$W868=\"\"),OR(AU$7=$V868,AT868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W868,$W868=\"\"),OR(AV$7=$V868,AU868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W868,$W868=\"\"),OR(AW$7=$V868,AV868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W868,$W868=\"\"),OR(AX$7=$V868,AW868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W868,$W868=\"\"),OR(AY$7=$V868,AX868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W868,$W868=\"\"),OR(AZ$7=$V868,AY868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W868,$W868=\"\"),OR(BA$7=$V868,AZ868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W868,$W868=\"\"),OR(BB$7=$V868,BA868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W868,$W868=\"\"),OR(BC$7=$V868,BB868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W868,$W868=\"\"),OR(BD$7=$V868,BC868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W868,$W868=\"\"),OR(BE$7=$V868,BD868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W868,$W868=\"\"),OR(BF$7=$V868,BE868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W868,$W868=\"\"),OR(BG$7=$V868,BF868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W868,$W868=\"\"),OR(BH$7=$V868,BG868<>\" \")),$S868*$J868*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[862,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A869,1)),\"\",INDEX(Database[Project Name],A869,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A869,1)),\"\",INDEX(Database[Watershed],$A869,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A869,1)),\"\",INDEX(Database[BMP Type],$A869,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A869,1)),\"\",INDEX(Database[BMP Sub-type],$A869,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A869,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A869,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A869,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A869,1))","v":""},{"$f":"IF(H869=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G869,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H869=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G869,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H869=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G869,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A869,1)),\"\",INDEX(Database[BMP Size],$A869,1))","v":""},{"$f":"IF(B869=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G869,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A869,1)),\"\",INDEX(Database[Service Level],$A869,1))","v":""},{"$f":"IF(B869=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G869,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B869=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G869,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A869,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A869,1))","v":""},{"$f":"IF(B869=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G869,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A869,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A869,1))","v":""},"",{"$f":"IF(B869=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G869,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A869,1)),\"\",INDEX(Database[Comments (text)],$A869,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A869,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A869,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A869,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A869,1))","v":""},{"$f":"IF($X$7=$V869,$S$8*J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W869,$W869=\"\"),OR(Y$7=$V869,X869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W869,$W869=\"\"),OR(Z$7=$V869,Y869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W869,$W869=\"\"),OR(AA$7=$V869,Z869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W869,$W869=\"\"),OR(AB$7=$V869,AA869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W869,$W869=\"\"),OR(AC$7=$V869,AB869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W869,$W869=\"\"),OR(AD$7=$V869,AC869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W869,$W869=\"\"),OR(AE$7=$V869,AD869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W869,$W869=\"\"),OR(AF$7=$V869,AE869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W869,$W869=\"\"),OR(AG$7=$V869,AF869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W869,$W869=\"\"),OR(AH$7=$V869,AG869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W869,$W869=\"\"),OR(AI$7=$V869,AH869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W869,$W869=\"\"),OR(AJ$7=$V869,AI869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W869,$W869=\"\"),OR(AK$7=$V869,AJ869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W869,$W869=\"\"),OR(AL$7=$V869,AK869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W869,$W869=\"\"),OR(AM$7=$V869,AL869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W869,$W869=\"\"),OR(AN$7=$V869,AM869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W869,$W869=\"\"),OR(AO$7=$V869,AN869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W869,$W869=\"\"),OR(AP$7=$V869,AO869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W869,$W869=\"\"),OR(AQ$7=$V869,AP869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W869,$W869=\"\"),OR(AR$7=$V869,AQ869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W869,$W869=\"\"),OR(AS$7=$V869,AR869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W869,$W869=\"\"),OR(AT$7=$V869,AS869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W869,$W869=\"\"),OR(AU$7=$V869,AT869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W869,$W869=\"\"),OR(AV$7=$V869,AU869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W869,$W869=\"\"),OR(AW$7=$V869,AV869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W869,$W869=\"\"),OR(AX$7=$V869,AW869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W869,$W869=\"\"),OR(AY$7=$V869,AX869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W869,$W869=\"\"),OR(AZ$7=$V869,AY869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W869,$W869=\"\"),OR(BA$7=$V869,AZ869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W869,$W869=\"\"),OR(BB$7=$V869,BA869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W869,$W869=\"\"),OR(BC$7=$V869,BB869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W869,$W869=\"\"),OR(BD$7=$V869,BC869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W869,$W869=\"\"),OR(BE$7=$V869,BD869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W869,$W869=\"\"),OR(BF$7=$V869,BE869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W869,$W869=\"\"),OR(BG$7=$V869,BF869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W869,$W869=\"\"),OR(BH$7=$V869,BG869<>\" \")),$S869*$J869*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[863,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A870,1)),\"\",INDEX(Database[Project Name],A870,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A870,1)),\"\",INDEX(Database[Watershed],$A870,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A870,1)),\"\",INDEX(Database[BMP Type],$A870,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A870,1)),\"\",INDEX(Database[BMP Sub-type],$A870,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A870,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A870,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A870,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A870,1))","v":""},{"$f":"IF(H870=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G870,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H870=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G870,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H870=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G870,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A870,1)),\"\",INDEX(Database[BMP Size],$A870,1))","v":""},{"$f":"IF(B870=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G870,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A870,1)),\"\",INDEX(Database[Service Level],$A870,1))","v":""},{"$f":"IF(B870=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G870,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B870=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G870,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A870,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A870,1))","v":""},{"$f":"IF(B870=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G870,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A870,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A870,1))","v":""},"",{"$f":"IF(B870=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G870,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A870,1)),\"\",INDEX(Database[Comments (text)],$A870,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A870,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A870,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A870,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A870,1))","v":""},{"$f":"IF($X$7=$V870,$S$8*J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W870,$W870=\"\"),OR(Y$7=$V870,X870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W870,$W870=\"\"),OR(Z$7=$V870,Y870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W870,$W870=\"\"),OR(AA$7=$V870,Z870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W870,$W870=\"\"),OR(AB$7=$V870,AA870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W870,$W870=\"\"),OR(AC$7=$V870,AB870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W870,$W870=\"\"),OR(AD$7=$V870,AC870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W870,$W870=\"\"),OR(AE$7=$V870,AD870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W870,$W870=\"\"),OR(AF$7=$V870,AE870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W870,$W870=\"\"),OR(AG$7=$V870,AF870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W870,$W870=\"\"),OR(AH$7=$V870,AG870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W870,$W870=\"\"),OR(AI$7=$V870,AH870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W870,$W870=\"\"),OR(AJ$7=$V870,AI870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W870,$W870=\"\"),OR(AK$7=$V870,AJ870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W870,$W870=\"\"),OR(AL$7=$V870,AK870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W870,$W870=\"\"),OR(AM$7=$V870,AL870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W870,$W870=\"\"),OR(AN$7=$V870,AM870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W870,$W870=\"\"),OR(AO$7=$V870,AN870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W870,$W870=\"\"),OR(AP$7=$V870,AO870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W870,$W870=\"\"),OR(AQ$7=$V870,AP870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W870,$W870=\"\"),OR(AR$7=$V870,AQ870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W870,$W870=\"\"),OR(AS$7=$V870,AR870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W870,$W870=\"\"),OR(AT$7=$V870,AS870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W870,$W870=\"\"),OR(AU$7=$V870,AT870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W870,$W870=\"\"),OR(AV$7=$V870,AU870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W870,$W870=\"\"),OR(AW$7=$V870,AV870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W870,$W870=\"\"),OR(AX$7=$V870,AW870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W870,$W870=\"\"),OR(AY$7=$V870,AX870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W870,$W870=\"\"),OR(AZ$7=$V870,AY870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W870,$W870=\"\"),OR(BA$7=$V870,AZ870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W870,$W870=\"\"),OR(BB$7=$V870,BA870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W870,$W870=\"\"),OR(BC$7=$V870,BB870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W870,$W870=\"\"),OR(BD$7=$V870,BC870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W870,$W870=\"\"),OR(BE$7=$V870,BD870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W870,$W870=\"\"),OR(BF$7=$V870,BE870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W870,$W870=\"\"),OR(BG$7=$V870,BF870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W870,$W870=\"\"),OR(BH$7=$V870,BG870<>\" \")),$S870*$J870*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[864,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A871,1)),\"\",INDEX(Database[Project Name],A871,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A871,1)),\"\",INDEX(Database[Watershed],$A871,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A871,1)),\"\",INDEX(Database[BMP Type],$A871,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A871,1)),\"\",INDEX(Database[BMP Sub-type],$A871,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A871,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A871,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A871,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A871,1))","v":""},{"$f":"IF(H871=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G871,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H871=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G871,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H871=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G871,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A871,1)),\"\",INDEX(Database[BMP Size],$A871,1))","v":""},{"$f":"IF(B871=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G871,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A871,1)),\"\",INDEX(Database[Service Level],$A871,1))","v":""},{"$f":"IF(B871=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G871,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B871=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G871,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A871,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A871,1))","v":""},{"$f":"IF(B871=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G871,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A871,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A871,1))","v":""},"",{"$f":"IF(B871=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G871,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A871,1)),\"\",INDEX(Database[Comments (text)],$A871,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A871,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A871,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A871,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A871,1))","v":""},{"$f":"IF($X$7=$V871,$S$8*J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W871,$W871=\"\"),OR(Y$7=$V871,X871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W871,$W871=\"\"),OR(Z$7=$V871,Y871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W871,$W871=\"\"),OR(AA$7=$V871,Z871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W871,$W871=\"\"),OR(AB$7=$V871,AA871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W871,$W871=\"\"),OR(AC$7=$V871,AB871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W871,$W871=\"\"),OR(AD$7=$V871,AC871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W871,$W871=\"\"),OR(AE$7=$V871,AD871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W871,$W871=\"\"),OR(AF$7=$V871,AE871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W871,$W871=\"\"),OR(AG$7=$V871,AF871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W871,$W871=\"\"),OR(AH$7=$V871,AG871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W871,$W871=\"\"),OR(AI$7=$V871,AH871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W871,$W871=\"\"),OR(AJ$7=$V871,AI871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W871,$W871=\"\"),OR(AK$7=$V871,AJ871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W871,$W871=\"\"),OR(AL$7=$V871,AK871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W871,$W871=\"\"),OR(AM$7=$V871,AL871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W871,$W871=\"\"),OR(AN$7=$V871,AM871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W871,$W871=\"\"),OR(AO$7=$V871,AN871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W871,$W871=\"\"),OR(AP$7=$V871,AO871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W871,$W871=\"\"),OR(AQ$7=$V871,AP871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W871,$W871=\"\"),OR(AR$7=$V871,AQ871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W871,$W871=\"\"),OR(AS$7=$V871,AR871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W871,$W871=\"\"),OR(AT$7=$V871,AS871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W871,$W871=\"\"),OR(AU$7=$V871,AT871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W871,$W871=\"\"),OR(AV$7=$V871,AU871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W871,$W871=\"\"),OR(AW$7=$V871,AV871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W871,$W871=\"\"),OR(AX$7=$V871,AW871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W871,$W871=\"\"),OR(AY$7=$V871,AX871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W871,$W871=\"\"),OR(AZ$7=$V871,AY871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W871,$W871=\"\"),OR(BA$7=$V871,AZ871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W871,$W871=\"\"),OR(BB$7=$V871,BA871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W871,$W871=\"\"),OR(BC$7=$V871,BB871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W871,$W871=\"\"),OR(BD$7=$V871,BC871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W871,$W871=\"\"),OR(BE$7=$V871,BD871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W871,$W871=\"\"),OR(BF$7=$V871,BE871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W871,$W871=\"\"),OR(BG$7=$V871,BF871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W871,$W871=\"\"),OR(BH$7=$V871,BG871<>\" \")),$S871*$J871*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[865,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A872,1)),\"\",INDEX(Database[Project Name],A872,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A872,1)),\"\",INDEX(Database[Watershed],$A872,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A872,1)),\"\",INDEX(Database[BMP Type],$A872,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A872,1)),\"\",INDEX(Database[BMP Sub-type],$A872,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A872,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A872,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A872,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A872,1))","v":""},{"$f":"IF(H872=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G872,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H872=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G872,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H872=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G872,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A872,1)),\"\",INDEX(Database[BMP Size],$A872,1))","v":""},{"$f":"IF(B872=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G872,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A872,1)),\"\",INDEX(Database[Service Level],$A872,1))","v":""},{"$f":"IF(B872=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G872,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B872=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G872,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A872,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A872,1))","v":""},{"$f":"IF(B872=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G872,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A872,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A872,1))","v":""},"",{"$f":"IF(B872=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G872,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A872,1)),\"\",INDEX(Database[Comments (text)],$A872,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A872,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A872,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A872,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A872,1))","v":""},{"$f":"IF($X$7=$V872,$S$8*J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W872,$W872=\"\"),OR(Y$7=$V872,X872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W872,$W872=\"\"),OR(Z$7=$V872,Y872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W872,$W872=\"\"),OR(AA$7=$V872,Z872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W872,$W872=\"\"),OR(AB$7=$V872,AA872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W872,$W872=\"\"),OR(AC$7=$V872,AB872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W872,$W872=\"\"),OR(AD$7=$V872,AC872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W872,$W872=\"\"),OR(AE$7=$V872,AD872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W872,$W872=\"\"),OR(AF$7=$V872,AE872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W872,$W872=\"\"),OR(AG$7=$V872,AF872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W872,$W872=\"\"),OR(AH$7=$V872,AG872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W872,$W872=\"\"),OR(AI$7=$V872,AH872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W872,$W872=\"\"),OR(AJ$7=$V872,AI872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W872,$W872=\"\"),OR(AK$7=$V872,AJ872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W872,$W872=\"\"),OR(AL$7=$V872,AK872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W872,$W872=\"\"),OR(AM$7=$V872,AL872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W872,$W872=\"\"),OR(AN$7=$V872,AM872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W872,$W872=\"\"),OR(AO$7=$V872,AN872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W872,$W872=\"\"),OR(AP$7=$V872,AO872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W872,$W872=\"\"),OR(AQ$7=$V872,AP872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W872,$W872=\"\"),OR(AR$7=$V872,AQ872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W872,$W872=\"\"),OR(AS$7=$V872,AR872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W872,$W872=\"\"),OR(AT$7=$V872,AS872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W872,$W872=\"\"),OR(AU$7=$V872,AT872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W872,$W872=\"\"),OR(AV$7=$V872,AU872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W872,$W872=\"\"),OR(AW$7=$V872,AV872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W872,$W872=\"\"),OR(AX$7=$V872,AW872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W872,$W872=\"\"),OR(AY$7=$V872,AX872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W872,$W872=\"\"),OR(AZ$7=$V872,AY872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W872,$W872=\"\"),OR(BA$7=$V872,AZ872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W872,$W872=\"\"),OR(BB$7=$V872,BA872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W872,$W872=\"\"),OR(BC$7=$V872,BB872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W872,$W872=\"\"),OR(BD$7=$V872,BC872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W872,$W872=\"\"),OR(BE$7=$V872,BD872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W872,$W872=\"\"),OR(BF$7=$V872,BE872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W872,$W872=\"\"),OR(BG$7=$V872,BF872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W872,$W872=\"\"),OR(BH$7=$V872,BG872<>\" \")),$S872*$J872*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[866,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A873,1)),\"\",INDEX(Database[Project Name],A873,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A873,1)),\"\",INDEX(Database[Watershed],$A873,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A873,1)),\"\",INDEX(Database[BMP Type],$A873,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A873,1)),\"\",INDEX(Database[BMP Sub-type],$A873,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A873,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A873,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A873,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A873,1))","v":""},{"$f":"IF(H873=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G873,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H873=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G873,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H873=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G873,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A873,1)),\"\",INDEX(Database[BMP Size],$A873,1))","v":""},{"$f":"IF(B873=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G873,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A873,1)),\"\",INDEX(Database[Service Level],$A873,1))","v":""},{"$f":"IF(B873=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G873,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B873=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G873,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A873,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A873,1))","v":""},{"$f":"IF(B873=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G873,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A873,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A873,1))","v":""},"",{"$f":"IF(B873=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G873,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A873,1)),\"\",INDEX(Database[Comments (text)],$A873,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A873,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A873,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A873,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A873,1))","v":""},{"$f":"IF($X$7=$V873,$S$8*J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W873,$W873=\"\"),OR(Y$7=$V873,X873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W873,$W873=\"\"),OR(Z$7=$V873,Y873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W873,$W873=\"\"),OR(AA$7=$V873,Z873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W873,$W873=\"\"),OR(AB$7=$V873,AA873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W873,$W873=\"\"),OR(AC$7=$V873,AB873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W873,$W873=\"\"),OR(AD$7=$V873,AC873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W873,$W873=\"\"),OR(AE$7=$V873,AD873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W873,$W873=\"\"),OR(AF$7=$V873,AE873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W873,$W873=\"\"),OR(AG$7=$V873,AF873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W873,$W873=\"\"),OR(AH$7=$V873,AG873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W873,$W873=\"\"),OR(AI$7=$V873,AH873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W873,$W873=\"\"),OR(AJ$7=$V873,AI873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W873,$W873=\"\"),OR(AK$7=$V873,AJ873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W873,$W873=\"\"),OR(AL$7=$V873,AK873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W873,$W873=\"\"),OR(AM$7=$V873,AL873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W873,$W873=\"\"),OR(AN$7=$V873,AM873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W873,$W873=\"\"),OR(AO$7=$V873,AN873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W873,$W873=\"\"),OR(AP$7=$V873,AO873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W873,$W873=\"\"),OR(AQ$7=$V873,AP873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W873,$W873=\"\"),OR(AR$7=$V873,AQ873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W873,$W873=\"\"),OR(AS$7=$V873,AR873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W873,$W873=\"\"),OR(AT$7=$V873,AS873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W873,$W873=\"\"),OR(AU$7=$V873,AT873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W873,$W873=\"\"),OR(AV$7=$V873,AU873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W873,$W873=\"\"),OR(AW$7=$V873,AV873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W873,$W873=\"\"),OR(AX$7=$V873,AW873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W873,$W873=\"\"),OR(AY$7=$V873,AX873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W873,$W873=\"\"),OR(AZ$7=$V873,AY873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W873,$W873=\"\"),OR(BA$7=$V873,AZ873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W873,$W873=\"\"),OR(BB$7=$V873,BA873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W873,$W873=\"\"),OR(BC$7=$V873,BB873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W873,$W873=\"\"),OR(BD$7=$V873,BC873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W873,$W873=\"\"),OR(BE$7=$V873,BD873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W873,$W873=\"\"),OR(BF$7=$V873,BE873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W873,$W873=\"\"),OR(BG$7=$V873,BF873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W873,$W873=\"\"),OR(BH$7=$V873,BG873<>\" \")),$S873*$J873*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[867,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A874,1)),\"\",INDEX(Database[Project Name],A874,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A874,1)),\"\",INDEX(Database[Watershed],$A874,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A874,1)),\"\",INDEX(Database[BMP Type],$A874,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A874,1)),\"\",INDEX(Database[BMP Sub-type],$A874,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A874,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A874,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A874,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A874,1))","v":""},{"$f":"IF(H874=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G874,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H874=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G874,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H874=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G874,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A874,1)),\"\",INDEX(Database[BMP Size],$A874,1))","v":""},{"$f":"IF(B874=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G874,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A874,1)),\"\",INDEX(Database[Service Level],$A874,1))","v":""},{"$f":"IF(B874=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G874,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B874=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G874,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A874,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A874,1))","v":""},{"$f":"IF(B874=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G874,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A874,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A874,1))","v":""},"",{"$f":"IF(B874=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G874,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A874,1)),\"\",INDEX(Database[Comments (text)],$A874,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A874,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A874,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A874,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A874,1))","v":""},{"$f":"IF($X$7=$V874,$S$8*J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W874,$W874=\"\"),OR(Y$7=$V874,X874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W874,$W874=\"\"),OR(Z$7=$V874,Y874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W874,$W874=\"\"),OR(AA$7=$V874,Z874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W874,$W874=\"\"),OR(AB$7=$V874,AA874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W874,$W874=\"\"),OR(AC$7=$V874,AB874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W874,$W874=\"\"),OR(AD$7=$V874,AC874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W874,$W874=\"\"),OR(AE$7=$V874,AD874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W874,$W874=\"\"),OR(AF$7=$V874,AE874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W874,$W874=\"\"),OR(AG$7=$V874,AF874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W874,$W874=\"\"),OR(AH$7=$V874,AG874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W874,$W874=\"\"),OR(AI$7=$V874,AH874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W874,$W874=\"\"),OR(AJ$7=$V874,AI874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W874,$W874=\"\"),OR(AK$7=$V874,AJ874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W874,$W874=\"\"),OR(AL$7=$V874,AK874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W874,$W874=\"\"),OR(AM$7=$V874,AL874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W874,$W874=\"\"),OR(AN$7=$V874,AM874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W874,$W874=\"\"),OR(AO$7=$V874,AN874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W874,$W874=\"\"),OR(AP$7=$V874,AO874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W874,$W874=\"\"),OR(AQ$7=$V874,AP874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W874,$W874=\"\"),OR(AR$7=$V874,AQ874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W874,$W874=\"\"),OR(AS$7=$V874,AR874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W874,$W874=\"\"),OR(AT$7=$V874,AS874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W874,$W874=\"\"),OR(AU$7=$V874,AT874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W874,$W874=\"\"),OR(AV$7=$V874,AU874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W874,$W874=\"\"),OR(AW$7=$V874,AV874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W874,$W874=\"\"),OR(AX$7=$V874,AW874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W874,$W874=\"\"),OR(AY$7=$V874,AX874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W874,$W874=\"\"),OR(AZ$7=$V874,AY874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W874,$W874=\"\"),OR(BA$7=$V874,AZ874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W874,$W874=\"\"),OR(BB$7=$V874,BA874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W874,$W874=\"\"),OR(BC$7=$V874,BB874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W874,$W874=\"\"),OR(BD$7=$V874,BC874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W874,$W874=\"\"),OR(BE$7=$V874,BD874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W874,$W874=\"\"),OR(BF$7=$V874,BE874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W874,$W874=\"\"),OR(BG$7=$V874,BF874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W874,$W874=\"\"),OR(BH$7=$V874,BG874<>\" \")),$S874*$J874*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[868,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A875,1)),\"\",INDEX(Database[Project Name],A875,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A875,1)),\"\",INDEX(Database[Watershed],$A875,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A875,1)),\"\",INDEX(Database[BMP Type],$A875,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A875,1)),\"\",INDEX(Database[BMP Sub-type],$A875,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A875,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A875,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A875,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A875,1))","v":""},{"$f":"IF(H875=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G875,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H875=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G875,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H875=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G875,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A875,1)),\"\",INDEX(Database[BMP Size],$A875,1))","v":""},{"$f":"IF(B875=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G875,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A875,1)),\"\",INDEX(Database[Service Level],$A875,1))","v":""},{"$f":"IF(B875=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G875,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B875=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G875,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A875,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A875,1))","v":""},{"$f":"IF(B875=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G875,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A875,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A875,1))","v":""},"",{"$f":"IF(B875=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G875,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A875,1)),\"\",INDEX(Database[Comments (text)],$A875,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A875,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A875,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A875,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A875,1))","v":""},{"$f":"IF($X$7=$V875,$S$8*J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W875,$W875=\"\"),OR(Y$7=$V875,X875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W875,$W875=\"\"),OR(Z$7=$V875,Y875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W875,$W875=\"\"),OR(AA$7=$V875,Z875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W875,$W875=\"\"),OR(AB$7=$V875,AA875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W875,$W875=\"\"),OR(AC$7=$V875,AB875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W875,$W875=\"\"),OR(AD$7=$V875,AC875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W875,$W875=\"\"),OR(AE$7=$V875,AD875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W875,$W875=\"\"),OR(AF$7=$V875,AE875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W875,$W875=\"\"),OR(AG$7=$V875,AF875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W875,$W875=\"\"),OR(AH$7=$V875,AG875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W875,$W875=\"\"),OR(AI$7=$V875,AH875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W875,$W875=\"\"),OR(AJ$7=$V875,AI875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W875,$W875=\"\"),OR(AK$7=$V875,AJ875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W875,$W875=\"\"),OR(AL$7=$V875,AK875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W875,$W875=\"\"),OR(AM$7=$V875,AL875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W875,$W875=\"\"),OR(AN$7=$V875,AM875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W875,$W875=\"\"),OR(AO$7=$V875,AN875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W875,$W875=\"\"),OR(AP$7=$V875,AO875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W875,$W875=\"\"),OR(AQ$7=$V875,AP875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W875,$W875=\"\"),OR(AR$7=$V875,AQ875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W875,$W875=\"\"),OR(AS$7=$V875,AR875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W875,$W875=\"\"),OR(AT$7=$V875,AS875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W875,$W875=\"\"),OR(AU$7=$V875,AT875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W875,$W875=\"\"),OR(AV$7=$V875,AU875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W875,$W875=\"\"),OR(AW$7=$V875,AV875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W875,$W875=\"\"),OR(AX$7=$V875,AW875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W875,$W875=\"\"),OR(AY$7=$V875,AX875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W875,$W875=\"\"),OR(AZ$7=$V875,AY875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W875,$W875=\"\"),OR(BA$7=$V875,AZ875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W875,$W875=\"\"),OR(BB$7=$V875,BA875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W875,$W875=\"\"),OR(BC$7=$V875,BB875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W875,$W875=\"\"),OR(BD$7=$V875,BC875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W875,$W875=\"\"),OR(BE$7=$V875,BD875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W875,$W875=\"\"),OR(BF$7=$V875,BE875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W875,$W875=\"\"),OR(BG$7=$V875,BF875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W875,$W875=\"\"),OR(BH$7=$V875,BG875<>\" \")),$S875*$J875*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[869,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A876,1)),\"\",INDEX(Database[Project Name],A876,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A876,1)),\"\",INDEX(Database[Watershed],$A876,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A876,1)),\"\",INDEX(Database[BMP Type],$A876,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A876,1)),\"\",INDEX(Database[BMP Sub-type],$A876,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A876,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A876,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A876,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A876,1))","v":""},{"$f":"IF(H876=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G876,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H876=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G876,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H876=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G876,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A876,1)),\"\",INDEX(Database[BMP Size],$A876,1))","v":""},{"$f":"IF(B876=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G876,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A876,1)),\"\",INDEX(Database[Service Level],$A876,1))","v":""},{"$f":"IF(B876=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G876,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B876=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G876,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A876,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A876,1))","v":""},{"$f":"IF(B876=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G876,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A876,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A876,1))","v":""},"",{"$f":"IF(B876=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G876,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A876,1)),\"\",INDEX(Database[Comments (text)],$A876,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A876,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A876,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A876,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A876,1))","v":""},{"$f":"IF($X$7=$V876,$S$8*J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W876,$W876=\"\"),OR(Y$7=$V876,X876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W876,$W876=\"\"),OR(Z$7=$V876,Y876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W876,$W876=\"\"),OR(AA$7=$V876,Z876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W876,$W876=\"\"),OR(AB$7=$V876,AA876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W876,$W876=\"\"),OR(AC$7=$V876,AB876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W876,$W876=\"\"),OR(AD$7=$V876,AC876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W876,$W876=\"\"),OR(AE$7=$V876,AD876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W876,$W876=\"\"),OR(AF$7=$V876,AE876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W876,$W876=\"\"),OR(AG$7=$V876,AF876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W876,$W876=\"\"),OR(AH$7=$V876,AG876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W876,$W876=\"\"),OR(AI$7=$V876,AH876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W876,$W876=\"\"),OR(AJ$7=$V876,AI876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W876,$W876=\"\"),OR(AK$7=$V876,AJ876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W876,$W876=\"\"),OR(AL$7=$V876,AK876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W876,$W876=\"\"),OR(AM$7=$V876,AL876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W876,$W876=\"\"),OR(AN$7=$V876,AM876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W876,$W876=\"\"),OR(AO$7=$V876,AN876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W876,$W876=\"\"),OR(AP$7=$V876,AO876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W876,$W876=\"\"),OR(AQ$7=$V876,AP876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W876,$W876=\"\"),OR(AR$7=$V876,AQ876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W876,$W876=\"\"),OR(AS$7=$V876,AR876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W876,$W876=\"\"),OR(AT$7=$V876,AS876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W876,$W876=\"\"),OR(AU$7=$V876,AT876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W876,$W876=\"\"),OR(AV$7=$V876,AU876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W876,$W876=\"\"),OR(AW$7=$V876,AV876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W876,$W876=\"\"),OR(AX$7=$V876,AW876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W876,$W876=\"\"),OR(AY$7=$V876,AX876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W876,$W876=\"\"),OR(AZ$7=$V876,AY876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W876,$W876=\"\"),OR(BA$7=$V876,AZ876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W876,$W876=\"\"),OR(BB$7=$V876,BA876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W876,$W876=\"\"),OR(BC$7=$V876,BB876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W876,$W876=\"\"),OR(BD$7=$V876,BC876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W876,$W876=\"\"),OR(BE$7=$V876,BD876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W876,$W876=\"\"),OR(BF$7=$V876,BE876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W876,$W876=\"\"),OR(BG$7=$V876,BF876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W876,$W876=\"\"),OR(BH$7=$V876,BG876<>\" \")),$S876*$J876*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[870,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A877,1)),\"\",INDEX(Database[Project Name],A877,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A877,1)),\"\",INDEX(Database[Watershed],$A877,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A877,1)),\"\",INDEX(Database[BMP Type],$A877,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A877,1)),\"\",INDEX(Database[BMP Sub-type],$A877,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A877,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A877,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A877,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A877,1))","v":""},{"$f":"IF(H877=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G877,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H877=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G877,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H877=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G877,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A877,1)),\"\",INDEX(Database[BMP Size],$A877,1))","v":""},{"$f":"IF(B877=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G877,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A877,1)),\"\",INDEX(Database[Service Level],$A877,1))","v":""},{"$f":"IF(B877=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G877,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B877=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G877,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A877,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A877,1))","v":""},{"$f":"IF(B877=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G877,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A877,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A877,1))","v":""},"",{"$f":"IF(B877=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G877,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A877,1)),\"\",INDEX(Database[Comments (text)],$A877,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A877,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A877,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A877,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A877,1))","v":""},{"$f":"IF($X$7=$V877,$S$8*J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W877,$W877=\"\"),OR(Y$7=$V877,X877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W877,$W877=\"\"),OR(Z$7=$V877,Y877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W877,$W877=\"\"),OR(AA$7=$V877,Z877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W877,$W877=\"\"),OR(AB$7=$V877,AA877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W877,$W877=\"\"),OR(AC$7=$V877,AB877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W877,$W877=\"\"),OR(AD$7=$V877,AC877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W877,$W877=\"\"),OR(AE$7=$V877,AD877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W877,$W877=\"\"),OR(AF$7=$V877,AE877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W877,$W877=\"\"),OR(AG$7=$V877,AF877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W877,$W877=\"\"),OR(AH$7=$V877,AG877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W877,$W877=\"\"),OR(AI$7=$V877,AH877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W877,$W877=\"\"),OR(AJ$7=$V877,AI877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W877,$W877=\"\"),OR(AK$7=$V877,AJ877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W877,$W877=\"\"),OR(AL$7=$V877,AK877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W877,$W877=\"\"),OR(AM$7=$V877,AL877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W877,$W877=\"\"),OR(AN$7=$V877,AM877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W877,$W877=\"\"),OR(AO$7=$V877,AN877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W877,$W877=\"\"),OR(AP$7=$V877,AO877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W877,$W877=\"\"),OR(AQ$7=$V877,AP877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W877,$W877=\"\"),OR(AR$7=$V877,AQ877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W877,$W877=\"\"),OR(AS$7=$V877,AR877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W877,$W877=\"\"),OR(AT$7=$V877,AS877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W877,$W877=\"\"),OR(AU$7=$V877,AT877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W877,$W877=\"\"),OR(AV$7=$V877,AU877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W877,$W877=\"\"),OR(AW$7=$V877,AV877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W877,$W877=\"\"),OR(AX$7=$V877,AW877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W877,$W877=\"\"),OR(AY$7=$V877,AX877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W877,$W877=\"\"),OR(AZ$7=$V877,AY877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W877,$W877=\"\"),OR(BA$7=$V877,AZ877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W877,$W877=\"\"),OR(BB$7=$V877,BA877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W877,$W877=\"\"),OR(BC$7=$V877,BB877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W877,$W877=\"\"),OR(BD$7=$V877,BC877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W877,$W877=\"\"),OR(BE$7=$V877,BD877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W877,$W877=\"\"),OR(BF$7=$V877,BE877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W877,$W877=\"\"),OR(BG$7=$V877,BF877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W877,$W877=\"\"),OR(BH$7=$V877,BG877<>\" \")),$S877*$J877*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[871,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A878,1)),\"\",INDEX(Database[Project Name],A878,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A878,1)),\"\",INDEX(Database[Watershed],$A878,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A878,1)),\"\",INDEX(Database[BMP Type],$A878,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A878,1)),\"\",INDEX(Database[BMP Sub-type],$A878,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A878,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A878,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A878,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A878,1))","v":""},{"$f":"IF(H878=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G878,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H878=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G878,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H878=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G878,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A878,1)),\"\",INDEX(Database[BMP Size],$A878,1))","v":""},{"$f":"IF(B878=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G878,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A878,1)),\"\",INDEX(Database[Service Level],$A878,1))","v":""},{"$f":"IF(B878=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G878,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B878=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G878,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A878,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A878,1))","v":""},{"$f":"IF(B878=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G878,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A878,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A878,1))","v":""},"",{"$f":"IF(B878=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G878,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A878,1)),\"\",INDEX(Database[Comments (text)],$A878,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A878,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A878,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A878,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A878,1))","v":""},{"$f":"IF($X$7=$V878,$S$8*J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W878,$W878=\"\"),OR(Y$7=$V878,X878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W878,$W878=\"\"),OR(Z$7=$V878,Y878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W878,$W878=\"\"),OR(AA$7=$V878,Z878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W878,$W878=\"\"),OR(AB$7=$V878,AA878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W878,$W878=\"\"),OR(AC$7=$V878,AB878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W878,$W878=\"\"),OR(AD$7=$V878,AC878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W878,$W878=\"\"),OR(AE$7=$V878,AD878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W878,$W878=\"\"),OR(AF$7=$V878,AE878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W878,$W878=\"\"),OR(AG$7=$V878,AF878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W878,$W878=\"\"),OR(AH$7=$V878,AG878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W878,$W878=\"\"),OR(AI$7=$V878,AH878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W878,$W878=\"\"),OR(AJ$7=$V878,AI878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W878,$W878=\"\"),OR(AK$7=$V878,AJ878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W878,$W878=\"\"),OR(AL$7=$V878,AK878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W878,$W878=\"\"),OR(AM$7=$V878,AL878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W878,$W878=\"\"),OR(AN$7=$V878,AM878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W878,$W878=\"\"),OR(AO$7=$V878,AN878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W878,$W878=\"\"),OR(AP$7=$V878,AO878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W878,$W878=\"\"),OR(AQ$7=$V878,AP878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W878,$W878=\"\"),OR(AR$7=$V878,AQ878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W878,$W878=\"\"),OR(AS$7=$V878,AR878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W878,$W878=\"\"),OR(AT$7=$V878,AS878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W878,$W878=\"\"),OR(AU$7=$V878,AT878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W878,$W878=\"\"),OR(AV$7=$V878,AU878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W878,$W878=\"\"),OR(AW$7=$V878,AV878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W878,$W878=\"\"),OR(AX$7=$V878,AW878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W878,$W878=\"\"),OR(AY$7=$V878,AX878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W878,$W878=\"\"),OR(AZ$7=$V878,AY878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W878,$W878=\"\"),OR(BA$7=$V878,AZ878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W878,$W878=\"\"),OR(BB$7=$V878,BA878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W878,$W878=\"\"),OR(BC$7=$V878,BB878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W878,$W878=\"\"),OR(BD$7=$V878,BC878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W878,$W878=\"\"),OR(BE$7=$V878,BD878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W878,$W878=\"\"),OR(BF$7=$V878,BE878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W878,$W878=\"\"),OR(BG$7=$V878,BF878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W878,$W878=\"\"),OR(BH$7=$V878,BG878<>\" \")),$S878*$J878*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[872,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A879,1)),\"\",INDEX(Database[Project Name],A879,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A879,1)),\"\",INDEX(Database[Watershed],$A879,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A879,1)),\"\",INDEX(Database[BMP Type],$A879,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A879,1)),\"\",INDEX(Database[BMP Sub-type],$A879,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A879,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A879,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A879,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A879,1))","v":""},{"$f":"IF(H879=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G879,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H879=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G879,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H879=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G879,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A879,1)),\"\",INDEX(Database[BMP Size],$A879,1))","v":""},{"$f":"IF(B879=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G879,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A879,1)),\"\",INDEX(Database[Service Level],$A879,1))","v":""},{"$f":"IF(B879=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G879,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B879=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G879,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A879,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A879,1))","v":""},{"$f":"IF(B879=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G879,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A879,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A879,1))","v":""},"",{"$f":"IF(B879=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G879,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A879,1)),\"\",INDEX(Database[Comments (text)],$A879,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A879,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A879,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A879,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A879,1))","v":""},{"$f":"IF($X$7=$V879,$S$8*J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W879,$W879=\"\"),OR(Y$7=$V879,X879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W879,$W879=\"\"),OR(Z$7=$V879,Y879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W879,$W879=\"\"),OR(AA$7=$V879,Z879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W879,$W879=\"\"),OR(AB$7=$V879,AA879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W879,$W879=\"\"),OR(AC$7=$V879,AB879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W879,$W879=\"\"),OR(AD$7=$V879,AC879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W879,$W879=\"\"),OR(AE$7=$V879,AD879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W879,$W879=\"\"),OR(AF$7=$V879,AE879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W879,$W879=\"\"),OR(AG$7=$V879,AF879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W879,$W879=\"\"),OR(AH$7=$V879,AG879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W879,$W879=\"\"),OR(AI$7=$V879,AH879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W879,$W879=\"\"),OR(AJ$7=$V879,AI879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W879,$W879=\"\"),OR(AK$7=$V879,AJ879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W879,$W879=\"\"),OR(AL$7=$V879,AK879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W879,$W879=\"\"),OR(AM$7=$V879,AL879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W879,$W879=\"\"),OR(AN$7=$V879,AM879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W879,$W879=\"\"),OR(AO$7=$V879,AN879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W879,$W879=\"\"),OR(AP$7=$V879,AO879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W879,$W879=\"\"),OR(AQ$7=$V879,AP879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W879,$W879=\"\"),OR(AR$7=$V879,AQ879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W879,$W879=\"\"),OR(AS$7=$V879,AR879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W879,$W879=\"\"),OR(AT$7=$V879,AS879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W879,$W879=\"\"),OR(AU$7=$V879,AT879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W879,$W879=\"\"),OR(AV$7=$V879,AU879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W879,$W879=\"\"),OR(AW$7=$V879,AV879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W879,$W879=\"\"),OR(AX$7=$V879,AW879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W879,$W879=\"\"),OR(AY$7=$V879,AX879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W879,$W879=\"\"),OR(AZ$7=$V879,AY879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W879,$W879=\"\"),OR(BA$7=$V879,AZ879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W879,$W879=\"\"),OR(BB$7=$V879,BA879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W879,$W879=\"\"),OR(BC$7=$V879,BB879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W879,$W879=\"\"),OR(BD$7=$V879,BC879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W879,$W879=\"\"),OR(BE$7=$V879,BD879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W879,$W879=\"\"),OR(BF$7=$V879,BE879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W879,$W879=\"\"),OR(BG$7=$V879,BF879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W879,$W879=\"\"),OR(BH$7=$V879,BG879<>\" \")),$S879*$J879*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[873,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A880,1)),\"\",INDEX(Database[Project Name],A880,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A880,1)),\"\",INDEX(Database[Watershed],$A880,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A880,1)),\"\",INDEX(Database[BMP Type],$A880,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A880,1)),\"\",INDEX(Database[BMP Sub-type],$A880,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A880,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A880,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A880,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A880,1))","v":""},{"$f":"IF(H880=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G880,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H880=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G880,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H880=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G880,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A880,1)),\"\",INDEX(Database[BMP Size],$A880,1))","v":""},{"$f":"IF(B880=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G880,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A880,1)),\"\",INDEX(Database[Service Level],$A880,1))","v":""},{"$f":"IF(B880=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G880,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B880=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G880,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A880,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A880,1))","v":""},{"$f":"IF(B880=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G880,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A880,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A880,1))","v":""},"",{"$f":"IF(B880=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G880,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A880,1)),\"\",INDEX(Database[Comments (text)],$A880,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A880,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A880,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A880,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A880,1))","v":""},{"$f":"IF($X$7=$V880,$S$8*J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W880,$W880=\"\"),OR(Y$7=$V880,X880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W880,$W880=\"\"),OR(Z$7=$V880,Y880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W880,$W880=\"\"),OR(AA$7=$V880,Z880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W880,$W880=\"\"),OR(AB$7=$V880,AA880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W880,$W880=\"\"),OR(AC$7=$V880,AB880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W880,$W880=\"\"),OR(AD$7=$V880,AC880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W880,$W880=\"\"),OR(AE$7=$V880,AD880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W880,$W880=\"\"),OR(AF$7=$V880,AE880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W880,$W880=\"\"),OR(AG$7=$V880,AF880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W880,$W880=\"\"),OR(AH$7=$V880,AG880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W880,$W880=\"\"),OR(AI$7=$V880,AH880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W880,$W880=\"\"),OR(AJ$7=$V880,AI880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W880,$W880=\"\"),OR(AK$7=$V880,AJ880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W880,$W880=\"\"),OR(AL$7=$V880,AK880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W880,$W880=\"\"),OR(AM$7=$V880,AL880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W880,$W880=\"\"),OR(AN$7=$V880,AM880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W880,$W880=\"\"),OR(AO$7=$V880,AN880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W880,$W880=\"\"),OR(AP$7=$V880,AO880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W880,$W880=\"\"),OR(AQ$7=$V880,AP880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W880,$W880=\"\"),OR(AR$7=$V880,AQ880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W880,$W880=\"\"),OR(AS$7=$V880,AR880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W880,$W880=\"\"),OR(AT$7=$V880,AS880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W880,$W880=\"\"),OR(AU$7=$V880,AT880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W880,$W880=\"\"),OR(AV$7=$V880,AU880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W880,$W880=\"\"),OR(AW$7=$V880,AV880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W880,$W880=\"\"),OR(AX$7=$V880,AW880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W880,$W880=\"\"),OR(AY$7=$V880,AX880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W880,$W880=\"\"),OR(AZ$7=$V880,AY880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W880,$W880=\"\"),OR(BA$7=$V880,AZ880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W880,$W880=\"\"),OR(BB$7=$V880,BA880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W880,$W880=\"\"),OR(BC$7=$V880,BB880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W880,$W880=\"\"),OR(BD$7=$V880,BC880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W880,$W880=\"\"),OR(BE$7=$V880,BD880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W880,$W880=\"\"),OR(BF$7=$V880,BE880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W880,$W880=\"\"),OR(BG$7=$V880,BF880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W880,$W880=\"\"),OR(BH$7=$V880,BG880<>\" \")),$S880*$J880*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[874,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A881,1)),\"\",INDEX(Database[Project Name],A881,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A881,1)),\"\",INDEX(Database[Watershed],$A881,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A881,1)),\"\",INDEX(Database[BMP Type],$A881,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A881,1)),\"\",INDEX(Database[BMP Sub-type],$A881,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A881,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A881,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A881,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A881,1))","v":""},{"$f":"IF(H881=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G881,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H881=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G881,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H881=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G881,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A881,1)),\"\",INDEX(Database[BMP Size],$A881,1))","v":""},{"$f":"IF(B881=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G881,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A881,1)),\"\",INDEX(Database[Service Level],$A881,1))","v":""},{"$f":"IF(B881=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G881,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B881=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G881,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A881,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A881,1))","v":""},{"$f":"IF(B881=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G881,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A881,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A881,1))","v":""},"",{"$f":"IF(B881=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G881,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A881,1)),\"\",INDEX(Database[Comments (text)],$A881,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A881,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A881,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A881,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A881,1))","v":""},{"$f":"IF($X$7=$V881,$S$8*J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W881,$W881=\"\"),OR(Y$7=$V881,X881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W881,$W881=\"\"),OR(Z$7=$V881,Y881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W881,$W881=\"\"),OR(AA$7=$V881,Z881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W881,$W881=\"\"),OR(AB$7=$V881,AA881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W881,$W881=\"\"),OR(AC$7=$V881,AB881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W881,$W881=\"\"),OR(AD$7=$V881,AC881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W881,$W881=\"\"),OR(AE$7=$V881,AD881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W881,$W881=\"\"),OR(AF$7=$V881,AE881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W881,$W881=\"\"),OR(AG$7=$V881,AF881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W881,$W881=\"\"),OR(AH$7=$V881,AG881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W881,$W881=\"\"),OR(AI$7=$V881,AH881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W881,$W881=\"\"),OR(AJ$7=$V881,AI881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W881,$W881=\"\"),OR(AK$7=$V881,AJ881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W881,$W881=\"\"),OR(AL$7=$V881,AK881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W881,$W881=\"\"),OR(AM$7=$V881,AL881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W881,$W881=\"\"),OR(AN$7=$V881,AM881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W881,$W881=\"\"),OR(AO$7=$V881,AN881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W881,$W881=\"\"),OR(AP$7=$V881,AO881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W881,$W881=\"\"),OR(AQ$7=$V881,AP881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W881,$W881=\"\"),OR(AR$7=$V881,AQ881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W881,$W881=\"\"),OR(AS$7=$V881,AR881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W881,$W881=\"\"),OR(AT$7=$V881,AS881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W881,$W881=\"\"),OR(AU$7=$V881,AT881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W881,$W881=\"\"),OR(AV$7=$V881,AU881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W881,$W881=\"\"),OR(AW$7=$V881,AV881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W881,$W881=\"\"),OR(AX$7=$V881,AW881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W881,$W881=\"\"),OR(AY$7=$V881,AX881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W881,$W881=\"\"),OR(AZ$7=$V881,AY881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W881,$W881=\"\"),OR(BA$7=$V881,AZ881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W881,$W881=\"\"),OR(BB$7=$V881,BA881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W881,$W881=\"\"),OR(BC$7=$V881,BB881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W881,$W881=\"\"),OR(BD$7=$V881,BC881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W881,$W881=\"\"),OR(BE$7=$V881,BD881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W881,$W881=\"\"),OR(BF$7=$V881,BE881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W881,$W881=\"\"),OR(BG$7=$V881,BF881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W881,$W881=\"\"),OR(BH$7=$V881,BG881<>\" \")),$S881*$J881*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[875,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A882,1)),\"\",INDEX(Database[Project Name],A882,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A882,1)),\"\",INDEX(Database[Watershed],$A882,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A882,1)),\"\",INDEX(Database[BMP Type],$A882,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A882,1)),\"\",INDEX(Database[BMP Sub-type],$A882,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A882,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A882,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A882,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A882,1))","v":""},{"$f":"IF(H882=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G882,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H882=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G882,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H882=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G882,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A882,1)),\"\",INDEX(Database[BMP Size],$A882,1))","v":""},{"$f":"IF(B882=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G882,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A882,1)),\"\",INDEX(Database[Service Level],$A882,1))","v":""},{"$f":"IF(B882=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G882,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B882=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G882,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A882,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A882,1))","v":""},{"$f":"IF(B882=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G882,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A882,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A882,1))","v":""},"",{"$f":"IF(B882=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G882,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A882,1)),\"\",INDEX(Database[Comments (text)],$A882,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A882,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A882,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A882,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A882,1))","v":""},{"$f":"IF($X$7=$V882,$S$8*J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W882,$W882=\"\"),OR(Y$7=$V882,X882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W882,$W882=\"\"),OR(Z$7=$V882,Y882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W882,$W882=\"\"),OR(AA$7=$V882,Z882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W882,$W882=\"\"),OR(AB$7=$V882,AA882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W882,$W882=\"\"),OR(AC$7=$V882,AB882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W882,$W882=\"\"),OR(AD$7=$V882,AC882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W882,$W882=\"\"),OR(AE$7=$V882,AD882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W882,$W882=\"\"),OR(AF$7=$V882,AE882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W882,$W882=\"\"),OR(AG$7=$V882,AF882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W882,$W882=\"\"),OR(AH$7=$V882,AG882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W882,$W882=\"\"),OR(AI$7=$V882,AH882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W882,$W882=\"\"),OR(AJ$7=$V882,AI882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W882,$W882=\"\"),OR(AK$7=$V882,AJ882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W882,$W882=\"\"),OR(AL$7=$V882,AK882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W882,$W882=\"\"),OR(AM$7=$V882,AL882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W882,$W882=\"\"),OR(AN$7=$V882,AM882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W882,$W882=\"\"),OR(AO$7=$V882,AN882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W882,$W882=\"\"),OR(AP$7=$V882,AO882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W882,$W882=\"\"),OR(AQ$7=$V882,AP882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W882,$W882=\"\"),OR(AR$7=$V882,AQ882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W882,$W882=\"\"),OR(AS$7=$V882,AR882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W882,$W882=\"\"),OR(AT$7=$V882,AS882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W882,$W882=\"\"),OR(AU$7=$V882,AT882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W882,$W882=\"\"),OR(AV$7=$V882,AU882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W882,$W882=\"\"),OR(AW$7=$V882,AV882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W882,$W882=\"\"),OR(AX$7=$V882,AW882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W882,$W882=\"\"),OR(AY$7=$V882,AX882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W882,$W882=\"\"),OR(AZ$7=$V882,AY882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W882,$W882=\"\"),OR(BA$7=$V882,AZ882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W882,$W882=\"\"),OR(BB$7=$V882,BA882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W882,$W882=\"\"),OR(BC$7=$V882,BB882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W882,$W882=\"\"),OR(BD$7=$V882,BC882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W882,$W882=\"\"),OR(BE$7=$V882,BD882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W882,$W882=\"\"),OR(BF$7=$V882,BE882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W882,$W882=\"\"),OR(BG$7=$V882,BF882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W882,$W882=\"\"),OR(BH$7=$V882,BG882<>\" \")),$S882*$J882*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[876,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A883,1)),\"\",INDEX(Database[Project Name],A883,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A883,1)),\"\",INDEX(Database[Watershed],$A883,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A883,1)),\"\",INDEX(Database[BMP Type],$A883,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A883,1)),\"\",INDEX(Database[BMP Sub-type],$A883,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A883,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A883,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A883,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A883,1))","v":""},{"$f":"IF(H883=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G883,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H883=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G883,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H883=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G883,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A883,1)),\"\",INDEX(Database[BMP Size],$A883,1))","v":""},{"$f":"IF(B883=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G883,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A883,1)),\"\",INDEX(Database[Service Level],$A883,1))","v":""},{"$f":"IF(B883=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G883,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B883=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G883,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A883,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A883,1))","v":""},{"$f":"IF(B883=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G883,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A883,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A883,1))","v":""},"",{"$f":"IF(B883=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G883,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A883,1)),\"\",INDEX(Database[Comments (text)],$A883,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A883,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A883,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A883,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A883,1))","v":""},{"$f":"IF($X$7=$V883,$S$8*J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W883,$W883=\"\"),OR(Y$7=$V883,X883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W883,$W883=\"\"),OR(Z$7=$V883,Y883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W883,$W883=\"\"),OR(AA$7=$V883,Z883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W883,$W883=\"\"),OR(AB$7=$V883,AA883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W883,$W883=\"\"),OR(AC$7=$V883,AB883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W883,$W883=\"\"),OR(AD$7=$V883,AC883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W883,$W883=\"\"),OR(AE$7=$V883,AD883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W883,$W883=\"\"),OR(AF$7=$V883,AE883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W883,$W883=\"\"),OR(AG$7=$V883,AF883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W883,$W883=\"\"),OR(AH$7=$V883,AG883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W883,$W883=\"\"),OR(AI$7=$V883,AH883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W883,$W883=\"\"),OR(AJ$7=$V883,AI883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W883,$W883=\"\"),OR(AK$7=$V883,AJ883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W883,$W883=\"\"),OR(AL$7=$V883,AK883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W883,$W883=\"\"),OR(AM$7=$V883,AL883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W883,$W883=\"\"),OR(AN$7=$V883,AM883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W883,$W883=\"\"),OR(AO$7=$V883,AN883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W883,$W883=\"\"),OR(AP$7=$V883,AO883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W883,$W883=\"\"),OR(AQ$7=$V883,AP883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W883,$W883=\"\"),OR(AR$7=$V883,AQ883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W883,$W883=\"\"),OR(AS$7=$V883,AR883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W883,$W883=\"\"),OR(AT$7=$V883,AS883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W883,$W883=\"\"),OR(AU$7=$V883,AT883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W883,$W883=\"\"),OR(AV$7=$V883,AU883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W883,$W883=\"\"),OR(AW$7=$V883,AV883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W883,$W883=\"\"),OR(AX$7=$V883,AW883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W883,$W883=\"\"),OR(AY$7=$V883,AX883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W883,$W883=\"\"),OR(AZ$7=$V883,AY883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W883,$W883=\"\"),OR(BA$7=$V883,AZ883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W883,$W883=\"\"),OR(BB$7=$V883,BA883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W883,$W883=\"\"),OR(BC$7=$V883,BB883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W883,$W883=\"\"),OR(BD$7=$V883,BC883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W883,$W883=\"\"),OR(BE$7=$V883,BD883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W883,$W883=\"\"),OR(BF$7=$V883,BE883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W883,$W883=\"\"),OR(BG$7=$V883,BF883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W883,$W883=\"\"),OR(BH$7=$V883,BG883<>\" \")),$S883*$J883*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[877,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A884,1)),\"\",INDEX(Database[Project Name],A884,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A884,1)),\"\",INDEX(Database[Watershed],$A884,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A884,1)),\"\",INDEX(Database[BMP Type],$A884,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A884,1)),\"\",INDEX(Database[BMP Sub-type],$A884,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A884,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A884,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A884,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A884,1))","v":""},{"$f":"IF(H884=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G884,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H884=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G884,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H884=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G884,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A884,1)),\"\",INDEX(Database[BMP Size],$A884,1))","v":""},{"$f":"IF(B884=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G884,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A884,1)),\"\",INDEX(Database[Service Level],$A884,1))","v":""},{"$f":"IF(B884=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G884,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B884=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G884,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A884,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A884,1))","v":""},{"$f":"IF(B884=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G884,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A884,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A884,1))","v":""},"",{"$f":"IF(B884=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G884,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A884,1)),\"\",INDEX(Database[Comments (text)],$A884,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A884,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A884,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A884,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A884,1))","v":""},{"$f":"IF($X$7=$V884,$S$8*J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W884,$W884=\"\"),OR(Y$7=$V884,X884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W884,$W884=\"\"),OR(Z$7=$V884,Y884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W884,$W884=\"\"),OR(AA$7=$V884,Z884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W884,$W884=\"\"),OR(AB$7=$V884,AA884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W884,$W884=\"\"),OR(AC$7=$V884,AB884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W884,$W884=\"\"),OR(AD$7=$V884,AC884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W884,$W884=\"\"),OR(AE$7=$V884,AD884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W884,$W884=\"\"),OR(AF$7=$V884,AE884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W884,$W884=\"\"),OR(AG$7=$V884,AF884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W884,$W884=\"\"),OR(AH$7=$V884,AG884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W884,$W884=\"\"),OR(AI$7=$V884,AH884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W884,$W884=\"\"),OR(AJ$7=$V884,AI884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W884,$W884=\"\"),OR(AK$7=$V884,AJ884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W884,$W884=\"\"),OR(AL$7=$V884,AK884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W884,$W884=\"\"),OR(AM$7=$V884,AL884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W884,$W884=\"\"),OR(AN$7=$V884,AM884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W884,$W884=\"\"),OR(AO$7=$V884,AN884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W884,$W884=\"\"),OR(AP$7=$V884,AO884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W884,$W884=\"\"),OR(AQ$7=$V884,AP884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W884,$W884=\"\"),OR(AR$7=$V884,AQ884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W884,$W884=\"\"),OR(AS$7=$V884,AR884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W884,$W884=\"\"),OR(AT$7=$V884,AS884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W884,$W884=\"\"),OR(AU$7=$V884,AT884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W884,$W884=\"\"),OR(AV$7=$V884,AU884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W884,$W884=\"\"),OR(AW$7=$V884,AV884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W884,$W884=\"\"),OR(AX$7=$V884,AW884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W884,$W884=\"\"),OR(AY$7=$V884,AX884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W884,$W884=\"\"),OR(AZ$7=$V884,AY884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W884,$W884=\"\"),OR(BA$7=$V884,AZ884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W884,$W884=\"\"),OR(BB$7=$V884,BA884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W884,$W884=\"\"),OR(BC$7=$V884,BB884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W884,$W884=\"\"),OR(BD$7=$V884,BC884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W884,$W884=\"\"),OR(BE$7=$V884,BD884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W884,$W884=\"\"),OR(BF$7=$V884,BE884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W884,$W884=\"\"),OR(BG$7=$V884,BF884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W884,$W884=\"\"),OR(BH$7=$V884,BG884<>\" \")),$S884*$J884*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[878,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A885,1)),\"\",INDEX(Database[Project Name],A885,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A885,1)),\"\",INDEX(Database[Watershed],$A885,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A885,1)),\"\",INDEX(Database[BMP Type],$A885,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A885,1)),\"\",INDEX(Database[BMP Sub-type],$A885,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A885,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A885,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A885,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A885,1))","v":""},{"$f":"IF(H885=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G885,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H885=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G885,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H885=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G885,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A885,1)),\"\",INDEX(Database[BMP Size],$A885,1))","v":""},{"$f":"IF(B885=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G885,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A885,1)),\"\",INDEX(Database[Service Level],$A885,1))","v":""},{"$f":"IF(B885=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G885,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B885=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G885,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A885,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A885,1))","v":""},{"$f":"IF(B885=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G885,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A885,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A885,1))","v":""},"",{"$f":"IF(B885=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G885,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A885,1)),\"\",INDEX(Database[Comments (text)],$A885,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A885,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A885,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A885,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A885,1))","v":""},{"$f":"IF($X$7=$V885,$S$8*J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W885,$W885=\"\"),OR(Y$7=$V885,X885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W885,$W885=\"\"),OR(Z$7=$V885,Y885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W885,$W885=\"\"),OR(AA$7=$V885,Z885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W885,$W885=\"\"),OR(AB$7=$V885,AA885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W885,$W885=\"\"),OR(AC$7=$V885,AB885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W885,$W885=\"\"),OR(AD$7=$V885,AC885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W885,$W885=\"\"),OR(AE$7=$V885,AD885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W885,$W885=\"\"),OR(AF$7=$V885,AE885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W885,$W885=\"\"),OR(AG$7=$V885,AF885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W885,$W885=\"\"),OR(AH$7=$V885,AG885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W885,$W885=\"\"),OR(AI$7=$V885,AH885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W885,$W885=\"\"),OR(AJ$7=$V885,AI885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W885,$W885=\"\"),OR(AK$7=$V885,AJ885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W885,$W885=\"\"),OR(AL$7=$V885,AK885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W885,$W885=\"\"),OR(AM$7=$V885,AL885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W885,$W885=\"\"),OR(AN$7=$V885,AM885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W885,$W885=\"\"),OR(AO$7=$V885,AN885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W885,$W885=\"\"),OR(AP$7=$V885,AO885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W885,$W885=\"\"),OR(AQ$7=$V885,AP885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W885,$W885=\"\"),OR(AR$7=$V885,AQ885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W885,$W885=\"\"),OR(AS$7=$V885,AR885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W885,$W885=\"\"),OR(AT$7=$V885,AS885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W885,$W885=\"\"),OR(AU$7=$V885,AT885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W885,$W885=\"\"),OR(AV$7=$V885,AU885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W885,$W885=\"\"),OR(AW$7=$V885,AV885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W885,$W885=\"\"),OR(AX$7=$V885,AW885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W885,$W885=\"\"),OR(AY$7=$V885,AX885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W885,$W885=\"\"),OR(AZ$7=$V885,AY885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W885,$W885=\"\"),OR(BA$7=$V885,AZ885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W885,$W885=\"\"),OR(BB$7=$V885,BA885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W885,$W885=\"\"),OR(BC$7=$V885,BB885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W885,$W885=\"\"),OR(BD$7=$V885,BC885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W885,$W885=\"\"),OR(BE$7=$V885,BD885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W885,$W885=\"\"),OR(BF$7=$V885,BE885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W885,$W885=\"\"),OR(BG$7=$V885,BF885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W885,$W885=\"\"),OR(BH$7=$V885,BG885<>\" \")),$S885*$J885*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[879,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A886,1)),\"\",INDEX(Database[Project Name],A886,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A886,1)),\"\",INDEX(Database[Watershed],$A886,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A886,1)),\"\",INDEX(Database[BMP Type],$A886,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A886,1)),\"\",INDEX(Database[BMP Sub-type],$A886,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A886,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A886,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A886,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A886,1))","v":""},{"$f":"IF(H886=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G886,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H886=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G886,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H886=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G886,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A886,1)),\"\",INDEX(Database[BMP Size],$A886,1))","v":""},{"$f":"IF(B886=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G886,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A886,1)),\"\",INDEX(Database[Service Level],$A886,1))","v":""},{"$f":"IF(B886=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G886,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B886=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G886,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A886,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A886,1))","v":""},{"$f":"IF(B886=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G886,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A886,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A886,1))","v":""},"",{"$f":"IF(B886=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G886,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A886,1)),\"\",INDEX(Database[Comments (text)],$A886,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A886,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A886,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A886,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A886,1))","v":""},{"$f":"IF($X$7=$V886,$S$8*J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W886,$W886=\"\"),OR(Y$7=$V886,X886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W886,$W886=\"\"),OR(Z$7=$V886,Y886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W886,$W886=\"\"),OR(AA$7=$V886,Z886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W886,$W886=\"\"),OR(AB$7=$V886,AA886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W886,$W886=\"\"),OR(AC$7=$V886,AB886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W886,$W886=\"\"),OR(AD$7=$V886,AC886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W886,$W886=\"\"),OR(AE$7=$V886,AD886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W886,$W886=\"\"),OR(AF$7=$V886,AE886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W886,$W886=\"\"),OR(AG$7=$V886,AF886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W886,$W886=\"\"),OR(AH$7=$V886,AG886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W886,$W886=\"\"),OR(AI$7=$V886,AH886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W886,$W886=\"\"),OR(AJ$7=$V886,AI886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W886,$W886=\"\"),OR(AK$7=$V886,AJ886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W886,$W886=\"\"),OR(AL$7=$V886,AK886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W886,$W886=\"\"),OR(AM$7=$V886,AL886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W886,$W886=\"\"),OR(AN$7=$V886,AM886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W886,$W886=\"\"),OR(AO$7=$V886,AN886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W886,$W886=\"\"),OR(AP$7=$V886,AO886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W886,$W886=\"\"),OR(AQ$7=$V886,AP886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W886,$W886=\"\"),OR(AR$7=$V886,AQ886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W886,$W886=\"\"),OR(AS$7=$V886,AR886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W886,$W886=\"\"),OR(AT$7=$V886,AS886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W886,$W886=\"\"),OR(AU$7=$V886,AT886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W886,$W886=\"\"),OR(AV$7=$V886,AU886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W886,$W886=\"\"),OR(AW$7=$V886,AV886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W886,$W886=\"\"),OR(AX$7=$V886,AW886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W886,$W886=\"\"),OR(AY$7=$V886,AX886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W886,$W886=\"\"),OR(AZ$7=$V886,AY886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W886,$W886=\"\"),OR(BA$7=$V886,AZ886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W886,$W886=\"\"),OR(BB$7=$V886,BA886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W886,$W886=\"\"),OR(BC$7=$V886,BB886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W886,$W886=\"\"),OR(BD$7=$V886,BC886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W886,$W886=\"\"),OR(BE$7=$V886,BD886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W886,$W886=\"\"),OR(BF$7=$V886,BE886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W886,$W886=\"\"),OR(BG$7=$V886,BF886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W886,$W886=\"\"),OR(BH$7=$V886,BG886<>\" \")),$S886*$J886*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[880,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A887,1)),\"\",INDEX(Database[Project Name],A887,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A887,1)),\"\",INDEX(Database[Watershed],$A887,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A887,1)),\"\",INDEX(Database[BMP Type],$A887,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A887,1)),\"\",INDEX(Database[BMP Sub-type],$A887,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A887,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A887,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A887,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A887,1))","v":""},{"$f":"IF(H887=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G887,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H887=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G887,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H887=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G887,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A887,1)),\"\",INDEX(Database[BMP Size],$A887,1))","v":""},{"$f":"IF(B887=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G887,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A887,1)),\"\",INDEX(Database[Service Level],$A887,1))","v":""},{"$f":"IF(B887=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G887,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B887=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G887,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A887,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A887,1))","v":""},{"$f":"IF(B887=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G887,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A887,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A887,1))","v":""},"",{"$f":"IF(B887=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G887,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A887,1)),\"\",INDEX(Database[Comments (text)],$A887,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A887,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A887,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A887,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A887,1))","v":""},{"$f":"IF($X$7=$V887,$S$8*J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W887,$W887=\"\"),OR(Y$7=$V887,X887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W887,$W887=\"\"),OR(Z$7=$V887,Y887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W887,$W887=\"\"),OR(AA$7=$V887,Z887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W887,$W887=\"\"),OR(AB$7=$V887,AA887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W887,$W887=\"\"),OR(AC$7=$V887,AB887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W887,$W887=\"\"),OR(AD$7=$V887,AC887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W887,$W887=\"\"),OR(AE$7=$V887,AD887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W887,$W887=\"\"),OR(AF$7=$V887,AE887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W887,$W887=\"\"),OR(AG$7=$V887,AF887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W887,$W887=\"\"),OR(AH$7=$V887,AG887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W887,$W887=\"\"),OR(AI$7=$V887,AH887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W887,$W887=\"\"),OR(AJ$7=$V887,AI887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W887,$W887=\"\"),OR(AK$7=$V887,AJ887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W887,$W887=\"\"),OR(AL$7=$V887,AK887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W887,$W887=\"\"),OR(AM$7=$V887,AL887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W887,$W887=\"\"),OR(AN$7=$V887,AM887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W887,$W887=\"\"),OR(AO$7=$V887,AN887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W887,$W887=\"\"),OR(AP$7=$V887,AO887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W887,$W887=\"\"),OR(AQ$7=$V887,AP887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W887,$W887=\"\"),OR(AR$7=$V887,AQ887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W887,$W887=\"\"),OR(AS$7=$V887,AR887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W887,$W887=\"\"),OR(AT$7=$V887,AS887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W887,$W887=\"\"),OR(AU$7=$V887,AT887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W887,$W887=\"\"),OR(AV$7=$V887,AU887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W887,$W887=\"\"),OR(AW$7=$V887,AV887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W887,$W887=\"\"),OR(AX$7=$V887,AW887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W887,$W887=\"\"),OR(AY$7=$V887,AX887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W887,$W887=\"\"),OR(AZ$7=$V887,AY887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W887,$W887=\"\"),OR(BA$7=$V887,AZ887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W887,$W887=\"\"),OR(BB$7=$V887,BA887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W887,$W887=\"\"),OR(BC$7=$V887,BB887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W887,$W887=\"\"),OR(BD$7=$V887,BC887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W887,$W887=\"\"),OR(BE$7=$V887,BD887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W887,$W887=\"\"),OR(BF$7=$V887,BE887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W887,$W887=\"\"),OR(BG$7=$V887,BF887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W887,$W887=\"\"),OR(BH$7=$V887,BG887<>\" \")),$S887*$J887*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[881,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A888,1)),\"\",INDEX(Database[Project Name],A888,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A888,1)),\"\",INDEX(Database[Watershed],$A888,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A888,1)),\"\",INDEX(Database[BMP Type],$A888,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A888,1)),\"\",INDEX(Database[BMP Sub-type],$A888,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A888,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A888,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A888,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A888,1))","v":""},{"$f":"IF(H888=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G888,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H888=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G888,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H888=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G888,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A888,1)),\"\",INDEX(Database[BMP Size],$A888,1))","v":""},{"$f":"IF(B888=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G888,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A888,1)),\"\",INDEX(Database[Service Level],$A888,1))","v":""},{"$f":"IF(B888=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G888,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B888=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G888,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A888,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A888,1))","v":""},{"$f":"IF(B888=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G888,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A888,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A888,1))","v":""},"",{"$f":"IF(B888=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G888,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A888,1)),\"\",INDEX(Database[Comments (text)],$A888,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A888,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A888,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A888,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A888,1))","v":""},{"$f":"IF($X$7=$V888,$S$8*J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W888,$W888=\"\"),OR(Y$7=$V888,X888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W888,$W888=\"\"),OR(Z$7=$V888,Y888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W888,$W888=\"\"),OR(AA$7=$V888,Z888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W888,$W888=\"\"),OR(AB$7=$V888,AA888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W888,$W888=\"\"),OR(AC$7=$V888,AB888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W888,$W888=\"\"),OR(AD$7=$V888,AC888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W888,$W888=\"\"),OR(AE$7=$V888,AD888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W888,$W888=\"\"),OR(AF$7=$V888,AE888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W888,$W888=\"\"),OR(AG$7=$V888,AF888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W888,$W888=\"\"),OR(AH$7=$V888,AG888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W888,$W888=\"\"),OR(AI$7=$V888,AH888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W888,$W888=\"\"),OR(AJ$7=$V888,AI888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W888,$W888=\"\"),OR(AK$7=$V888,AJ888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W888,$W888=\"\"),OR(AL$7=$V888,AK888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W888,$W888=\"\"),OR(AM$7=$V888,AL888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W888,$W888=\"\"),OR(AN$7=$V888,AM888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W888,$W888=\"\"),OR(AO$7=$V888,AN888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W888,$W888=\"\"),OR(AP$7=$V888,AO888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W888,$W888=\"\"),OR(AQ$7=$V888,AP888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W888,$W888=\"\"),OR(AR$7=$V888,AQ888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W888,$W888=\"\"),OR(AS$7=$V888,AR888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W888,$W888=\"\"),OR(AT$7=$V888,AS888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W888,$W888=\"\"),OR(AU$7=$V888,AT888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W888,$W888=\"\"),OR(AV$7=$V888,AU888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W888,$W888=\"\"),OR(AW$7=$V888,AV888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W888,$W888=\"\"),OR(AX$7=$V888,AW888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W888,$W888=\"\"),OR(AY$7=$V888,AX888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W888,$W888=\"\"),OR(AZ$7=$V888,AY888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W888,$W888=\"\"),OR(BA$7=$V888,AZ888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W888,$W888=\"\"),OR(BB$7=$V888,BA888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W888,$W888=\"\"),OR(BC$7=$V888,BB888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W888,$W888=\"\"),OR(BD$7=$V888,BC888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W888,$W888=\"\"),OR(BE$7=$V888,BD888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W888,$W888=\"\"),OR(BF$7=$V888,BE888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W888,$W888=\"\"),OR(BG$7=$V888,BF888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W888,$W888=\"\"),OR(BH$7=$V888,BG888<>\" \")),$S888*$J888*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[882,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A889,1)),\"\",INDEX(Database[Project Name],A889,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A889,1)),\"\",INDEX(Database[Watershed],$A889,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A889,1)),\"\",INDEX(Database[BMP Type],$A889,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A889,1)),\"\",INDEX(Database[BMP Sub-type],$A889,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A889,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A889,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A889,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A889,1))","v":""},{"$f":"IF(H889=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G889,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H889=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G889,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H889=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G889,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A889,1)),\"\",INDEX(Database[BMP Size],$A889,1))","v":""},{"$f":"IF(B889=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G889,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A889,1)),\"\",INDEX(Database[Service Level],$A889,1))","v":""},{"$f":"IF(B889=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G889,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B889=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G889,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A889,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A889,1))","v":""},{"$f":"IF(B889=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G889,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A889,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A889,1))","v":""},"",{"$f":"IF(B889=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G889,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A889,1)),\"\",INDEX(Database[Comments (text)],$A889,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A889,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A889,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A889,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A889,1))","v":""},{"$f":"IF($X$7=$V889,$S$8*J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W889,$W889=\"\"),OR(Y$7=$V889,X889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W889,$W889=\"\"),OR(Z$7=$V889,Y889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W889,$W889=\"\"),OR(AA$7=$V889,Z889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W889,$W889=\"\"),OR(AB$7=$V889,AA889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W889,$W889=\"\"),OR(AC$7=$V889,AB889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W889,$W889=\"\"),OR(AD$7=$V889,AC889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W889,$W889=\"\"),OR(AE$7=$V889,AD889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W889,$W889=\"\"),OR(AF$7=$V889,AE889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W889,$W889=\"\"),OR(AG$7=$V889,AF889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W889,$W889=\"\"),OR(AH$7=$V889,AG889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W889,$W889=\"\"),OR(AI$7=$V889,AH889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W889,$W889=\"\"),OR(AJ$7=$V889,AI889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W889,$W889=\"\"),OR(AK$7=$V889,AJ889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W889,$W889=\"\"),OR(AL$7=$V889,AK889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W889,$W889=\"\"),OR(AM$7=$V889,AL889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W889,$W889=\"\"),OR(AN$7=$V889,AM889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W889,$W889=\"\"),OR(AO$7=$V889,AN889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W889,$W889=\"\"),OR(AP$7=$V889,AO889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W889,$W889=\"\"),OR(AQ$7=$V889,AP889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W889,$W889=\"\"),OR(AR$7=$V889,AQ889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W889,$W889=\"\"),OR(AS$7=$V889,AR889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W889,$W889=\"\"),OR(AT$7=$V889,AS889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W889,$W889=\"\"),OR(AU$7=$V889,AT889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W889,$W889=\"\"),OR(AV$7=$V889,AU889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W889,$W889=\"\"),OR(AW$7=$V889,AV889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W889,$W889=\"\"),OR(AX$7=$V889,AW889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W889,$W889=\"\"),OR(AY$7=$V889,AX889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W889,$W889=\"\"),OR(AZ$7=$V889,AY889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W889,$W889=\"\"),OR(BA$7=$V889,AZ889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W889,$W889=\"\"),OR(BB$7=$V889,BA889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W889,$W889=\"\"),OR(BC$7=$V889,BB889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W889,$W889=\"\"),OR(BD$7=$V889,BC889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W889,$W889=\"\"),OR(BE$7=$V889,BD889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W889,$W889=\"\"),OR(BF$7=$V889,BE889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W889,$W889=\"\"),OR(BG$7=$V889,BF889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W889,$W889=\"\"),OR(BH$7=$V889,BG889<>\" \")),$S889*$J889*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[883,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A890,1)),\"\",INDEX(Database[Project Name],A890,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A890,1)),\"\",INDEX(Database[Watershed],$A890,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A890,1)),\"\",INDEX(Database[BMP Type],$A890,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A890,1)),\"\",INDEX(Database[BMP Sub-type],$A890,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A890,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A890,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A890,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A890,1))","v":""},{"$f":"IF(H890=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G890,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H890=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G890,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H890=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G890,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A890,1)),\"\",INDEX(Database[BMP Size],$A890,1))","v":""},{"$f":"IF(B890=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G890,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A890,1)),\"\",INDEX(Database[Service Level],$A890,1))","v":""},{"$f":"IF(B890=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G890,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B890=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G890,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A890,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A890,1))","v":""},{"$f":"IF(B890=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G890,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A890,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A890,1))","v":""},"",{"$f":"IF(B890=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G890,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A890,1)),\"\",INDEX(Database[Comments (text)],$A890,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A890,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A890,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A890,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A890,1))","v":""},{"$f":"IF($X$7=$V890,$S$8*J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W890,$W890=\"\"),OR(Y$7=$V890,X890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W890,$W890=\"\"),OR(Z$7=$V890,Y890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W890,$W890=\"\"),OR(AA$7=$V890,Z890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W890,$W890=\"\"),OR(AB$7=$V890,AA890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W890,$W890=\"\"),OR(AC$7=$V890,AB890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W890,$W890=\"\"),OR(AD$7=$V890,AC890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W890,$W890=\"\"),OR(AE$7=$V890,AD890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W890,$W890=\"\"),OR(AF$7=$V890,AE890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W890,$W890=\"\"),OR(AG$7=$V890,AF890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W890,$W890=\"\"),OR(AH$7=$V890,AG890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W890,$W890=\"\"),OR(AI$7=$V890,AH890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W890,$W890=\"\"),OR(AJ$7=$V890,AI890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W890,$W890=\"\"),OR(AK$7=$V890,AJ890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W890,$W890=\"\"),OR(AL$7=$V890,AK890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W890,$W890=\"\"),OR(AM$7=$V890,AL890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W890,$W890=\"\"),OR(AN$7=$V890,AM890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W890,$W890=\"\"),OR(AO$7=$V890,AN890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W890,$W890=\"\"),OR(AP$7=$V890,AO890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W890,$W890=\"\"),OR(AQ$7=$V890,AP890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W890,$W890=\"\"),OR(AR$7=$V890,AQ890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W890,$W890=\"\"),OR(AS$7=$V890,AR890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W890,$W890=\"\"),OR(AT$7=$V890,AS890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W890,$W890=\"\"),OR(AU$7=$V890,AT890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W890,$W890=\"\"),OR(AV$7=$V890,AU890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W890,$W890=\"\"),OR(AW$7=$V890,AV890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W890,$W890=\"\"),OR(AX$7=$V890,AW890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W890,$W890=\"\"),OR(AY$7=$V890,AX890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W890,$W890=\"\"),OR(AZ$7=$V890,AY890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W890,$W890=\"\"),OR(BA$7=$V890,AZ890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W890,$W890=\"\"),OR(BB$7=$V890,BA890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W890,$W890=\"\"),OR(BC$7=$V890,BB890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W890,$W890=\"\"),OR(BD$7=$V890,BC890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W890,$W890=\"\"),OR(BE$7=$V890,BD890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W890,$W890=\"\"),OR(BF$7=$V890,BE890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W890,$W890=\"\"),OR(BG$7=$V890,BF890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W890,$W890=\"\"),OR(BH$7=$V890,BG890<>\" \")),$S890*$J890*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[884,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A891,1)),\"\",INDEX(Database[Project Name],A891,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A891,1)),\"\",INDEX(Database[Watershed],$A891,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A891,1)),\"\",INDEX(Database[BMP Type],$A891,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A891,1)),\"\",INDEX(Database[BMP Sub-type],$A891,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A891,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A891,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A891,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A891,1))","v":""},{"$f":"IF(H891=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G891,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H891=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G891,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H891=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G891,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A891,1)),\"\",INDEX(Database[BMP Size],$A891,1))","v":""},{"$f":"IF(B891=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G891,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A891,1)),\"\",INDEX(Database[Service Level],$A891,1))","v":""},{"$f":"IF(B891=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G891,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B891=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G891,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A891,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A891,1))","v":""},{"$f":"IF(B891=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G891,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A891,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A891,1))","v":""},"",{"$f":"IF(B891=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G891,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A891,1)),\"\",INDEX(Database[Comments (text)],$A891,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A891,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A891,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A891,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A891,1))","v":""},{"$f":"IF($X$7=$V891,$S$8*J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W891,$W891=\"\"),OR(Y$7=$V891,X891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W891,$W891=\"\"),OR(Z$7=$V891,Y891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W891,$W891=\"\"),OR(AA$7=$V891,Z891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W891,$W891=\"\"),OR(AB$7=$V891,AA891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W891,$W891=\"\"),OR(AC$7=$V891,AB891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W891,$W891=\"\"),OR(AD$7=$V891,AC891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W891,$W891=\"\"),OR(AE$7=$V891,AD891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W891,$W891=\"\"),OR(AF$7=$V891,AE891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W891,$W891=\"\"),OR(AG$7=$V891,AF891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W891,$W891=\"\"),OR(AH$7=$V891,AG891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W891,$W891=\"\"),OR(AI$7=$V891,AH891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W891,$W891=\"\"),OR(AJ$7=$V891,AI891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W891,$W891=\"\"),OR(AK$7=$V891,AJ891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W891,$W891=\"\"),OR(AL$7=$V891,AK891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W891,$W891=\"\"),OR(AM$7=$V891,AL891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W891,$W891=\"\"),OR(AN$7=$V891,AM891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W891,$W891=\"\"),OR(AO$7=$V891,AN891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W891,$W891=\"\"),OR(AP$7=$V891,AO891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W891,$W891=\"\"),OR(AQ$7=$V891,AP891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W891,$W891=\"\"),OR(AR$7=$V891,AQ891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W891,$W891=\"\"),OR(AS$7=$V891,AR891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W891,$W891=\"\"),OR(AT$7=$V891,AS891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W891,$W891=\"\"),OR(AU$7=$V891,AT891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W891,$W891=\"\"),OR(AV$7=$V891,AU891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W891,$W891=\"\"),OR(AW$7=$V891,AV891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W891,$W891=\"\"),OR(AX$7=$V891,AW891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W891,$W891=\"\"),OR(AY$7=$V891,AX891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W891,$W891=\"\"),OR(AZ$7=$V891,AY891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W891,$W891=\"\"),OR(BA$7=$V891,AZ891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W891,$W891=\"\"),OR(BB$7=$V891,BA891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W891,$W891=\"\"),OR(BC$7=$V891,BB891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W891,$W891=\"\"),OR(BD$7=$V891,BC891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W891,$W891=\"\"),OR(BE$7=$V891,BD891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W891,$W891=\"\"),OR(BF$7=$V891,BE891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W891,$W891=\"\"),OR(BG$7=$V891,BF891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W891,$W891=\"\"),OR(BH$7=$V891,BG891<>\" \")),$S891*$J891*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[885,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A892,1)),\"\",INDEX(Database[Project Name],A892,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A892,1)),\"\",INDEX(Database[Watershed],$A892,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A892,1)),\"\",INDEX(Database[BMP Type],$A892,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A892,1)),\"\",INDEX(Database[BMP Sub-type],$A892,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A892,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A892,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A892,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A892,1))","v":""},{"$f":"IF(H892=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G892,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H892=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G892,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H892=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G892,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A892,1)),\"\",INDEX(Database[BMP Size],$A892,1))","v":""},{"$f":"IF(B892=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G892,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A892,1)),\"\",INDEX(Database[Service Level],$A892,1))","v":""},{"$f":"IF(B892=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G892,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B892=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G892,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A892,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A892,1))","v":""},{"$f":"IF(B892=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G892,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A892,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A892,1))","v":""},"",{"$f":"IF(B892=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G892,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A892,1)),\"\",INDEX(Database[Comments (text)],$A892,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A892,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A892,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A892,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A892,1))","v":""},{"$f":"IF($X$7=$V892,$S$8*J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W892,$W892=\"\"),OR(Y$7=$V892,X892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W892,$W892=\"\"),OR(Z$7=$V892,Y892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W892,$W892=\"\"),OR(AA$7=$V892,Z892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W892,$W892=\"\"),OR(AB$7=$V892,AA892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W892,$W892=\"\"),OR(AC$7=$V892,AB892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W892,$W892=\"\"),OR(AD$7=$V892,AC892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W892,$W892=\"\"),OR(AE$7=$V892,AD892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W892,$W892=\"\"),OR(AF$7=$V892,AE892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W892,$W892=\"\"),OR(AG$7=$V892,AF892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W892,$W892=\"\"),OR(AH$7=$V892,AG892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W892,$W892=\"\"),OR(AI$7=$V892,AH892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W892,$W892=\"\"),OR(AJ$7=$V892,AI892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W892,$W892=\"\"),OR(AK$7=$V892,AJ892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W892,$W892=\"\"),OR(AL$7=$V892,AK892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W892,$W892=\"\"),OR(AM$7=$V892,AL892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W892,$W892=\"\"),OR(AN$7=$V892,AM892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W892,$W892=\"\"),OR(AO$7=$V892,AN892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W892,$W892=\"\"),OR(AP$7=$V892,AO892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W892,$W892=\"\"),OR(AQ$7=$V892,AP892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W892,$W892=\"\"),OR(AR$7=$V892,AQ892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W892,$W892=\"\"),OR(AS$7=$V892,AR892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W892,$W892=\"\"),OR(AT$7=$V892,AS892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W892,$W892=\"\"),OR(AU$7=$V892,AT892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W892,$W892=\"\"),OR(AV$7=$V892,AU892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W892,$W892=\"\"),OR(AW$7=$V892,AV892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W892,$W892=\"\"),OR(AX$7=$V892,AW892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W892,$W892=\"\"),OR(AY$7=$V892,AX892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W892,$W892=\"\"),OR(AZ$7=$V892,AY892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W892,$W892=\"\"),OR(BA$7=$V892,AZ892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W892,$W892=\"\"),OR(BB$7=$V892,BA892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W892,$W892=\"\"),OR(BC$7=$V892,BB892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W892,$W892=\"\"),OR(BD$7=$V892,BC892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W892,$W892=\"\"),OR(BE$7=$V892,BD892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W892,$W892=\"\"),OR(BF$7=$V892,BE892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W892,$W892=\"\"),OR(BG$7=$V892,BF892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W892,$W892=\"\"),OR(BH$7=$V892,BG892<>\" \")),$S892*$J892*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[886,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A893,1)),\"\",INDEX(Database[Project Name],A893,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A893,1)),\"\",INDEX(Database[Watershed],$A893,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A893,1)),\"\",INDEX(Database[BMP Type],$A893,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A893,1)),\"\",INDEX(Database[BMP Sub-type],$A893,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A893,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A893,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A893,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A893,1))","v":""},{"$f":"IF(H893=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G893,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H893=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G893,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H893=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G893,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A893,1)),\"\",INDEX(Database[BMP Size],$A893,1))","v":""},{"$f":"IF(B893=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G893,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A893,1)),\"\",INDEX(Database[Service Level],$A893,1))","v":""},{"$f":"IF(B893=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G893,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B893=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G893,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A893,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A893,1))","v":""},{"$f":"IF(B893=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G893,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A893,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A893,1))","v":""},"",{"$f":"IF(B893=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G893,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A893,1)),\"\",INDEX(Database[Comments (text)],$A893,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A893,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A893,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A893,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A893,1))","v":""},{"$f":"IF($X$7=$V893,$S$8*J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W893,$W893=\"\"),OR(Y$7=$V893,X893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W893,$W893=\"\"),OR(Z$7=$V893,Y893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W893,$W893=\"\"),OR(AA$7=$V893,Z893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W893,$W893=\"\"),OR(AB$7=$V893,AA893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W893,$W893=\"\"),OR(AC$7=$V893,AB893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W893,$W893=\"\"),OR(AD$7=$V893,AC893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W893,$W893=\"\"),OR(AE$7=$V893,AD893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W893,$W893=\"\"),OR(AF$7=$V893,AE893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W893,$W893=\"\"),OR(AG$7=$V893,AF893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W893,$W893=\"\"),OR(AH$7=$V893,AG893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W893,$W893=\"\"),OR(AI$7=$V893,AH893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W893,$W893=\"\"),OR(AJ$7=$V893,AI893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W893,$W893=\"\"),OR(AK$7=$V893,AJ893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W893,$W893=\"\"),OR(AL$7=$V893,AK893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W893,$W893=\"\"),OR(AM$7=$V893,AL893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W893,$W893=\"\"),OR(AN$7=$V893,AM893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W893,$W893=\"\"),OR(AO$7=$V893,AN893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W893,$W893=\"\"),OR(AP$7=$V893,AO893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W893,$W893=\"\"),OR(AQ$7=$V893,AP893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W893,$W893=\"\"),OR(AR$7=$V893,AQ893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W893,$W893=\"\"),OR(AS$7=$V893,AR893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W893,$W893=\"\"),OR(AT$7=$V893,AS893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W893,$W893=\"\"),OR(AU$7=$V893,AT893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W893,$W893=\"\"),OR(AV$7=$V893,AU893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W893,$W893=\"\"),OR(AW$7=$V893,AV893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W893,$W893=\"\"),OR(AX$7=$V893,AW893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W893,$W893=\"\"),OR(AY$7=$V893,AX893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W893,$W893=\"\"),OR(AZ$7=$V893,AY893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W893,$W893=\"\"),OR(BA$7=$V893,AZ893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W893,$W893=\"\"),OR(BB$7=$V893,BA893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W893,$W893=\"\"),OR(BC$7=$V893,BB893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W893,$W893=\"\"),OR(BD$7=$V893,BC893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W893,$W893=\"\"),OR(BE$7=$V893,BD893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W893,$W893=\"\"),OR(BF$7=$V893,BE893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W893,$W893=\"\"),OR(BG$7=$V893,BF893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W893,$W893=\"\"),OR(BH$7=$V893,BG893<>\" \")),$S893*$J893*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[887,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A894,1)),\"\",INDEX(Database[Project Name],A894,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A894,1)),\"\",INDEX(Database[Watershed],$A894,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A894,1)),\"\",INDEX(Database[BMP Type],$A894,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A894,1)),\"\",INDEX(Database[BMP Sub-type],$A894,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A894,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A894,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A894,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A894,1))","v":""},{"$f":"IF(H894=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G894,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H894=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G894,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H894=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G894,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A894,1)),\"\",INDEX(Database[BMP Size],$A894,1))","v":""},{"$f":"IF(B894=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G894,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A894,1)),\"\",INDEX(Database[Service Level],$A894,1))","v":""},{"$f":"IF(B894=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G894,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B894=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G894,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A894,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A894,1))","v":""},{"$f":"IF(B894=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G894,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A894,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A894,1))","v":""},"",{"$f":"IF(B894=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G894,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A894,1)),\"\",INDEX(Database[Comments (text)],$A894,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A894,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A894,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A894,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A894,1))","v":""},{"$f":"IF($X$7=$V894,$S$8*J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W894,$W894=\"\"),OR(Y$7=$V894,X894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W894,$W894=\"\"),OR(Z$7=$V894,Y894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W894,$W894=\"\"),OR(AA$7=$V894,Z894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W894,$W894=\"\"),OR(AB$7=$V894,AA894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W894,$W894=\"\"),OR(AC$7=$V894,AB894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W894,$W894=\"\"),OR(AD$7=$V894,AC894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W894,$W894=\"\"),OR(AE$7=$V894,AD894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W894,$W894=\"\"),OR(AF$7=$V894,AE894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W894,$W894=\"\"),OR(AG$7=$V894,AF894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W894,$W894=\"\"),OR(AH$7=$V894,AG894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W894,$W894=\"\"),OR(AI$7=$V894,AH894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W894,$W894=\"\"),OR(AJ$7=$V894,AI894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W894,$W894=\"\"),OR(AK$7=$V894,AJ894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W894,$W894=\"\"),OR(AL$7=$V894,AK894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W894,$W894=\"\"),OR(AM$7=$V894,AL894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W894,$W894=\"\"),OR(AN$7=$V894,AM894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W894,$W894=\"\"),OR(AO$7=$V894,AN894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W894,$W894=\"\"),OR(AP$7=$V894,AO894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W894,$W894=\"\"),OR(AQ$7=$V894,AP894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W894,$W894=\"\"),OR(AR$7=$V894,AQ894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W894,$W894=\"\"),OR(AS$7=$V894,AR894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W894,$W894=\"\"),OR(AT$7=$V894,AS894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W894,$W894=\"\"),OR(AU$7=$V894,AT894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W894,$W894=\"\"),OR(AV$7=$V894,AU894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W894,$W894=\"\"),OR(AW$7=$V894,AV894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W894,$W894=\"\"),OR(AX$7=$V894,AW894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W894,$W894=\"\"),OR(AY$7=$V894,AX894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W894,$W894=\"\"),OR(AZ$7=$V894,AY894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W894,$W894=\"\"),OR(BA$7=$V894,AZ894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W894,$W894=\"\"),OR(BB$7=$V894,BA894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W894,$W894=\"\"),OR(BC$7=$V894,BB894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W894,$W894=\"\"),OR(BD$7=$V894,BC894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W894,$W894=\"\"),OR(BE$7=$V894,BD894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W894,$W894=\"\"),OR(BF$7=$V894,BE894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W894,$W894=\"\"),OR(BG$7=$V894,BF894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W894,$W894=\"\"),OR(BH$7=$V894,BG894<>\" \")),$S894*$J894*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[888,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A895,1)),\"\",INDEX(Database[Project Name],A895,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A895,1)),\"\",INDEX(Database[Watershed],$A895,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A895,1)),\"\",INDEX(Database[BMP Type],$A895,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A895,1)),\"\",INDEX(Database[BMP Sub-type],$A895,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A895,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A895,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A895,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A895,1))","v":""},{"$f":"IF(H895=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G895,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H895=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G895,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H895=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G895,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A895,1)),\"\",INDEX(Database[BMP Size],$A895,1))","v":""},{"$f":"IF(B895=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G895,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A895,1)),\"\",INDEX(Database[Service Level],$A895,1))","v":""},{"$f":"IF(B895=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G895,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B895=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G895,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A895,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A895,1))","v":""},{"$f":"IF(B895=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G895,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A895,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A895,1))","v":""},"",{"$f":"IF(B895=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G895,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A895,1)),\"\",INDEX(Database[Comments (text)],$A895,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A895,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A895,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A895,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A895,1))","v":""},{"$f":"IF($X$7=$V895,$S$8*J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W895,$W895=\"\"),OR(Y$7=$V895,X895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W895,$W895=\"\"),OR(Z$7=$V895,Y895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W895,$W895=\"\"),OR(AA$7=$V895,Z895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W895,$W895=\"\"),OR(AB$7=$V895,AA895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W895,$W895=\"\"),OR(AC$7=$V895,AB895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W895,$W895=\"\"),OR(AD$7=$V895,AC895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W895,$W895=\"\"),OR(AE$7=$V895,AD895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W895,$W895=\"\"),OR(AF$7=$V895,AE895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W895,$W895=\"\"),OR(AG$7=$V895,AF895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W895,$W895=\"\"),OR(AH$7=$V895,AG895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W895,$W895=\"\"),OR(AI$7=$V895,AH895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W895,$W895=\"\"),OR(AJ$7=$V895,AI895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W895,$W895=\"\"),OR(AK$7=$V895,AJ895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W895,$W895=\"\"),OR(AL$7=$V895,AK895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W895,$W895=\"\"),OR(AM$7=$V895,AL895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W895,$W895=\"\"),OR(AN$7=$V895,AM895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W895,$W895=\"\"),OR(AO$7=$V895,AN895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W895,$W895=\"\"),OR(AP$7=$V895,AO895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W895,$W895=\"\"),OR(AQ$7=$V895,AP895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W895,$W895=\"\"),OR(AR$7=$V895,AQ895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W895,$W895=\"\"),OR(AS$7=$V895,AR895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W895,$W895=\"\"),OR(AT$7=$V895,AS895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W895,$W895=\"\"),OR(AU$7=$V895,AT895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W895,$W895=\"\"),OR(AV$7=$V895,AU895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W895,$W895=\"\"),OR(AW$7=$V895,AV895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W895,$W895=\"\"),OR(AX$7=$V895,AW895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W895,$W895=\"\"),OR(AY$7=$V895,AX895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W895,$W895=\"\"),OR(AZ$7=$V895,AY895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W895,$W895=\"\"),OR(BA$7=$V895,AZ895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W895,$W895=\"\"),OR(BB$7=$V895,BA895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W895,$W895=\"\"),OR(BC$7=$V895,BB895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W895,$W895=\"\"),OR(BD$7=$V895,BC895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W895,$W895=\"\"),OR(BE$7=$V895,BD895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W895,$W895=\"\"),OR(BF$7=$V895,BE895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W895,$W895=\"\"),OR(BG$7=$V895,BF895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W895,$W895=\"\"),OR(BH$7=$V895,BG895<>\" \")),$S895*$J895*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[889,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A896,1)),\"\",INDEX(Database[Project Name],A896,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A896,1)),\"\",INDEX(Database[Watershed],$A896,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A896,1)),\"\",INDEX(Database[BMP Type],$A896,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A896,1)),\"\",INDEX(Database[BMP Sub-type],$A896,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A896,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A896,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A896,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A896,1))","v":""},{"$f":"IF(H896=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G896,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H896=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G896,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H896=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G896,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A896,1)),\"\",INDEX(Database[BMP Size],$A896,1))","v":""},{"$f":"IF(B896=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G896,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A896,1)),\"\",INDEX(Database[Service Level],$A896,1))","v":""},{"$f":"IF(B896=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G896,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B896=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G896,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A896,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A896,1))","v":""},{"$f":"IF(B896=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G896,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A896,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A896,1))","v":""},"",{"$f":"IF(B896=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G896,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A896,1)),\"\",INDEX(Database[Comments (text)],$A896,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A896,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A896,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A896,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A896,1))","v":""},{"$f":"IF($X$7=$V896,$S$8*J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W896,$W896=\"\"),OR(Y$7=$V896,X896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W896,$W896=\"\"),OR(Z$7=$V896,Y896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W896,$W896=\"\"),OR(AA$7=$V896,Z896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W896,$W896=\"\"),OR(AB$7=$V896,AA896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W896,$W896=\"\"),OR(AC$7=$V896,AB896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W896,$W896=\"\"),OR(AD$7=$V896,AC896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W896,$W896=\"\"),OR(AE$7=$V896,AD896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W896,$W896=\"\"),OR(AF$7=$V896,AE896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W896,$W896=\"\"),OR(AG$7=$V896,AF896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W896,$W896=\"\"),OR(AH$7=$V896,AG896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W896,$W896=\"\"),OR(AI$7=$V896,AH896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W896,$W896=\"\"),OR(AJ$7=$V896,AI896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W896,$W896=\"\"),OR(AK$7=$V896,AJ896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W896,$W896=\"\"),OR(AL$7=$V896,AK896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W896,$W896=\"\"),OR(AM$7=$V896,AL896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W896,$W896=\"\"),OR(AN$7=$V896,AM896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W896,$W896=\"\"),OR(AO$7=$V896,AN896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W896,$W896=\"\"),OR(AP$7=$V896,AO896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W896,$W896=\"\"),OR(AQ$7=$V896,AP896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W896,$W896=\"\"),OR(AR$7=$V896,AQ896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W896,$W896=\"\"),OR(AS$7=$V896,AR896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W896,$W896=\"\"),OR(AT$7=$V896,AS896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W896,$W896=\"\"),OR(AU$7=$V896,AT896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W896,$W896=\"\"),OR(AV$7=$V896,AU896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W896,$W896=\"\"),OR(AW$7=$V896,AV896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W896,$W896=\"\"),OR(AX$7=$V896,AW896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W896,$W896=\"\"),OR(AY$7=$V896,AX896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W896,$W896=\"\"),OR(AZ$7=$V896,AY896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W896,$W896=\"\"),OR(BA$7=$V896,AZ896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W896,$W896=\"\"),OR(BB$7=$V896,BA896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W896,$W896=\"\"),OR(BC$7=$V896,BB896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W896,$W896=\"\"),OR(BD$7=$V896,BC896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W896,$W896=\"\"),OR(BE$7=$V896,BD896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W896,$W896=\"\"),OR(BF$7=$V896,BE896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W896,$W896=\"\"),OR(BG$7=$V896,BF896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W896,$W896=\"\"),OR(BH$7=$V896,BG896<>\" \")),$S896*$J896*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[890,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A897,1)),\"\",INDEX(Database[Project Name],A897,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A897,1)),\"\",INDEX(Database[Watershed],$A897,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A897,1)),\"\",INDEX(Database[BMP Type],$A897,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A897,1)),\"\",INDEX(Database[BMP Sub-type],$A897,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A897,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A897,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A897,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A897,1))","v":""},{"$f":"IF(H897=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G897,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H897=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G897,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H897=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G897,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A897,1)),\"\",INDEX(Database[BMP Size],$A897,1))","v":""},{"$f":"IF(B897=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G897,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A897,1)),\"\",INDEX(Database[Service Level],$A897,1))","v":""},{"$f":"IF(B897=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G897,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B897=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G897,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A897,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A897,1))","v":""},{"$f":"IF(B897=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G897,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A897,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A897,1))","v":""},"",{"$f":"IF(B897=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G897,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A897,1)),\"\",INDEX(Database[Comments (text)],$A897,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A897,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A897,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A897,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A897,1))","v":""},{"$f":"IF($X$7=$V897,$S$8*J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W897,$W897=\"\"),OR(Y$7=$V897,X897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W897,$W897=\"\"),OR(Z$7=$V897,Y897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W897,$W897=\"\"),OR(AA$7=$V897,Z897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W897,$W897=\"\"),OR(AB$7=$V897,AA897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W897,$W897=\"\"),OR(AC$7=$V897,AB897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W897,$W897=\"\"),OR(AD$7=$V897,AC897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W897,$W897=\"\"),OR(AE$7=$V897,AD897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W897,$W897=\"\"),OR(AF$7=$V897,AE897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W897,$W897=\"\"),OR(AG$7=$V897,AF897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W897,$W897=\"\"),OR(AH$7=$V897,AG897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W897,$W897=\"\"),OR(AI$7=$V897,AH897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W897,$W897=\"\"),OR(AJ$7=$V897,AI897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W897,$W897=\"\"),OR(AK$7=$V897,AJ897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W897,$W897=\"\"),OR(AL$7=$V897,AK897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W897,$W897=\"\"),OR(AM$7=$V897,AL897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W897,$W897=\"\"),OR(AN$7=$V897,AM897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W897,$W897=\"\"),OR(AO$7=$V897,AN897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W897,$W897=\"\"),OR(AP$7=$V897,AO897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W897,$W897=\"\"),OR(AQ$7=$V897,AP897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W897,$W897=\"\"),OR(AR$7=$V897,AQ897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W897,$W897=\"\"),OR(AS$7=$V897,AR897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W897,$W897=\"\"),OR(AT$7=$V897,AS897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W897,$W897=\"\"),OR(AU$7=$V897,AT897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W897,$W897=\"\"),OR(AV$7=$V897,AU897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W897,$W897=\"\"),OR(AW$7=$V897,AV897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W897,$W897=\"\"),OR(AX$7=$V897,AW897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W897,$W897=\"\"),OR(AY$7=$V897,AX897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W897,$W897=\"\"),OR(AZ$7=$V897,AY897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W897,$W897=\"\"),OR(BA$7=$V897,AZ897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W897,$W897=\"\"),OR(BB$7=$V897,BA897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W897,$W897=\"\"),OR(BC$7=$V897,BB897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W897,$W897=\"\"),OR(BD$7=$V897,BC897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W897,$W897=\"\"),OR(BE$7=$V897,BD897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W897,$W897=\"\"),OR(BF$7=$V897,BE897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W897,$W897=\"\"),OR(BG$7=$V897,BF897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W897,$W897=\"\"),OR(BH$7=$V897,BG897<>\" \")),$S897*$J897*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[891,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A898,1)),\"\",INDEX(Database[Project Name],A898,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A898,1)),\"\",INDEX(Database[Watershed],$A898,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A898,1)),\"\",INDEX(Database[BMP Type],$A898,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A898,1)),\"\",INDEX(Database[BMP Sub-type],$A898,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A898,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A898,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A898,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A898,1))","v":""},{"$f":"IF(H898=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G898,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H898=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G898,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H898=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G898,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A898,1)),\"\",INDEX(Database[BMP Size],$A898,1))","v":""},{"$f":"IF(B898=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G898,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A898,1)),\"\",INDEX(Database[Service Level],$A898,1))","v":""},{"$f":"IF(B898=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G898,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B898=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G898,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A898,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A898,1))","v":""},{"$f":"IF(B898=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G898,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A898,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A898,1))","v":""},"",{"$f":"IF(B898=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G898,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A898,1)),\"\",INDEX(Database[Comments (text)],$A898,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A898,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A898,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A898,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A898,1))","v":""},{"$f":"IF($X$7=$V898,$S$8*J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W898,$W898=\"\"),OR(Y$7=$V898,X898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W898,$W898=\"\"),OR(Z$7=$V898,Y898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W898,$W898=\"\"),OR(AA$7=$V898,Z898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W898,$W898=\"\"),OR(AB$7=$V898,AA898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W898,$W898=\"\"),OR(AC$7=$V898,AB898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W898,$W898=\"\"),OR(AD$7=$V898,AC898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W898,$W898=\"\"),OR(AE$7=$V898,AD898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W898,$W898=\"\"),OR(AF$7=$V898,AE898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W898,$W898=\"\"),OR(AG$7=$V898,AF898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W898,$W898=\"\"),OR(AH$7=$V898,AG898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W898,$W898=\"\"),OR(AI$7=$V898,AH898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W898,$W898=\"\"),OR(AJ$7=$V898,AI898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W898,$W898=\"\"),OR(AK$7=$V898,AJ898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W898,$W898=\"\"),OR(AL$7=$V898,AK898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W898,$W898=\"\"),OR(AM$7=$V898,AL898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W898,$W898=\"\"),OR(AN$7=$V898,AM898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W898,$W898=\"\"),OR(AO$7=$V898,AN898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W898,$W898=\"\"),OR(AP$7=$V898,AO898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W898,$W898=\"\"),OR(AQ$7=$V898,AP898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W898,$W898=\"\"),OR(AR$7=$V898,AQ898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W898,$W898=\"\"),OR(AS$7=$V898,AR898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W898,$W898=\"\"),OR(AT$7=$V898,AS898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W898,$W898=\"\"),OR(AU$7=$V898,AT898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W898,$W898=\"\"),OR(AV$7=$V898,AU898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W898,$W898=\"\"),OR(AW$7=$V898,AV898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W898,$W898=\"\"),OR(AX$7=$V898,AW898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W898,$W898=\"\"),OR(AY$7=$V898,AX898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W898,$W898=\"\"),OR(AZ$7=$V898,AY898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W898,$W898=\"\"),OR(BA$7=$V898,AZ898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W898,$W898=\"\"),OR(BB$7=$V898,BA898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W898,$W898=\"\"),OR(BC$7=$V898,BB898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W898,$W898=\"\"),OR(BD$7=$V898,BC898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W898,$W898=\"\"),OR(BE$7=$V898,BD898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W898,$W898=\"\"),OR(BF$7=$V898,BE898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W898,$W898=\"\"),OR(BG$7=$V898,BF898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W898,$W898=\"\"),OR(BH$7=$V898,BG898<>\" \")),$S898*$J898*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[892,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A899,1)),\"\",INDEX(Database[Project Name],A899,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A899,1)),\"\",INDEX(Database[Watershed],$A899,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A899,1)),\"\",INDEX(Database[BMP Type],$A899,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A899,1)),\"\",INDEX(Database[BMP Sub-type],$A899,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A899,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A899,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A899,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A899,1))","v":""},{"$f":"IF(H899=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G899,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H899=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G899,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H899=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G899,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A899,1)),\"\",INDEX(Database[BMP Size],$A899,1))","v":""},{"$f":"IF(B899=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G899,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A899,1)),\"\",INDEX(Database[Service Level],$A899,1))","v":""},{"$f":"IF(B899=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G899,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B899=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G899,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A899,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A899,1))","v":""},{"$f":"IF(B899=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G899,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A899,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A899,1))","v":""},"",{"$f":"IF(B899=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G899,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A899,1)),\"\",INDEX(Database[Comments (text)],$A899,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A899,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A899,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A899,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A899,1))","v":""},{"$f":"IF($X$7=$V899,$S$8*J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W899,$W899=\"\"),OR(Y$7=$V899,X899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W899,$W899=\"\"),OR(Z$7=$V899,Y899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W899,$W899=\"\"),OR(AA$7=$V899,Z899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W899,$W899=\"\"),OR(AB$7=$V899,AA899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W899,$W899=\"\"),OR(AC$7=$V899,AB899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W899,$W899=\"\"),OR(AD$7=$V899,AC899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W899,$W899=\"\"),OR(AE$7=$V899,AD899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W899,$W899=\"\"),OR(AF$7=$V899,AE899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W899,$W899=\"\"),OR(AG$7=$V899,AF899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W899,$W899=\"\"),OR(AH$7=$V899,AG899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W899,$W899=\"\"),OR(AI$7=$V899,AH899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W899,$W899=\"\"),OR(AJ$7=$V899,AI899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W899,$W899=\"\"),OR(AK$7=$V899,AJ899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W899,$W899=\"\"),OR(AL$7=$V899,AK899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W899,$W899=\"\"),OR(AM$7=$V899,AL899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W899,$W899=\"\"),OR(AN$7=$V899,AM899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W899,$W899=\"\"),OR(AO$7=$V899,AN899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W899,$W899=\"\"),OR(AP$7=$V899,AO899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W899,$W899=\"\"),OR(AQ$7=$V899,AP899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W899,$W899=\"\"),OR(AR$7=$V899,AQ899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W899,$W899=\"\"),OR(AS$7=$V899,AR899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W899,$W899=\"\"),OR(AT$7=$V899,AS899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W899,$W899=\"\"),OR(AU$7=$V899,AT899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W899,$W899=\"\"),OR(AV$7=$V899,AU899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W899,$W899=\"\"),OR(AW$7=$V899,AV899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W899,$W899=\"\"),OR(AX$7=$V899,AW899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W899,$W899=\"\"),OR(AY$7=$V899,AX899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W899,$W899=\"\"),OR(AZ$7=$V899,AY899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W899,$W899=\"\"),OR(BA$7=$V899,AZ899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W899,$W899=\"\"),OR(BB$7=$V899,BA899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W899,$W899=\"\"),OR(BC$7=$V899,BB899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W899,$W899=\"\"),OR(BD$7=$V899,BC899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W899,$W899=\"\"),OR(BE$7=$V899,BD899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W899,$W899=\"\"),OR(BF$7=$V899,BE899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W899,$W899=\"\"),OR(BG$7=$V899,BF899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W899,$W899=\"\"),OR(BH$7=$V899,BG899<>\" \")),$S899*$J899*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[893,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A900,1)),\"\",INDEX(Database[Project Name],A900,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A900,1)),\"\",INDEX(Database[Watershed],$A900,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A900,1)),\"\",INDEX(Database[BMP Type],$A900,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A900,1)),\"\",INDEX(Database[BMP Sub-type],$A900,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A900,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A900,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A900,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A900,1))","v":""},{"$f":"IF(H900=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G900,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H900=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G900,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H900=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G900,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A900,1)),\"\",INDEX(Database[BMP Size],$A900,1))","v":""},{"$f":"IF(B900=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G900,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A900,1)),\"\",INDEX(Database[Service Level],$A900,1))","v":""},{"$f":"IF(B900=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G900,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B900=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G900,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A900,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A900,1))","v":""},{"$f":"IF(B900=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G900,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A900,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A900,1))","v":""},"",{"$f":"IF(B900=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G900,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A900,1)),\"\",INDEX(Database[Comments (text)],$A900,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A900,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A900,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A900,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A900,1))","v":""},{"$f":"IF($X$7=$V900,$S$8*J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W900,$W900=\"\"),OR(Y$7=$V900,X900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W900,$W900=\"\"),OR(Z$7=$V900,Y900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W900,$W900=\"\"),OR(AA$7=$V900,Z900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W900,$W900=\"\"),OR(AB$7=$V900,AA900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W900,$W900=\"\"),OR(AC$7=$V900,AB900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W900,$W900=\"\"),OR(AD$7=$V900,AC900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W900,$W900=\"\"),OR(AE$7=$V900,AD900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W900,$W900=\"\"),OR(AF$7=$V900,AE900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W900,$W900=\"\"),OR(AG$7=$V900,AF900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W900,$W900=\"\"),OR(AH$7=$V900,AG900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W900,$W900=\"\"),OR(AI$7=$V900,AH900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W900,$W900=\"\"),OR(AJ$7=$V900,AI900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W900,$W900=\"\"),OR(AK$7=$V900,AJ900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W900,$W900=\"\"),OR(AL$7=$V900,AK900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W900,$W900=\"\"),OR(AM$7=$V900,AL900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W900,$W900=\"\"),OR(AN$7=$V900,AM900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W900,$W900=\"\"),OR(AO$7=$V900,AN900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W900,$W900=\"\"),OR(AP$7=$V900,AO900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W900,$W900=\"\"),OR(AQ$7=$V900,AP900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W900,$W900=\"\"),OR(AR$7=$V900,AQ900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W900,$W900=\"\"),OR(AS$7=$V900,AR900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W900,$W900=\"\"),OR(AT$7=$V900,AS900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W900,$W900=\"\"),OR(AU$7=$V900,AT900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W900,$W900=\"\"),OR(AV$7=$V900,AU900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W900,$W900=\"\"),OR(AW$7=$V900,AV900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W900,$W900=\"\"),OR(AX$7=$V900,AW900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W900,$W900=\"\"),OR(AY$7=$V900,AX900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W900,$W900=\"\"),OR(AZ$7=$V900,AY900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W900,$W900=\"\"),OR(BA$7=$V900,AZ900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W900,$W900=\"\"),OR(BB$7=$V900,BA900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W900,$W900=\"\"),OR(BC$7=$V900,BB900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W900,$W900=\"\"),OR(BD$7=$V900,BC900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W900,$W900=\"\"),OR(BE$7=$V900,BD900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W900,$W900=\"\"),OR(BF$7=$V900,BE900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W900,$W900=\"\"),OR(BG$7=$V900,BF900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W900,$W900=\"\"),OR(BH$7=$V900,BG900<>\" \")),$S900*$J900*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[894,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A901,1)),\"\",INDEX(Database[Project Name],A901,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A901,1)),\"\",INDEX(Database[Watershed],$A901,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A901,1)),\"\",INDEX(Database[BMP Type],$A901,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A901,1)),\"\",INDEX(Database[BMP Sub-type],$A901,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A901,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A901,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A901,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A901,1))","v":""},{"$f":"IF(H901=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G901,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H901=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G901,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H901=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G901,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A901,1)),\"\",INDEX(Database[BMP Size],$A901,1))","v":""},{"$f":"IF(B901=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G901,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A901,1)),\"\",INDEX(Database[Service Level],$A901,1))","v":""},{"$f":"IF(B901=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G901,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B901=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G901,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A901,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A901,1))","v":""},{"$f":"IF(B901=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G901,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A901,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A901,1))","v":""},"",{"$f":"IF(B901=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G901,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A901,1)),\"\",INDEX(Database[Comments (text)],$A901,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A901,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A901,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A901,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A901,1))","v":""},{"$f":"IF($X$7=$V901,$S$8*J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W901,$W901=\"\"),OR(Y$7=$V901,X901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W901,$W901=\"\"),OR(Z$7=$V901,Y901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W901,$W901=\"\"),OR(AA$7=$V901,Z901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W901,$W901=\"\"),OR(AB$7=$V901,AA901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W901,$W901=\"\"),OR(AC$7=$V901,AB901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W901,$W901=\"\"),OR(AD$7=$V901,AC901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W901,$W901=\"\"),OR(AE$7=$V901,AD901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W901,$W901=\"\"),OR(AF$7=$V901,AE901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W901,$W901=\"\"),OR(AG$7=$V901,AF901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W901,$W901=\"\"),OR(AH$7=$V901,AG901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W901,$W901=\"\"),OR(AI$7=$V901,AH901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W901,$W901=\"\"),OR(AJ$7=$V901,AI901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W901,$W901=\"\"),OR(AK$7=$V901,AJ901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W901,$W901=\"\"),OR(AL$7=$V901,AK901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W901,$W901=\"\"),OR(AM$7=$V901,AL901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W901,$W901=\"\"),OR(AN$7=$V901,AM901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W901,$W901=\"\"),OR(AO$7=$V901,AN901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W901,$W901=\"\"),OR(AP$7=$V901,AO901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W901,$W901=\"\"),OR(AQ$7=$V901,AP901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W901,$W901=\"\"),OR(AR$7=$V901,AQ901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W901,$W901=\"\"),OR(AS$7=$V901,AR901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W901,$W901=\"\"),OR(AT$7=$V901,AS901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W901,$W901=\"\"),OR(AU$7=$V901,AT901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W901,$W901=\"\"),OR(AV$7=$V901,AU901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W901,$W901=\"\"),OR(AW$7=$V901,AV901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W901,$W901=\"\"),OR(AX$7=$V901,AW901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W901,$W901=\"\"),OR(AY$7=$V901,AX901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W901,$W901=\"\"),OR(AZ$7=$V901,AY901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W901,$W901=\"\"),OR(BA$7=$V901,AZ901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W901,$W901=\"\"),OR(BB$7=$V901,BA901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W901,$W901=\"\"),OR(BC$7=$V901,BB901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W901,$W901=\"\"),OR(BD$7=$V901,BC901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W901,$W901=\"\"),OR(BE$7=$V901,BD901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W901,$W901=\"\"),OR(BF$7=$V901,BE901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W901,$W901=\"\"),OR(BG$7=$V901,BF901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W901,$W901=\"\"),OR(BH$7=$V901,BG901<>\" \")),$S901*$J901*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[895,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A902,1)),\"\",INDEX(Database[Project Name],A902,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A902,1)),\"\",INDEX(Database[Watershed],$A902,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A902,1)),\"\",INDEX(Database[BMP Type],$A902,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A902,1)),\"\",INDEX(Database[BMP Sub-type],$A902,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A902,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A902,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A902,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A902,1))","v":""},{"$f":"IF(H902=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G902,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H902=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G902,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H902=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G902,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A902,1)),\"\",INDEX(Database[BMP Size],$A902,1))","v":""},{"$f":"IF(B902=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G902,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A902,1)),\"\",INDEX(Database[Service Level],$A902,1))","v":""},{"$f":"IF(B902=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G902,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B902=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G902,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A902,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A902,1))","v":""},{"$f":"IF(B902=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G902,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A902,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A902,1))","v":""},"",{"$f":"IF(B902=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G902,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A902,1)),\"\",INDEX(Database[Comments (text)],$A902,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A902,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A902,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A902,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A902,1))","v":""},{"$f":"IF($X$7=$V902,$S$8*J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W902,$W902=\"\"),OR(Y$7=$V902,X902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W902,$W902=\"\"),OR(Z$7=$V902,Y902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W902,$W902=\"\"),OR(AA$7=$V902,Z902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W902,$W902=\"\"),OR(AB$7=$V902,AA902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W902,$W902=\"\"),OR(AC$7=$V902,AB902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W902,$W902=\"\"),OR(AD$7=$V902,AC902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W902,$W902=\"\"),OR(AE$7=$V902,AD902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W902,$W902=\"\"),OR(AF$7=$V902,AE902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W902,$W902=\"\"),OR(AG$7=$V902,AF902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W902,$W902=\"\"),OR(AH$7=$V902,AG902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W902,$W902=\"\"),OR(AI$7=$V902,AH902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W902,$W902=\"\"),OR(AJ$7=$V902,AI902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W902,$W902=\"\"),OR(AK$7=$V902,AJ902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W902,$W902=\"\"),OR(AL$7=$V902,AK902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W902,$W902=\"\"),OR(AM$7=$V902,AL902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W902,$W902=\"\"),OR(AN$7=$V902,AM902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W902,$W902=\"\"),OR(AO$7=$V902,AN902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W902,$W902=\"\"),OR(AP$7=$V902,AO902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W902,$W902=\"\"),OR(AQ$7=$V902,AP902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W902,$W902=\"\"),OR(AR$7=$V902,AQ902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W902,$W902=\"\"),OR(AS$7=$V902,AR902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W902,$W902=\"\"),OR(AT$7=$V902,AS902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W902,$W902=\"\"),OR(AU$7=$V902,AT902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W902,$W902=\"\"),OR(AV$7=$V902,AU902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W902,$W902=\"\"),OR(AW$7=$V902,AV902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W902,$W902=\"\"),OR(AX$7=$V902,AW902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W902,$W902=\"\"),OR(AY$7=$V902,AX902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W902,$W902=\"\"),OR(AZ$7=$V902,AY902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W902,$W902=\"\"),OR(BA$7=$V902,AZ902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W902,$W902=\"\"),OR(BB$7=$V902,BA902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W902,$W902=\"\"),OR(BC$7=$V902,BB902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W902,$W902=\"\"),OR(BD$7=$V902,BC902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W902,$W902=\"\"),OR(BE$7=$V902,BD902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W902,$W902=\"\"),OR(BF$7=$V902,BE902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W902,$W902=\"\"),OR(BG$7=$V902,BF902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W902,$W902=\"\"),OR(BH$7=$V902,BG902<>\" \")),$S902*$J902*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[896,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A903,1)),\"\",INDEX(Database[Project Name],A903,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A903,1)),\"\",INDEX(Database[Watershed],$A903,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A903,1)),\"\",INDEX(Database[BMP Type],$A903,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A903,1)),\"\",INDEX(Database[BMP Sub-type],$A903,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A903,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A903,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A903,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A903,1))","v":""},{"$f":"IF(H903=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G903,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H903=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G903,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H903=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G903,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A903,1)),\"\",INDEX(Database[BMP Size],$A903,1))","v":""},{"$f":"IF(B903=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G903,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A903,1)),\"\",INDEX(Database[Service Level],$A903,1))","v":""},{"$f":"IF(B903=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G903,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B903=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G903,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A903,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A903,1))","v":""},{"$f":"IF(B903=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G903,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A903,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A903,1))","v":""},"",{"$f":"IF(B903=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G903,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A903,1)),\"\",INDEX(Database[Comments (text)],$A903,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A903,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A903,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A903,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A903,1))","v":""},{"$f":"IF($X$7=$V903,$S$8*J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W903,$W903=\"\"),OR(Y$7=$V903,X903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W903,$W903=\"\"),OR(Z$7=$V903,Y903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W903,$W903=\"\"),OR(AA$7=$V903,Z903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W903,$W903=\"\"),OR(AB$7=$V903,AA903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W903,$W903=\"\"),OR(AC$7=$V903,AB903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W903,$W903=\"\"),OR(AD$7=$V903,AC903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W903,$W903=\"\"),OR(AE$7=$V903,AD903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W903,$W903=\"\"),OR(AF$7=$V903,AE903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W903,$W903=\"\"),OR(AG$7=$V903,AF903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W903,$W903=\"\"),OR(AH$7=$V903,AG903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W903,$W903=\"\"),OR(AI$7=$V903,AH903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W903,$W903=\"\"),OR(AJ$7=$V903,AI903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W903,$W903=\"\"),OR(AK$7=$V903,AJ903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W903,$W903=\"\"),OR(AL$7=$V903,AK903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W903,$W903=\"\"),OR(AM$7=$V903,AL903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W903,$W903=\"\"),OR(AN$7=$V903,AM903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W903,$W903=\"\"),OR(AO$7=$V903,AN903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W903,$W903=\"\"),OR(AP$7=$V903,AO903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W903,$W903=\"\"),OR(AQ$7=$V903,AP903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W903,$W903=\"\"),OR(AR$7=$V903,AQ903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W903,$W903=\"\"),OR(AS$7=$V903,AR903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W903,$W903=\"\"),OR(AT$7=$V903,AS903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W903,$W903=\"\"),OR(AU$7=$V903,AT903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W903,$W903=\"\"),OR(AV$7=$V903,AU903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W903,$W903=\"\"),OR(AW$7=$V903,AV903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W903,$W903=\"\"),OR(AX$7=$V903,AW903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W903,$W903=\"\"),OR(AY$7=$V903,AX903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W903,$W903=\"\"),OR(AZ$7=$V903,AY903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W903,$W903=\"\"),OR(BA$7=$V903,AZ903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W903,$W903=\"\"),OR(BB$7=$V903,BA903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W903,$W903=\"\"),OR(BC$7=$V903,BB903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W903,$W903=\"\"),OR(BD$7=$V903,BC903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W903,$W903=\"\"),OR(BE$7=$V903,BD903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W903,$W903=\"\"),OR(BF$7=$V903,BE903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W903,$W903=\"\"),OR(BG$7=$V903,BF903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W903,$W903=\"\"),OR(BH$7=$V903,BG903<>\" \")),$S903*$J903*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[897,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A904,1)),\"\",INDEX(Database[Project Name],A904,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A904,1)),\"\",INDEX(Database[Watershed],$A904,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A904,1)),\"\",INDEX(Database[BMP Type],$A904,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A904,1)),\"\",INDEX(Database[BMP Sub-type],$A904,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A904,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A904,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A904,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A904,1))","v":""},{"$f":"IF(H904=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G904,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H904=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G904,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H904=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G904,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A904,1)),\"\",INDEX(Database[BMP Size],$A904,1))","v":""},{"$f":"IF(B904=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G904,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A904,1)),\"\",INDEX(Database[Service Level],$A904,1))","v":""},{"$f":"IF(B904=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G904,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B904=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G904,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A904,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A904,1))","v":""},{"$f":"IF(B904=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G904,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"K904","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A904,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A904,1))","v":""},{"$f":"IF(ISNUMBER(P904*R904*O904*I904),P904*R904*O904*I904,\"\")","v":""},{"$f":"IF(B904=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G904,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A904,1)),\"\",INDEX(Database[Comments (text)],$A904,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A904,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A904,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A904,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A904,1))","v":""},{"$f":"IF($X$7=$V904,$S$8*J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W904,$W904=\"\"),OR(Y$7=$V904,X904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W904,$W904=\"\"),OR(Z$7=$V904,Y904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W904,$W904=\"\"),OR(AA$7=$V904,Z904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W904,$W904=\"\"),OR(AB$7=$V904,AA904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W904,$W904=\"\"),OR(AC$7=$V904,AB904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W904,$W904=\"\"),OR(AD$7=$V904,AC904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W904,$W904=\"\"),OR(AE$7=$V904,AD904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W904,$W904=\"\"),OR(AF$7=$V904,AE904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W904,$W904=\"\"),OR(AG$7=$V904,AF904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W904,$W904=\"\"),OR(AH$7=$V904,AG904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W904,$W904=\"\"),OR(AI$7=$V904,AH904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W904,$W904=\"\"),OR(AJ$7=$V904,AI904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W904,$W904=\"\"),OR(AK$7=$V904,AJ904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W904,$W904=\"\"),OR(AL$7=$V904,AK904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W904,$W904=\"\"),OR(AM$7=$V904,AL904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W904,$W904=\"\"),OR(AN$7=$V904,AM904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W904,$W904=\"\"),OR(AO$7=$V904,AN904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W904,$W904=\"\"),OR(AP$7=$V904,AO904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W904,$W904=\"\"),OR(AQ$7=$V904,AP904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W904,$W904=\"\"),OR(AR$7=$V904,AQ904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W904,$W904=\"\"),OR(AS$7=$V904,AR904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W904,$W904=\"\"),OR(AT$7=$V904,AS904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W904,$W904=\"\"),OR(AU$7=$V904,AT904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W904,$W904=\"\"),OR(AV$7=$V904,AU904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W904,$W904=\"\"),OR(AW$7=$V904,AV904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W904,$W904=\"\"),OR(AX$7=$V904,AW904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W904,$W904=\"\"),OR(AY$7=$V904,AX904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W904,$W904=\"\"),OR(AZ$7=$V904,AY904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W904,$W904=\"\"),OR(BA$7=$V904,AZ904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W904,$W904=\"\"),OR(BB$7=$V904,BA904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W904,$W904=\"\"),OR(BC$7=$V904,BB904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W904,$W904=\"\"),OR(BD$7=$V904,BC904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W904,$W904=\"\"),OR(BE$7=$V904,BD904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W904,$W904=\"\"),OR(BF$7=$V904,BE904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W904,$W904=\"\"),OR(BG$7=$V904,BF904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W904,$W904=\"\"),OR(BH$7=$V904,BG904<>\" \")),$S904*$J904*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "},{"$f":"IF($X$7=$V904,$J904*$T$8,\" \")","v":" "},{"$f":"IF(OR(Y$7=$V904,X904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(Z$7=$V904,Y904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AA$7=$V904,Z904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AB$7=$V904,AA904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AC$7=$V904,AB904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AD$7=$V904,AC904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AE$7=$V904,AD904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AF$7=$V904,AE904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AG$7=$V904,AF904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AH$7=$V904,AG904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AI$7=$V904,AH904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AJ$7=$V904,AI904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AK$7=$V904,AJ904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AL$7=$V904,AK904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AM$7=$V904,AL904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AN$7=$V904,AM904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AO$7=$V904,AN904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AP$7=$V904,AO904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AQ$7=$V904,AP904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AR$7=$V904,AQ904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AS$7=$V904,AR904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AT$7=$V904,AS904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AU$7=$V904,AT904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AV$7=$V904,AU904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AW$7=$V904,AV904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AX$7=$V904,AW904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AY$7=$V904,AX904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(AZ$7=$V904,AY904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(BA$7=$V904,AZ904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(BB$7=$V904,BA904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(BC$7=$V904,BB904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(BD$7=$V904,BC904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(BE$7=$V904,BD904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(BF$7=$V904,BE904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(BG$7=$V904,BF904<>\" \"),$J904*$T904,\" \")","v":" "},{"$f":"IF(OR(BH$7=$V904,BG904<>\" \"),$J904*$T904,\" \")","v":" "}]
[898,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A905,1)),\"\",INDEX(Database[Project Name],A905,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A905,1)),\"\",INDEX(Database[Watershed],$A905,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A905,1)),\"\",INDEX(Database[BMP Type],$A905,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A905,1)),\"\",INDEX(Database[BMP Sub-type],$A905,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A905,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A905,1))","v":""},{"$f":"IF(LEN(D905)>0,D905&\" - \"&E905&\" - \"&F905&\" - \"&L905,\"\")","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A905,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A905,1))","v":""},{"$f":"IF(H905=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G905,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H905=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G905,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H905=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G905,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A905,1)),\"\",INDEX(Database[BMP Size],$A905,1))","v":""},{"$f":"IF(B905=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G905,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A905,1)),\"\",INDEX(Database[Service Level],$A905,1))","v":""},{"$f":"IF(B905=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G905,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B905=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G905,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A905,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A905,1))","v":""},{"$f":"IF(B905=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G905,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A905,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A905,1))","v":""},"",{"$f":"IF(B905=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G905,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A905,1)),\"\",INDEX(Database[Comments (text)],$A905,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A905,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A905,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A905,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A905,1))","v":""},{"$f":"IF($X$7=$V905,$S$8*J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W905,$W905=\"\"),OR(Y$7=$V905,X905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W905,$W905=\"\"),OR(Z$7=$V905,Y905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W905,$W905=\"\"),OR(AA$7=$V905,Z905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W905,$W905=\"\"),OR(AB$7=$V905,AA905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W905,$W905=\"\"),OR(AC$7=$V905,AB905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W905,$W905=\"\"),OR(AD$7=$V905,AC905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W905,$W905=\"\"),OR(AE$7=$V905,AD905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W905,$W905=\"\"),OR(AF$7=$V905,AE905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W905,$W905=\"\"),OR(AG$7=$V905,AF905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W905,$W905=\"\"),OR(AH$7=$V905,AG905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W905,$W905=\"\"),OR(AI$7=$V905,AH905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W905,$W905=\"\"),OR(AJ$7=$V905,AI905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W905,$W905=\"\"),OR(AK$7=$V905,AJ905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W905,$W905=\"\"),OR(AL$7=$V905,AK905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W905,$W905=\"\"),OR(AM$7=$V905,AL905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W905,$W905=\"\"),OR(AN$7=$V905,AM905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W905,$W905=\"\"),OR(AO$7=$V905,AN905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W905,$W905=\"\"),OR(AP$7=$V905,AO905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W905,$W905=\"\"),OR(AQ$7=$V905,AP905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W905,$W905=\"\"),OR(AR$7=$V905,AQ905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W905,$W905=\"\"),OR(AS$7=$V905,AR905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W905,$W905=\"\"),OR(AT$7=$V905,AS905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W905,$W905=\"\"),OR(AU$7=$V905,AT905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W905,$W905=\"\"),OR(AV$7=$V905,AU905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W905,$W905=\"\"),OR(AW$7=$V905,AV905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W905,$W905=\"\"),OR(AX$7=$V905,AW905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W905,$W905=\"\"),OR(AY$7=$V905,AX905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W905,$W905=\"\"),OR(AZ$7=$V905,AY905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W905,$W905=\"\"),OR(BA$7=$V905,AZ905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W905,$W905=\"\"),OR(BB$7=$V905,BA905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W905,$W905=\"\"),OR(BC$7=$V905,BB905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W905,$W905=\"\"),OR(BD$7=$V905,BC905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W905,$W905=\"\"),OR(BE$7=$V905,BD905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W905,$W905=\"\"),OR(BF$7=$V905,BE905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W905,$W905=\"\"),OR(BG$7=$V905,BF905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W905,$W905=\"\"),OR(BH$7=$V905,BG905<>\" \")),$S905*$J905*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[899,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A906,1)),\"\",INDEX(Database[Project Name],A906,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A906,1)),\"\",INDEX(Database[Watershed],$A906,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A906,1)),\"\",INDEX(Database[BMP Type],$A906,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A906,1)),\"\",INDEX(Database[BMP Sub-type],$A906,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A906,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A906,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A906,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A906,1))","v":""},{"$f":"IF(H906=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G906,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H906=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G906,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H906=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G906,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A906,1)),\"\",INDEX(Database[BMP Size],$A906,1))","v":""},{"$f":"IF(B906=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G906,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A906,1)),\"\",INDEX(Database[Service Level],$A906,1))","v":""},{"$f":"IF(B906=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G906,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B906=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G906,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A906,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A906,1))","v":""},{"$f":"IF(B906=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G906,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A906,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A906,1))","v":""},"",{"$f":"IF(B906=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G906,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A906,1)),\"\",INDEX(Database[Comments (text)],$A906,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A906,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A906,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A906,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A906,1))","v":""},{"$f":"IF($X$7=$V906,$S$8*J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W906,$W906=\"\"),OR(Y$7=$V906,X906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W906,$W906=\"\"),OR(Z$7=$V906,Y906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W906,$W906=\"\"),OR(AA$7=$V906,Z906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W906,$W906=\"\"),OR(AB$7=$V906,AA906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W906,$W906=\"\"),OR(AC$7=$V906,AB906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W906,$W906=\"\"),OR(AD$7=$V906,AC906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W906,$W906=\"\"),OR(AE$7=$V906,AD906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W906,$W906=\"\"),OR(AF$7=$V906,AE906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W906,$W906=\"\"),OR(AG$7=$V906,AF906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W906,$W906=\"\"),OR(AH$7=$V906,AG906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W906,$W906=\"\"),OR(AI$7=$V906,AH906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W906,$W906=\"\"),OR(AJ$7=$V906,AI906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W906,$W906=\"\"),OR(AK$7=$V906,AJ906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W906,$W906=\"\"),OR(AL$7=$V906,AK906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W906,$W906=\"\"),OR(AM$7=$V906,AL906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W906,$W906=\"\"),OR(AN$7=$V906,AM906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W906,$W906=\"\"),OR(AO$7=$V906,AN906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W906,$W906=\"\"),OR(AP$7=$V906,AO906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W906,$W906=\"\"),OR(AQ$7=$V906,AP906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W906,$W906=\"\"),OR(AR$7=$V906,AQ906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W906,$W906=\"\"),OR(AS$7=$V906,AR906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W906,$W906=\"\"),OR(AT$7=$V906,AS906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W906,$W906=\"\"),OR(AU$7=$V906,AT906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W906,$W906=\"\"),OR(AV$7=$V906,AU906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W906,$W906=\"\"),OR(AW$7=$V906,AV906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W906,$W906=\"\"),OR(AX$7=$V906,AW906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W906,$W906=\"\"),OR(AY$7=$V906,AX906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W906,$W906=\"\"),OR(AZ$7=$V906,AY906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W906,$W906=\"\"),OR(BA$7=$V906,AZ906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W906,$W906=\"\"),OR(BB$7=$V906,BA906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W906,$W906=\"\"),OR(BC$7=$V906,BB906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W906,$W906=\"\"),OR(BD$7=$V906,BC906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W906,$W906=\"\"),OR(BE$7=$V906,BD906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W906,$W906=\"\"),OR(BF$7=$V906,BE906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W906,$W906=\"\"),OR(BG$7=$V906,BF906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W906,$W906=\"\"),OR(BH$7=$V906,BG906<>\" \")),$S906*$J906*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[900,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A907,1)),\"\",INDEX(Database[Project Name],A907,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A907,1)),\"\",INDEX(Database[Watershed],$A907,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A907,1)),\"\",INDEX(Database[BMP Type],$A907,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A907,1)),\"\",INDEX(Database[BMP Sub-type],$A907,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A907,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A907,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A907,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A907,1))","v":""},{"$f":"IF(H907=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G907,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H907=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G907,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H907=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G907,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A907,1)),\"\",INDEX(Database[BMP Size],$A907,1))","v":""},{"$f":"IF(B907=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G907,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A907,1)),\"\",INDEX(Database[Service Level],$A907,1))","v":""},{"$f":"IF(B907=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G907,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B907=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G907,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A907,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A907,1))","v":""},{"$f":"IF(B907=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G907,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A907,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A907,1))","v":""},"",{"$f":"IF(B907=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G907,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A907,1)),\"\",INDEX(Database[Comments (text)],$A907,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A907,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A907,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A907,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A907,1))","v":""},{"$f":"IF($X$7=$V907,$S$8*J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W907,$W907=\"\"),OR(Y$7=$V907,X907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W907,$W907=\"\"),OR(Z$7=$V907,Y907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W907,$W907=\"\"),OR(AA$7=$V907,Z907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W907,$W907=\"\"),OR(AB$7=$V907,AA907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W907,$W907=\"\"),OR(AC$7=$V907,AB907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W907,$W907=\"\"),OR(AD$7=$V907,AC907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W907,$W907=\"\"),OR(AE$7=$V907,AD907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W907,$W907=\"\"),OR(AF$7=$V907,AE907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W907,$W907=\"\"),OR(AG$7=$V907,AF907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W907,$W907=\"\"),OR(AH$7=$V907,AG907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W907,$W907=\"\"),OR(AI$7=$V907,AH907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W907,$W907=\"\"),OR(AJ$7=$V907,AI907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W907,$W907=\"\"),OR(AK$7=$V907,AJ907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W907,$W907=\"\"),OR(AL$7=$V907,AK907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W907,$W907=\"\"),OR(AM$7=$V907,AL907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W907,$W907=\"\"),OR(AN$7=$V907,AM907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W907,$W907=\"\"),OR(AO$7=$V907,AN907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W907,$W907=\"\"),OR(AP$7=$V907,AO907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W907,$W907=\"\"),OR(AQ$7=$V907,AP907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W907,$W907=\"\"),OR(AR$7=$V907,AQ907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W907,$W907=\"\"),OR(AS$7=$V907,AR907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W907,$W907=\"\"),OR(AT$7=$V907,AS907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W907,$W907=\"\"),OR(AU$7=$V907,AT907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W907,$W907=\"\"),OR(AV$7=$V907,AU907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W907,$W907=\"\"),OR(AW$7=$V907,AV907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W907,$W907=\"\"),OR(AX$7=$V907,AW907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W907,$W907=\"\"),OR(AY$7=$V907,AX907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W907,$W907=\"\"),OR(AZ$7=$V907,AY907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W907,$W907=\"\"),OR(BA$7=$V907,AZ907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W907,$W907=\"\"),OR(BB$7=$V907,BA907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W907,$W907=\"\"),OR(BC$7=$V907,BB907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W907,$W907=\"\"),OR(BD$7=$V907,BC907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W907,$W907=\"\"),OR(BE$7=$V907,BD907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W907,$W907=\"\"),OR(BF$7=$V907,BE907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W907,$W907=\"\"),OR(BG$7=$V907,BF907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W907,$W907=\"\"),OR(BH$7=$V907,BG907<>\" \")),$S907*$J907*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[901,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A908,1)),\"\",INDEX(Database[Project Name],A908,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A908,1)),\"\",INDEX(Database[Watershed],$A908,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A908,1)),\"\",INDEX(Database[BMP Type],$A908,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A908,1)),\"\",INDEX(Database[BMP Sub-type],$A908,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A908,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A908,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A908,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A908,1))","v":""},{"$f":"IF(H908=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G908,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H908=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G908,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H908=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G908,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A908,1)),\"\",INDEX(Database[BMP Size],$A908,1))","v":""},{"$f":"IF(B908=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G908,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A908,1)),\"\",INDEX(Database[Service Level],$A908,1))","v":""},{"$f":"IF(B908=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G908,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B908=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G908,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A908,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A908,1))","v":""},{"$f":"IF(B908=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G908,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A908,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A908,1))","v":""},"",{"$f":"IF(B908=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G908,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A908,1)),\"\",INDEX(Database[Comments (text)],$A908,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A908,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A908,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A908,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A908,1))","v":""},{"$f":"IF($X$7=$V908,$S$8*J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W908,$W908=\"\"),OR(Y$7=$V908,X908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W908,$W908=\"\"),OR(Z$7=$V908,Y908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W908,$W908=\"\"),OR(AA$7=$V908,Z908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W908,$W908=\"\"),OR(AB$7=$V908,AA908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W908,$W908=\"\"),OR(AC$7=$V908,AB908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W908,$W908=\"\"),OR(AD$7=$V908,AC908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W908,$W908=\"\"),OR(AE$7=$V908,AD908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W908,$W908=\"\"),OR(AF$7=$V908,AE908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W908,$W908=\"\"),OR(AG$7=$V908,AF908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W908,$W908=\"\"),OR(AH$7=$V908,AG908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W908,$W908=\"\"),OR(AI$7=$V908,AH908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W908,$W908=\"\"),OR(AJ$7=$V908,AI908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W908,$W908=\"\"),OR(AK$7=$V908,AJ908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W908,$W908=\"\"),OR(AL$7=$V908,AK908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W908,$W908=\"\"),OR(AM$7=$V908,AL908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W908,$W908=\"\"),OR(AN$7=$V908,AM908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W908,$W908=\"\"),OR(AO$7=$V908,AN908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W908,$W908=\"\"),OR(AP$7=$V908,AO908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W908,$W908=\"\"),OR(AQ$7=$V908,AP908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W908,$W908=\"\"),OR(AR$7=$V908,AQ908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W908,$W908=\"\"),OR(AS$7=$V908,AR908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W908,$W908=\"\"),OR(AT$7=$V908,AS908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W908,$W908=\"\"),OR(AU$7=$V908,AT908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W908,$W908=\"\"),OR(AV$7=$V908,AU908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W908,$W908=\"\"),OR(AW$7=$V908,AV908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W908,$W908=\"\"),OR(AX$7=$V908,AW908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W908,$W908=\"\"),OR(AY$7=$V908,AX908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W908,$W908=\"\"),OR(AZ$7=$V908,AY908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W908,$W908=\"\"),OR(BA$7=$V908,AZ908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W908,$W908=\"\"),OR(BB$7=$V908,BA908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W908,$W908=\"\"),OR(BC$7=$V908,BB908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W908,$W908=\"\"),OR(BD$7=$V908,BC908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W908,$W908=\"\"),OR(BE$7=$V908,BD908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W908,$W908=\"\"),OR(BF$7=$V908,BE908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W908,$W908=\"\"),OR(BG$7=$V908,BF908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W908,$W908=\"\"),OR(BH$7=$V908,BG908<>\" \")),$S908*$J908*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[902,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A909,1)),\"\",INDEX(Database[Project Name],A909,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A909,1)),\"\",INDEX(Database[Watershed],$A909,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A909,1)),\"\",INDEX(Database[BMP Type],$A909,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A909,1)),\"\",INDEX(Database[BMP Sub-type],$A909,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A909,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A909,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A909,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A909,1))","v":""},{"$f":"IF(H909=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G909,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H909=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G909,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H909=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G909,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A909,1)),\"\",INDEX(Database[BMP Size],$A909,1))","v":""},{"$f":"IF(B909=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G909,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A909,1)),\"\",INDEX(Database[Service Level],$A909,1))","v":""},{"$f":"IF(B909=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G909,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B909=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G909,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A909,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A909,1))","v":""},{"$f":"IF(B909=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G909,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A909,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A909,1))","v":""},"",{"$f":"IF(B909=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G909,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A909,1)),\"\",INDEX(Database[Comments (text)],$A909,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A909,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A909,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A909,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A909,1))","v":""},{"$f":"IF($X$7=$V909,$S$8*J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W909,$W909=\"\"),OR(Y$7=$V909,X909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W909,$W909=\"\"),OR(Z$7=$V909,Y909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W909,$W909=\"\"),OR(AA$7=$V909,Z909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W909,$W909=\"\"),OR(AB$7=$V909,AA909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W909,$W909=\"\"),OR(AC$7=$V909,AB909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W909,$W909=\"\"),OR(AD$7=$V909,AC909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W909,$W909=\"\"),OR(AE$7=$V909,AD909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W909,$W909=\"\"),OR(AF$7=$V909,AE909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W909,$W909=\"\"),OR(AG$7=$V909,AF909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W909,$W909=\"\"),OR(AH$7=$V909,AG909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W909,$W909=\"\"),OR(AI$7=$V909,AH909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W909,$W909=\"\"),OR(AJ$7=$V909,AI909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W909,$W909=\"\"),OR(AK$7=$V909,AJ909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W909,$W909=\"\"),OR(AL$7=$V909,AK909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W909,$W909=\"\"),OR(AM$7=$V909,AL909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W909,$W909=\"\"),OR(AN$7=$V909,AM909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W909,$W909=\"\"),OR(AO$7=$V909,AN909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W909,$W909=\"\"),OR(AP$7=$V909,AO909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W909,$W909=\"\"),OR(AQ$7=$V909,AP909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W909,$W909=\"\"),OR(AR$7=$V909,AQ909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W909,$W909=\"\"),OR(AS$7=$V909,AR909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W909,$W909=\"\"),OR(AT$7=$V909,AS909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W909,$W909=\"\"),OR(AU$7=$V909,AT909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W909,$W909=\"\"),OR(AV$7=$V909,AU909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W909,$W909=\"\"),OR(AW$7=$V909,AV909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W909,$W909=\"\"),OR(AX$7=$V909,AW909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W909,$W909=\"\"),OR(AY$7=$V909,AX909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W909,$W909=\"\"),OR(AZ$7=$V909,AY909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W909,$W909=\"\"),OR(BA$7=$V909,AZ909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W909,$W909=\"\"),OR(BB$7=$V909,BA909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W909,$W909=\"\"),OR(BC$7=$V909,BB909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W909,$W909=\"\"),OR(BD$7=$V909,BC909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W909,$W909=\"\"),OR(BE$7=$V909,BD909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W909,$W909=\"\"),OR(BF$7=$V909,BE909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W909,$W909=\"\"),OR(BG$7=$V909,BF909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W909,$W909=\"\"),OR(BH$7=$V909,BG909<>\" \")),$S909*$J909*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[903,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A910,1)),\"\",INDEX(Database[Project Name],A910,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A910,1)),\"\",INDEX(Database[Watershed],$A910,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A910,1)),\"\",INDEX(Database[BMP Type],$A910,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A910,1)),\"\",INDEX(Database[BMP Sub-type],$A910,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A910,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A910,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A910,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A910,1))","v":""},{"$f":"IF(H910=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G910,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H910=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G910,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H910=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G910,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A910,1)),\"\",INDEX(Database[BMP Size],$A910,1))","v":""},{"$f":"IF(B910=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G910,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A910,1)),\"\",INDEX(Database[Service Level],$A910,1))","v":""},{"$f":"IF(B910=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G910,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B910=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G910,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A910,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A910,1))","v":""},{"$f":"IF(B910=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G910,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A910,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A910,1))","v":""},"",{"$f":"IF(B910=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G910,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A910,1)),\"\",INDEX(Database[Comments (text)],$A910,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A910,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A910,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A910,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A910,1))","v":""},{"$f":"IF($X$7=$V910,$S$8*J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W910,$W910=\"\"),OR(Y$7=$V910,X910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W910,$W910=\"\"),OR(Z$7=$V910,Y910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W910,$W910=\"\"),OR(AA$7=$V910,Z910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W910,$W910=\"\"),OR(AB$7=$V910,AA910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W910,$W910=\"\"),OR(AC$7=$V910,AB910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W910,$W910=\"\"),OR(AD$7=$V910,AC910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W910,$W910=\"\"),OR(AE$7=$V910,AD910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W910,$W910=\"\"),OR(AF$7=$V910,AE910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W910,$W910=\"\"),OR(AG$7=$V910,AF910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W910,$W910=\"\"),OR(AH$7=$V910,AG910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W910,$W910=\"\"),OR(AI$7=$V910,AH910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W910,$W910=\"\"),OR(AJ$7=$V910,AI910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W910,$W910=\"\"),OR(AK$7=$V910,AJ910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W910,$W910=\"\"),OR(AL$7=$V910,AK910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W910,$W910=\"\"),OR(AM$7=$V910,AL910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W910,$W910=\"\"),OR(AN$7=$V910,AM910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W910,$W910=\"\"),OR(AO$7=$V910,AN910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W910,$W910=\"\"),OR(AP$7=$V910,AO910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W910,$W910=\"\"),OR(AQ$7=$V910,AP910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W910,$W910=\"\"),OR(AR$7=$V910,AQ910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W910,$W910=\"\"),OR(AS$7=$V910,AR910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W910,$W910=\"\"),OR(AT$7=$V910,AS910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W910,$W910=\"\"),OR(AU$7=$V910,AT910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W910,$W910=\"\"),OR(AV$7=$V910,AU910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W910,$W910=\"\"),OR(AW$7=$V910,AV910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W910,$W910=\"\"),OR(AX$7=$V910,AW910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W910,$W910=\"\"),OR(AY$7=$V910,AX910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W910,$W910=\"\"),OR(AZ$7=$V910,AY910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W910,$W910=\"\"),OR(BA$7=$V910,AZ910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W910,$W910=\"\"),OR(BB$7=$V910,BA910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W910,$W910=\"\"),OR(BC$7=$V910,BB910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W910,$W910=\"\"),OR(BD$7=$V910,BC910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W910,$W910=\"\"),OR(BE$7=$V910,BD910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W910,$W910=\"\"),OR(BF$7=$V910,BE910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W910,$W910=\"\"),OR(BG$7=$V910,BF910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W910,$W910=\"\"),OR(BH$7=$V910,BG910<>\" \")),$S910*$J910*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[904,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A911,1)),\"\",INDEX(Database[Project Name],A911,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A911,1)),\"\",INDEX(Database[Watershed],$A911,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A911,1)),\"\",INDEX(Database[BMP Type],$A911,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A911,1)),\"\",INDEX(Database[BMP Sub-type],$A911,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A911,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A911,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A911,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A911,1))","v":""},{"$f":"IF(H911=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G911,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H911=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G911,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H911=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G911,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A911,1)),\"\",INDEX(Database[BMP Size],$A911,1))","v":""},{"$f":"IF(B911=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G911,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A911,1)),\"\",INDEX(Database[Service Level],$A911,1))","v":""},{"$f":"IF(B911=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G911,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B911=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G911,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A911,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A911,1))","v":""},{"$f":"IF(B911=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G911,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A911,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A911,1))","v":""},"",{"$f":"IF(B911=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G911,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A911,1)),\"\",INDEX(Database[Comments (text)],$A911,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A911,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A911,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A911,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A911,1))","v":""},{"$f":"IF($X$7=$V911,$S$8*J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W911,$W911=\"\"),OR(Y$7=$V911,X911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W911,$W911=\"\"),OR(Z$7=$V911,Y911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W911,$W911=\"\"),OR(AA$7=$V911,Z911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W911,$W911=\"\"),OR(AB$7=$V911,AA911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W911,$W911=\"\"),OR(AC$7=$V911,AB911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W911,$W911=\"\"),OR(AD$7=$V911,AC911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W911,$W911=\"\"),OR(AE$7=$V911,AD911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W911,$W911=\"\"),OR(AF$7=$V911,AE911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W911,$W911=\"\"),OR(AG$7=$V911,AF911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W911,$W911=\"\"),OR(AH$7=$V911,AG911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W911,$W911=\"\"),OR(AI$7=$V911,AH911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W911,$W911=\"\"),OR(AJ$7=$V911,AI911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W911,$W911=\"\"),OR(AK$7=$V911,AJ911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W911,$W911=\"\"),OR(AL$7=$V911,AK911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W911,$W911=\"\"),OR(AM$7=$V911,AL911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W911,$W911=\"\"),OR(AN$7=$V911,AM911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W911,$W911=\"\"),OR(AO$7=$V911,AN911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W911,$W911=\"\"),OR(AP$7=$V911,AO911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W911,$W911=\"\"),OR(AQ$7=$V911,AP911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W911,$W911=\"\"),OR(AR$7=$V911,AQ911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W911,$W911=\"\"),OR(AS$7=$V911,AR911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W911,$W911=\"\"),OR(AT$7=$V911,AS911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W911,$W911=\"\"),OR(AU$7=$V911,AT911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W911,$W911=\"\"),OR(AV$7=$V911,AU911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W911,$W911=\"\"),OR(AW$7=$V911,AV911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W911,$W911=\"\"),OR(AX$7=$V911,AW911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W911,$W911=\"\"),OR(AY$7=$V911,AX911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W911,$W911=\"\"),OR(AZ$7=$V911,AY911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W911,$W911=\"\"),OR(BA$7=$V911,AZ911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W911,$W911=\"\"),OR(BB$7=$V911,BA911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W911,$W911=\"\"),OR(BC$7=$V911,BB911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W911,$W911=\"\"),OR(BD$7=$V911,BC911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W911,$W911=\"\"),OR(BE$7=$V911,BD911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W911,$W911=\"\"),OR(BF$7=$V911,BE911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W911,$W911=\"\"),OR(BG$7=$V911,BF911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W911,$W911=\"\"),OR(BH$7=$V911,BG911<>\" \")),$S911*$J911*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[905,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A912,1)),\"\",INDEX(Database[Project Name],A912,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A912,1)),\"\",INDEX(Database[Watershed],$A912,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A912,1)),\"\",INDEX(Database[BMP Type],$A912,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A912,1)),\"\",INDEX(Database[BMP Sub-type],$A912,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A912,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A912,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A912,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A912,1))","v":""},{"$f":"IF(H912=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G912,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H912=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G912,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H912=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G912,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A912,1)),\"\",INDEX(Database[BMP Size],$A912,1))","v":""},{"$f":"IF(B912=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G912,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A912,1)),\"\",INDEX(Database[Service Level],$A912,1))","v":""},{"$f":"IF(B912=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G912,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B912=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G912,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A912,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A912,1))","v":""},{"$f":"IF(B912=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G912,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A912,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A912,1))","v":""},"",{"$f":"IF(B912=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G912,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A912,1)),\"\",INDEX(Database[Comments (text)],$A912,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A912,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A912,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A912,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A912,1))","v":""},{"$f":"IF($X$7=$V912,$S$8*J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W912,$W912=\"\"),OR(Y$7=$V912,X912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W912,$W912=\"\"),OR(Z$7=$V912,Y912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W912,$W912=\"\"),OR(AA$7=$V912,Z912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W912,$W912=\"\"),OR(AB$7=$V912,AA912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W912,$W912=\"\"),OR(AC$7=$V912,AB912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W912,$W912=\"\"),OR(AD$7=$V912,AC912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W912,$W912=\"\"),OR(AE$7=$V912,AD912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W912,$W912=\"\"),OR(AF$7=$V912,AE912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W912,$W912=\"\"),OR(AG$7=$V912,AF912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W912,$W912=\"\"),OR(AH$7=$V912,AG912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W912,$W912=\"\"),OR(AI$7=$V912,AH912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W912,$W912=\"\"),OR(AJ$7=$V912,AI912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W912,$W912=\"\"),OR(AK$7=$V912,AJ912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W912,$W912=\"\"),OR(AL$7=$V912,AK912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W912,$W912=\"\"),OR(AM$7=$V912,AL912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W912,$W912=\"\"),OR(AN$7=$V912,AM912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W912,$W912=\"\"),OR(AO$7=$V912,AN912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W912,$W912=\"\"),OR(AP$7=$V912,AO912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W912,$W912=\"\"),OR(AQ$7=$V912,AP912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W912,$W912=\"\"),OR(AR$7=$V912,AQ912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W912,$W912=\"\"),OR(AS$7=$V912,AR912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W912,$W912=\"\"),OR(AT$7=$V912,AS912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W912,$W912=\"\"),OR(AU$7=$V912,AT912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W912,$W912=\"\"),OR(AV$7=$V912,AU912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W912,$W912=\"\"),OR(AW$7=$V912,AV912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W912,$W912=\"\"),OR(AX$7=$V912,AW912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W912,$W912=\"\"),OR(AY$7=$V912,AX912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W912,$W912=\"\"),OR(AZ$7=$V912,AY912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W912,$W912=\"\"),OR(BA$7=$V912,AZ912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W912,$W912=\"\"),OR(BB$7=$V912,BA912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W912,$W912=\"\"),OR(BC$7=$V912,BB912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W912,$W912=\"\"),OR(BD$7=$V912,BC912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W912,$W912=\"\"),OR(BE$7=$V912,BD912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W912,$W912=\"\"),OR(BF$7=$V912,BE912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W912,$W912=\"\"),OR(BG$7=$V912,BF912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W912,$W912=\"\"),OR(BH$7=$V912,BG912<>\" \")),$S912*$J912*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[906,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A913,1)),\"\",INDEX(Database[Project Name],A913,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A913,1)),\"\",INDEX(Database[Watershed],$A913,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A913,1)),\"\",INDEX(Database[BMP Type],$A913,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A913,1)),\"\",INDEX(Database[BMP Sub-type],$A913,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A913,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A913,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A913,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A913,1))","v":""},{"$f":"IF(H913=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G913,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H913=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G913,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H913=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G913,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A913,1)),\"\",INDEX(Database[BMP Size],$A913,1))","v":""},{"$f":"IF(B913=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G913,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A913,1)),\"\",INDEX(Database[Service Level],$A913,1))","v":""},{"$f":"IF(B913=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G913,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B913=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G913,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A913,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A913,1))","v":""},{"$f":"IF(B913=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G913,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A913,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A913,1))","v":""},"",{"$f":"IF(B913=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G913,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A913,1)),\"\",INDEX(Database[Comments (text)],$A913,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A913,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A913,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A913,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A913,1))","v":""},{"$f":"IF($X$7=$V913,$S$8*J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W913,$W913=\"\"),OR(Y$7=$V913,X913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W913,$W913=\"\"),OR(Z$7=$V913,Y913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W913,$W913=\"\"),OR(AA$7=$V913,Z913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W913,$W913=\"\"),OR(AB$7=$V913,AA913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W913,$W913=\"\"),OR(AC$7=$V913,AB913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W913,$W913=\"\"),OR(AD$7=$V913,AC913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W913,$W913=\"\"),OR(AE$7=$V913,AD913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W913,$W913=\"\"),OR(AF$7=$V913,AE913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W913,$W913=\"\"),OR(AG$7=$V913,AF913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W913,$W913=\"\"),OR(AH$7=$V913,AG913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W913,$W913=\"\"),OR(AI$7=$V913,AH913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W913,$W913=\"\"),OR(AJ$7=$V913,AI913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W913,$W913=\"\"),OR(AK$7=$V913,AJ913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W913,$W913=\"\"),OR(AL$7=$V913,AK913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W913,$W913=\"\"),OR(AM$7=$V913,AL913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W913,$W913=\"\"),OR(AN$7=$V913,AM913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W913,$W913=\"\"),OR(AO$7=$V913,AN913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W913,$W913=\"\"),OR(AP$7=$V913,AO913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W913,$W913=\"\"),OR(AQ$7=$V913,AP913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W913,$W913=\"\"),OR(AR$7=$V913,AQ913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W913,$W913=\"\"),OR(AS$7=$V913,AR913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W913,$W913=\"\"),OR(AT$7=$V913,AS913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W913,$W913=\"\"),OR(AU$7=$V913,AT913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W913,$W913=\"\"),OR(AV$7=$V913,AU913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W913,$W913=\"\"),OR(AW$7=$V913,AV913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W913,$W913=\"\"),OR(AX$7=$V913,AW913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W913,$W913=\"\"),OR(AY$7=$V913,AX913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W913,$W913=\"\"),OR(AZ$7=$V913,AY913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W913,$W913=\"\"),OR(BA$7=$V913,AZ913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W913,$W913=\"\"),OR(BB$7=$V913,BA913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W913,$W913=\"\"),OR(BC$7=$V913,BB913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W913,$W913=\"\"),OR(BD$7=$V913,BC913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W913,$W913=\"\"),OR(BE$7=$V913,BD913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W913,$W913=\"\"),OR(BF$7=$V913,BE913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W913,$W913=\"\"),OR(BG$7=$V913,BF913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W913,$W913=\"\"),OR(BH$7=$V913,BG913<>\" \")),$S913*$J913*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[907,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A914,1)),\"\",INDEX(Database[Project Name],A914,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A914,1)),\"\",INDEX(Database[Watershed],$A914,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A914,1)),\"\",INDEX(Database[BMP Type],$A914,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A914,1)),\"\",INDEX(Database[BMP Sub-type],$A914,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A914,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A914,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A914,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A914,1))","v":""},{"$f":"IF(H914=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G914,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H914=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G914,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H914=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G914,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A914,1)),\"\",INDEX(Database[BMP Size],$A914,1))","v":""},{"$f":"IF(B914=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G914,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A914,1)),\"\",INDEX(Database[Service Level],$A914,1))","v":""},{"$f":"IF(B914=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G914,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B914=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G914,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A914,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A914,1))","v":""},{"$f":"IF(B914=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G914,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A914,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A914,1))","v":""},"",{"$f":"IF(B914=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G914,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A914,1)),\"\",INDEX(Database[Comments (text)],$A914,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A914,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A914,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A914,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A914,1))","v":""},{"$f":"IF($X$7=$V914,$S$8*J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W914,$W914=\"\"),OR(Y$7=$V914,X914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W914,$W914=\"\"),OR(Z$7=$V914,Y914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W914,$W914=\"\"),OR(AA$7=$V914,Z914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W914,$W914=\"\"),OR(AB$7=$V914,AA914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W914,$W914=\"\"),OR(AC$7=$V914,AB914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W914,$W914=\"\"),OR(AD$7=$V914,AC914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W914,$W914=\"\"),OR(AE$7=$V914,AD914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W914,$W914=\"\"),OR(AF$7=$V914,AE914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W914,$W914=\"\"),OR(AG$7=$V914,AF914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W914,$W914=\"\"),OR(AH$7=$V914,AG914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W914,$W914=\"\"),OR(AI$7=$V914,AH914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W914,$W914=\"\"),OR(AJ$7=$V914,AI914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W914,$W914=\"\"),OR(AK$7=$V914,AJ914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W914,$W914=\"\"),OR(AL$7=$V914,AK914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W914,$W914=\"\"),OR(AM$7=$V914,AL914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W914,$W914=\"\"),OR(AN$7=$V914,AM914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W914,$W914=\"\"),OR(AO$7=$V914,AN914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W914,$W914=\"\"),OR(AP$7=$V914,AO914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W914,$W914=\"\"),OR(AQ$7=$V914,AP914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W914,$W914=\"\"),OR(AR$7=$V914,AQ914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W914,$W914=\"\"),OR(AS$7=$V914,AR914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W914,$W914=\"\"),OR(AT$7=$V914,AS914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W914,$W914=\"\"),OR(AU$7=$V914,AT914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W914,$W914=\"\"),OR(AV$7=$V914,AU914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W914,$W914=\"\"),OR(AW$7=$V914,AV914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W914,$W914=\"\"),OR(AX$7=$V914,AW914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W914,$W914=\"\"),OR(AY$7=$V914,AX914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W914,$W914=\"\"),OR(AZ$7=$V914,AY914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W914,$W914=\"\"),OR(BA$7=$V914,AZ914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W914,$W914=\"\"),OR(BB$7=$V914,BA914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W914,$W914=\"\"),OR(BC$7=$V914,BB914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W914,$W914=\"\"),OR(BD$7=$V914,BC914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W914,$W914=\"\"),OR(BE$7=$V914,BD914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W914,$W914=\"\"),OR(BF$7=$V914,BE914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W914,$W914=\"\"),OR(BG$7=$V914,BF914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W914,$W914=\"\"),OR(BH$7=$V914,BG914<>\" \")),$S914*$J914*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[908,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A915,1)),\"\",INDEX(Database[Project Name],A915,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A915,1)),\"\",INDEX(Database[Watershed],$A915,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A915,1)),\"\",INDEX(Database[BMP Type],$A915,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A915,1)),\"\",INDEX(Database[BMP Sub-type],$A915,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A915,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A915,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A915,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A915,1))","v":""},{"$f":"IF(H915=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G915,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H915=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G915,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H915=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G915,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A915,1)),\"\",INDEX(Database[BMP Size],$A915,1))","v":""},{"$f":"IF(B915=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G915,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A915,1)),\"\",INDEX(Database[Service Level],$A915,1))","v":""},{"$f":"IF(B915=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G915,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B915=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G915,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A915,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A915,1))","v":""},{"$f":"IF(B915=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G915,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A915,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A915,1))","v":""},"",{"$f":"IF(B915=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G915,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A915,1)),\"\",INDEX(Database[Comments (text)],$A915,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A915,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A915,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A915,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A915,1))","v":""},{"$f":"IF($X$7=$V915,$S$8*J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W915,$W915=\"\"),OR(Y$7=$V915,X915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W915,$W915=\"\"),OR(Z$7=$V915,Y915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W915,$W915=\"\"),OR(AA$7=$V915,Z915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W915,$W915=\"\"),OR(AB$7=$V915,AA915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W915,$W915=\"\"),OR(AC$7=$V915,AB915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W915,$W915=\"\"),OR(AD$7=$V915,AC915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W915,$W915=\"\"),OR(AE$7=$V915,AD915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W915,$W915=\"\"),OR(AF$7=$V915,AE915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W915,$W915=\"\"),OR(AG$7=$V915,AF915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W915,$W915=\"\"),OR(AH$7=$V915,AG915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W915,$W915=\"\"),OR(AI$7=$V915,AH915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W915,$W915=\"\"),OR(AJ$7=$V915,AI915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W915,$W915=\"\"),OR(AK$7=$V915,AJ915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W915,$W915=\"\"),OR(AL$7=$V915,AK915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W915,$W915=\"\"),OR(AM$7=$V915,AL915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W915,$W915=\"\"),OR(AN$7=$V915,AM915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W915,$W915=\"\"),OR(AO$7=$V915,AN915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W915,$W915=\"\"),OR(AP$7=$V915,AO915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W915,$W915=\"\"),OR(AQ$7=$V915,AP915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W915,$W915=\"\"),OR(AR$7=$V915,AQ915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W915,$W915=\"\"),OR(AS$7=$V915,AR915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W915,$W915=\"\"),OR(AT$7=$V915,AS915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W915,$W915=\"\"),OR(AU$7=$V915,AT915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W915,$W915=\"\"),OR(AV$7=$V915,AU915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W915,$W915=\"\"),OR(AW$7=$V915,AV915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W915,$W915=\"\"),OR(AX$7=$V915,AW915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W915,$W915=\"\"),OR(AY$7=$V915,AX915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W915,$W915=\"\"),OR(AZ$7=$V915,AY915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W915,$W915=\"\"),OR(BA$7=$V915,AZ915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W915,$W915=\"\"),OR(BB$7=$V915,BA915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W915,$W915=\"\"),OR(BC$7=$V915,BB915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W915,$W915=\"\"),OR(BD$7=$V915,BC915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W915,$W915=\"\"),OR(BE$7=$V915,BD915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W915,$W915=\"\"),OR(BF$7=$V915,BE915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W915,$W915=\"\"),OR(BG$7=$V915,BF915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W915,$W915=\"\"),OR(BH$7=$V915,BG915<>\" \")),$S915*$J915*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[909,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A916,1)),\"\",INDEX(Database[Project Name],A916,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A916,1)),\"\",INDEX(Database[Watershed],$A916,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A916,1)),\"\",INDEX(Database[BMP Type],$A916,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A916,1)),\"\",INDEX(Database[BMP Sub-type],$A916,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A916,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A916,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A916,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A916,1))","v":""},{"$f":"IF(H916=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G916,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H916=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G916,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H916=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G916,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A916,1)),\"\",INDEX(Database[BMP Size],$A916,1))","v":""},{"$f":"IF(B916=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G916,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A916,1)),\"\",INDEX(Database[Service Level],$A916,1))","v":""},{"$f":"IF(B916=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G916,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B916=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G916,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A916,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A916,1))","v":""},{"$f":"IF(B916=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G916,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A916,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A916,1))","v":""},"",{"$f":"IF(B916=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G916,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A916,1)),\"\",INDEX(Database[Comments (text)],$A916,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A916,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A916,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A916,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A916,1))","v":""},{"$f":"IF($X$7=$V916,$S$8*J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W916,$W916=\"\"),OR(Y$7=$V916,X916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W916,$W916=\"\"),OR(Z$7=$V916,Y916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W916,$W916=\"\"),OR(AA$7=$V916,Z916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W916,$W916=\"\"),OR(AB$7=$V916,AA916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W916,$W916=\"\"),OR(AC$7=$V916,AB916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W916,$W916=\"\"),OR(AD$7=$V916,AC916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W916,$W916=\"\"),OR(AE$7=$V916,AD916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W916,$W916=\"\"),OR(AF$7=$V916,AE916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W916,$W916=\"\"),OR(AG$7=$V916,AF916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W916,$W916=\"\"),OR(AH$7=$V916,AG916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W916,$W916=\"\"),OR(AI$7=$V916,AH916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W916,$W916=\"\"),OR(AJ$7=$V916,AI916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W916,$W916=\"\"),OR(AK$7=$V916,AJ916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W916,$W916=\"\"),OR(AL$7=$V916,AK916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W916,$W916=\"\"),OR(AM$7=$V916,AL916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W916,$W916=\"\"),OR(AN$7=$V916,AM916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W916,$W916=\"\"),OR(AO$7=$V916,AN916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W916,$W916=\"\"),OR(AP$7=$V916,AO916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W916,$W916=\"\"),OR(AQ$7=$V916,AP916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W916,$W916=\"\"),OR(AR$7=$V916,AQ916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W916,$W916=\"\"),OR(AS$7=$V916,AR916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W916,$W916=\"\"),OR(AT$7=$V916,AS916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W916,$W916=\"\"),OR(AU$7=$V916,AT916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W916,$W916=\"\"),OR(AV$7=$V916,AU916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W916,$W916=\"\"),OR(AW$7=$V916,AV916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W916,$W916=\"\"),OR(AX$7=$V916,AW916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W916,$W916=\"\"),OR(AY$7=$V916,AX916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W916,$W916=\"\"),OR(AZ$7=$V916,AY916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W916,$W916=\"\"),OR(BA$7=$V916,AZ916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W916,$W916=\"\"),OR(BB$7=$V916,BA916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W916,$W916=\"\"),OR(BC$7=$V916,BB916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W916,$W916=\"\"),OR(BD$7=$V916,BC916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W916,$W916=\"\"),OR(BE$7=$V916,BD916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W916,$W916=\"\"),OR(BF$7=$V916,BE916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W916,$W916=\"\"),OR(BG$7=$V916,BF916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W916,$W916=\"\"),OR(BH$7=$V916,BG916<>\" \")),$S916*$J916*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[910,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A917,1)),\"\",INDEX(Database[Project Name],A917,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A917,1)),\"\",INDEX(Database[Watershed],$A917,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A917,1)),\"\",INDEX(Database[BMP Type],$A917,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A917,1)),\"\",INDEX(Database[BMP Sub-type],$A917,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A917,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A917,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A917,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A917,1))","v":""},{"$f":"IF(H917=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G917,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H917=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G917,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H917=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G917,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A917,1)),\"\",INDEX(Database[BMP Size],$A917,1))","v":""},{"$f":"IF(B917=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G917,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A917,1)),\"\",INDEX(Database[Service Level],$A917,1))","v":""},{"$f":"IF(B917=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G917,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B917=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G917,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A917,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A917,1))","v":""},{"$f":"IF(B917=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G917,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A917,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A917,1))","v":""},"",{"$f":"IF(B917=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G917,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A917,1)),\"\",INDEX(Database[Comments (text)],$A917,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A917,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A917,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A917,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A917,1))","v":""},{"$f":"IF($X$7=$V917,$S$8*J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W917,$W917=\"\"),OR(Y$7=$V917,X917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W917,$W917=\"\"),OR(Z$7=$V917,Y917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W917,$W917=\"\"),OR(AA$7=$V917,Z917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W917,$W917=\"\"),OR(AB$7=$V917,AA917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W917,$W917=\"\"),OR(AC$7=$V917,AB917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W917,$W917=\"\"),OR(AD$7=$V917,AC917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W917,$W917=\"\"),OR(AE$7=$V917,AD917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W917,$W917=\"\"),OR(AF$7=$V917,AE917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W917,$W917=\"\"),OR(AG$7=$V917,AF917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W917,$W917=\"\"),OR(AH$7=$V917,AG917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W917,$W917=\"\"),OR(AI$7=$V917,AH917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W917,$W917=\"\"),OR(AJ$7=$V917,AI917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W917,$W917=\"\"),OR(AK$7=$V917,AJ917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W917,$W917=\"\"),OR(AL$7=$V917,AK917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W917,$W917=\"\"),OR(AM$7=$V917,AL917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W917,$W917=\"\"),OR(AN$7=$V917,AM917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W917,$W917=\"\"),OR(AO$7=$V917,AN917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W917,$W917=\"\"),OR(AP$7=$V917,AO917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W917,$W917=\"\"),OR(AQ$7=$V917,AP917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W917,$W917=\"\"),OR(AR$7=$V917,AQ917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W917,$W917=\"\"),OR(AS$7=$V917,AR917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W917,$W917=\"\"),OR(AT$7=$V917,AS917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W917,$W917=\"\"),OR(AU$7=$V917,AT917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W917,$W917=\"\"),OR(AV$7=$V917,AU917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W917,$W917=\"\"),OR(AW$7=$V917,AV917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W917,$W917=\"\"),OR(AX$7=$V917,AW917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W917,$W917=\"\"),OR(AY$7=$V917,AX917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W917,$W917=\"\"),OR(AZ$7=$V917,AY917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W917,$W917=\"\"),OR(BA$7=$V917,AZ917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W917,$W917=\"\"),OR(BB$7=$V917,BA917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W917,$W917=\"\"),OR(BC$7=$V917,BB917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W917,$W917=\"\"),OR(BD$7=$V917,BC917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W917,$W917=\"\"),OR(BE$7=$V917,BD917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W917,$W917=\"\"),OR(BF$7=$V917,BE917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W917,$W917=\"\"),OR(BG$7=$V917,BF917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W917,$W917=\"\"),OR(BH$7=$V917,BG917<>\" \")),$S917*$J917*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[911,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A918,1)),\"\",INDEX(Database[Project Name],A918,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A918,1)),\"\",INDEX(Database[Watershed],$A918,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A918,1)),\"\",INDEX(Database[BMP Type],$A918,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A918,1)),\"\",INDEX(Database[BMP Sub-type],$A918,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A918,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A918,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A918,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A918,1))","v":""},{"$f":"IF(H918=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G918,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H918=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G918,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H918=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G918,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A918,1)),\"\",INDEX(Database[BMP Size],$A918,1))","v":""},{"$f":"IF(B918=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G918,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A918,1)),\"\",INDEX(Database[Service Level],$A918,1))","v":""},{"$f":"IF(B918=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G918,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B918=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G918,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A918,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A918,1))","v":""},{"$f":"IF(B918=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G918,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A918,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A918,1))","v":""},"",{"$f":"IF(B918=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G918,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A918,1)),\"\",INDEX(Database[Comments (text)],$A918,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A918,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A918,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A918,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A918,1))","v":""},{"$f":"IF($X$7=$V918,$S$8*J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W918,$W918=\"\"),OR(Y$7=$V918,X918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W918,$W918=\"\"),OR(Z$7=$V918,Y918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W918,$W918=\"\"),OR(AA$7=$V918,Z918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W918,$W918=\"\"),OR(AB$7=$V918,AA918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W918,$W918=\"\"),OR(AC$7=$V918,AB918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W918,$W918=\"\"),OR(AD$7=$V918,AC918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W918,$W918=\"\"),OR(AE$7=$V918,AD918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W918,$W918=\"\"),OR(AF$7=$V918,AE918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W918,$W918=\"\"),OR(AG$7=$V918,AF918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W918,$W918=\"\"),OR(AH$7=$V918,AG918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W918,$W918=\"\"),OR(AI$7=$V918,AH918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W918,$W918=\"\"),OR(AJ$7=$V918,AI918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W918,$W918=\"\"),OR(AK$7=$V918,AJ918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W918,$W918=\"\"),OR(AL$7=$V918,AK918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W918,$W918=\"\"),OR(AM$7=$V918,AL918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W918,$W918=\"\"),OR(AN$7=$V918,AM918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W918,$W918=\"\"),OR(AO$7=$V918,AN918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W918,$W918=\"\"),OR(AP$7=$V918,AO918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W918,$W918=\"\"),OR(AQ$7=$V918,AP918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W918,$W918=\"\"),OR(AR$7=$V918,AQ918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W918,$W918=\"\"),OR(AS$7=$V918,AR918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W918,$W918=\"\"),OR(AT$7=$V918,AS918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W918,$W918=\"\"),OR(AU$7=$V918,AT918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W918,$W918=\"\"),OR(AV$7=$V918,AU918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W918,$W918=\"\"),OR(AW$7=$V918,AV918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W918,$W918=\"\"),OR(AX$7=$V918,AW918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W918,$W918=\"\"),OR(AY$7=$V918,AX918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W918,$W918=\"\"),OR(AZ$7=$V918,AY918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W918,$W918=\"\"),OR(BA$7=$V918,AZ918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W918,$W918=\"\"),OR(BB$7=$V918,BA918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W918,$W918=\"\"),OR(BC$7=$V918,BB918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W918,$W918=\"\"),OR(BD$7=$V918,BC918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W918,$W918=\"\"),OR(BE$7=$V918,BD918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W918,$W918=\"\"),OR(BF$7=$V918,BE918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W918,$W918=\"\"),OR(BG$7=$V918,BF918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W918,$W918=\"\"),OR(BH$7=$V918,BG918<>\" \")),$S918*$J918*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[912,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A919,1)),\"\",INDEX(Database[Project Name],A919,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A919,1)),\"\",INDEX(Database[Watershed],$A919,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A919,1)),\"\",INDEX(Database[BMP Type],$A919,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A919,1)),\"\",INDEX(Database[BMP Sub-type],$A919,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A919,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A919,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A919,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A919,1))","v":""},{"$f":"IF(H919=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G919,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H919=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G919,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H919=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G919,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A919,1)),\"\",INDEX(Database[BMP Size],$A919,1))","v":""},{"$f":"IF(B919=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G919,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A919,1)),\"\",INDEX(Database[Service Level],$A919,1))","v":""},{"$f":"IF(B919=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G919,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B919=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G919,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A919,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A919,1))","v":""},{"$f":"IF(B919=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G919,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A919,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A919,1))","v":""},"",{"$f":"IF(B919=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G919,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A919,1)),\"\",INDEX(Database[Comments (text)],$A919,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A919,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A919,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A919,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A919,1))","v":""},{"$f":"IF($X$7=$V919,$S$8*J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W919,$W919=\"\"),OR(Y$7=$V919,X919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W919,$W919=\"\"),OR(Z$7=$V919,Y919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W919,$W919=\"\"),OR(AA$7=$V919,Z919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W919,$W919=\"\"),OR(AB$7=$V919,AA919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W919,$W919=\"\"),OR(AC$7=$V919,AB919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W919,$W919=\"\"),OR(AD$7=$V919,AC919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W919,$W919=\"\"),OR(AE$7=$V919,AD919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W919,$W919=\"\"),OR(AF$7=$V919,AE919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W919,$W919=\"\"),OR(AG$7=$V919,AF919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W919,$W919=\"\"),OR(AH$7=$V919,AG919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W919,$W919=\"\"),OR(AI$7=$V919,AH919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W919,$W919=\"\"),OR(AJ$7=$V919,AI919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W919,$W919=\"\"),OR(AK$7=$V919,AJ919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W919,$W919=\"\"),OR(AL$7=$V919,AK919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W919,$W919=\"\"),OR(AM$7=$V919,AL919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W919,$W919=\"\"),OR(AN$7=$V919,AM919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W919,$W919=\"\"),OR(AO$7=$V919,AN919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W919,$W919=\"\"),OR(AP$7=$V919,AO919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W919,$W919=\"\"),OR(AQ$7=$V919,AP919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W919,$W919=\"\"),OR(AR$7=$V919,AQ919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W919,$W919=\"\"),OR(AS$7=$V919,AR919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W919,$W919=\"\"),OR(AT$7=$V919,AS919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W919,$W919=\"\"),OR(AU$7=$V919,AT919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W919,$W919=\"\"),OR(AV$7=$V919,AU919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W919,$W919=\"\"),OR(AW$7=$V919,AV919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W919,$W919=\"\"),OR(AX$7=$V919,AW919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W919,$W919=\"\"),OR(AY$7=$V919,AX919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W919,$W919=\"\"),OR(AZ$7=$V919,AY919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W919,$W919=\"\"),OR(BA$7=$V919,AZ919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W919,$W919=\"\"),OR(BB$7=$V919,BA919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W919,$W919=\"\"),OR(BC$7=$V919,BB919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W919,$W919=\"\"),OR(BD$7=$V919,BC919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W919,$W919=\"\"),OR(BE$7=$V919,BD919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W919,$W919=\"\"),OR(BF$7=$V919,BE919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W919,$W919=\"\"),OR(BG$7=$V919,BF919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W919,$W919=\"\"),OR(BH$7=$V919,BG919<>\" \")),$S919*$J919*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[913,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A920,1)),\"\",INDEX(Database[Project Name],A920,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A920,1)),\"\",INDEX(Database[Watershed],$A920,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A920,1)),\"\",INDEX(Database[BMP Type],$A920,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A920,1)),\"\",INDEX(Database[BMP Sub-type],$A920,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A920,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A920,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A920,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A920,1))","v":""},{"$f":"IF(H920=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G920,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H920=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G920,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H920=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G920,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A920,1)),\"\",INDEX(Database[BMP Size],$A920,1))","v":""},{"$f":"IF(B920=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G920,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A920,1)),\"\",INDEX(Database[Service Level],$A920,1))","v":""},{"$f":"IF(B920=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G920,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B920=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G920,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A920,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A920,1))","v":""},{"$f":"IF(B920=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G920,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A920,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A920,1))","v":""},"",{"$f":"IF(B920=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G920,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A920,1)),\"\",INDEX(Database[Comments (text)],$A920,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A920,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A920,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A920,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A920,1))","v":""},{"$f":"IF($X$7=$V920,$S$8*J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W920,$W920=\"\"),OR(Y$7=$V920,X920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W920,$W920=\"\"),OR(Z$7=$V920,Y920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W920,$W920=\"\"),OR(AA$7=$V920,Z920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W920,$W920=\"\"),OR(AB$7=$V920,AA920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W920,$W920=\"\"),OR(AC$7=$V920,AB920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W920,$W920=\"\"),OR(AD$7=$V920,AC920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W920,$W920=\"\"),OR(AE$7=$V920,AD920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W920,$W920=\"\"),OR(AF$7=$V920,AE920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W920,$W920=\"\"),OR(AG$7=$V920,AF920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W920,$W920=\"\"),OR(AH$7=$V920,AG920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W920,$W920=\"\"),OR(AI$7=$V920,AH920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W920,$W920=\"\"),OR(AJ$7=$V920,AI920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W920,$W920=\"\"),OR(AK$7=$V920,AJ920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W920,$W920=\"\"),OR(AL$7=$V920,AK920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W920,$W920=\"\"),OR(AM$7=$V920,AL920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W920,$W920=\"\"),OR(AN$7=$V920,AM920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W920,$W920=\"\"),OR(AO$7=$V920,AN920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W920,$W920=\"\"),OR(AP$7=$V920,AO920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W920,$W920=\"\"),OR(AQ$7=$V920,AP920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W920,$W920=\"\"),OR(AR$7=$V920,AQ920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W920,$W920=\"\"),OR(AS$7=$V920,AR920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W920,$W920=\"\"),OR(AT$7=$V920,AS920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W920,$W920=\"\"),OR(AU$7=$V920,AT920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W920,$W920=\"\"),OR(AV$7=$V920,AU920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W920,$W920=\"\"),OR(AW$7=$V920,AV920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W920,$W920=\"\"),OR(AX$7=$V920,AW920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W920,$W920=\"\"),OR(AY$7=$V920,AX920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W920,$W920=\"\"),OR(AZ$7=$V920,AY920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W920,$W920=\"\"),OR(BA$7=$V920,AZ920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W920,$W920=\"\"),OR(BB$7=$V920,BA920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W920,$W920=\"\"),OR(BC$7=$V920,BB920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W920,$W920=\"\"),OR(BD$7=$V920,BC920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W920,$W920=\"\"),OR(BE$7=$V920,BD920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W920,$W920=\"\"),OR(BF$7=$V920,BE920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W920,$W920=\"\"),OR(BG$7=$V920,BF920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W920,$W920=\"\"),OR(BH$7=$V920,BG920<>\" \")),$S920*$J920*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[914,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A921,1)),\"\",INDEX(Database[Project Name],A921,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A921,1)),\"\",INDEX(Database[Watershed],$A921,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A921,1)),\"\",INDEX(Database[BMP Type],$A921,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A921,1)),\"\",INDEX(Database[BMP Sub-type],$A921,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A921,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A921,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A921,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A921,1))","v":""},{"$f":"IF(H921=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G921,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H921=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G921,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H921=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G921,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A921,1)),\"\",INDEX(Database[BMP Size],$A921,1))","v":""},{"$f":"IF(B921=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G921,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A921,1)),\"\",INDEX(Database[Service Level],$A921,1))","v":""},{"$f":"IF(B921=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G921,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B921=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G921,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A921,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A921,1))","v":""},{"$f":"IF(B921=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G921,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A921,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A921,1))","v":""},"",{"$f":"IF(B921=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G921,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A921,1)),\"\",INDEX(Database[Comments (text)],$A921,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A921,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A921,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A921,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A921,1))","v":""},{"$f":"IF($X$7=$V921,$S$8*J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W921,$W921=\"\"),OR(Y$7=$V921,X921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W921,$W921=\"\"),OR(Z$7=$V921,Y921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W921,$W921=\"\"),OR(AA$7=$V921,Z921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W921,$W921=\"\"),OR(AB$7=$V921,AA921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W921,$W921=\"\"),OR(AC$7=$V921,AB921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W921,$W921=\"\"),OR(AD$7=$V921,AC921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W921,$W921=\"\"),OR(AE$7=$V921,AD921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W921,$W921=\"\"),OR(AF$7=$V921,AE921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W921,$W921=\"\"),OR(AG$7=$V921,AF921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W921,$W921=\"\"),OR(AH$7=$V921,AG921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W921,$W921=\"\"),OR(AI$7=$V921,AH921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W921,$W921=\"\"),OR(AJ$7=$V921,AI921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W921,$W921=\"\"),OR(AK$7=$V921,AJ921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W921,$W921=\"\"),OR(AL$7=$V921,AK921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W921,$W921=\"\"),OR(AM$7=$V921,AL921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W921,$W921=\"\"),OR(AN$7=$V921,AM921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W921,$W921=\"\"),OR(AO$7=$V921,AN921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W921,$W921=\"\"),OR(AP$7=$V921,AO921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W921,$W921=\"\"),OR(AQ$7=$V921,AP921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W921,$W921=\"\"),OR(AR$7=$V921,AQ921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W921,$W921=\"\"),OR(AS$7=$V921,AR921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W921,$W921=\"\"),OR(AT$7=$V921,AS921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W921,$W921=\"\"),OR(AU$7=$V921,AT921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W921,$W921=\"\"),OR(AV$7=$V921,AU921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W921,$W921=\"\"),OR(AW$7=$V921,AV921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W921,$W921=\"\"),OR(AX$7=$V921,AW921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W921,$W921=\"\"),OR(AY$7=$V921,AX921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W921,$W921=\"\"),OR(AZ$7=$V921,AY921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W921,$W921=\"\"),OR(BA$7=$V921,AZ921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W921,$W921=\"\"),OR(BB$7=$V921,BA921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W921,$W921=\"\"),OR(BC$7=$V921,BB921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W921,$W921=\"\"),OR(BD$7=$V921,BC921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W921,$W921=\"\"),OR(BE$7=$V921,BD921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W921,$W921=\"\"),OR(BF$7=$V921,BE921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W921,$W921=\"\"),OR(BG$7=$V921,BF921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W921,$W921=\"\"),OR(BH$7=$V921,BG921<>\" \")),$S921*$J921*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[915,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A922,1)),\"\",INDEX(Database[Project Name],A922,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A922,1)),\"\",INDEX(Database[Watershed],$A922,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A922,1)),\"\",INDEX(Database[BMP Type],$A922,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A922,1)),\"\",INDEX(Database[BMP Sub-type],$A922,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A922,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A922,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A922,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A922,1))","v":""},{"$f":"IF(H922=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G922,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H922=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G922,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H922=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G922,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A922,1)),\"\",INDEX(Database[BMP Size],$A922,1))","v":""},{"$f":"IF(B922=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G922,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A922,1)),\"\",INDEX(Database[Service Level],$A922,1))","v":""},{"$f":"IF(B922=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G922,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B922=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G922,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A922,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A922,1))","v":""},{"$f":"IF(B922=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G922,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A922,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A922,1))","v":""},"",{"$f":"IF(B922=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G922,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A922,1)),\"\",INDEX(Database[Comments (text)],$A922,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A922,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A922,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A922,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A922,1))","v":""},{"$f":"IF($X$7=$V922,$S$8*J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W922,$W922=\"\"),OR(Y$7=$V922,X922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W922,$W922=\"\"),OR(Z$7=$V922,Y922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W922,$W922=\"\"),OR(AA$7=$V922,Z922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W922,$W922=\"\"),OR(AB$7=$V922,AA922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W922,$W922=\"\"),OR(AC$7=$V922,AB922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W922,$W922=\"\"),OR(AD$7=$V922,AC922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W922,$W922=\"\"),OR(AE$7=$V922,AD922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W922,$W922=\"\"),OR(AF$7=$V922,AE922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W922,$W922=\"\"),OR(AG$7=$V922,AF922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W922,$W922=\"\"),OR(AH$7=$V922,AG922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W922,$W922=\"\"),OR(AI$7=$V922,AH922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W922,$W922=\"\"),OR(AJ$7=$V922,AI922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W922,$W922=\"\"),OR(AK$7=$V922,AJ922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W922,$W922=\"\"),OR(AL$7=$V922,AK922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W922,$W922=\"\"),OR(AM$7=$V922,AL922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W922,$W922=\"\"),OR(AN$7=$V922,AM922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W922,$W922=\"\"),OR(AO$7=$V922,AN922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W922,$W922=\"\"),OR(AP$7=$V922,AO922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W922,$W922=\"\"),OR(AQ$7=$V922,AP922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W922,$W922=\"\"),OR(AR$7=$V922,AQ922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W922,$W922=\"\"),OR(AS$7=$V922,AR922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W922,$W922=\"\"),OR(AT$7=$V922,AS922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W922,$W922=\"\"),OR(AU$7=$V922,AT922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W922,$W922=\"\"),OR(AV$7=$V922,AU922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W922,$W922=\"\"),OR(AW$7=$V922,AV922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W922,$W922=\"\"),OR(AX$7=$V922,AW922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W922,$W922=\"\"),OR(AY$7=$V922,AX922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W922,$W922=\"\"),OR(AZ$7=$V922,AY922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W922,$W922=\"\"),OR(BA$7=$V922,AZ922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W922,$W922=\"\"),OR(BB$7=$V922,BA922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W922,$W922=\"\"),OR(BC$7=$V922,BB922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W922,$W922=\"\"),OR(BD$7=$V922,BC922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W922,$W922=\"\"),OR(BE$7=$V922,BD922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W922,$W922=\"\"),OR(BF$7=$V922,BE922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W922,$W922=\"\"),OR(BG$7=$V922,BF922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W922,$W922=\"\"),OR(BH$7=$V922,BG922<>\" \")),$S922*$J922*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[916,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A923,1)),\"\",INDEX(Database[Project Name],A923,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A923,1)),\"\",INDEX(Database[Watershed],$A923,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A923,1)),\"\",INDEX(Database[BMP Type],$A923,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A923,1)),\"\",INDEX(Database[BMP Sub-type],$A923,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A923,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A923,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A923,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A923,1))","v":""},{"$f":"IF(H923=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G923,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H923=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G923,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H923=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G923,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A923,1)),\"\",INDEX(Database[BMP Size],$A923,1))","v":""},{"$f":"IF(B923=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G923,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A923,1)),\"\",INDEX(Database[Service Level],$A923,1))","v":""},{"$f":"IF(B923=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G923,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B923=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G923,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A923,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A923,1))","v":""},{"$f":"IF(B923=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G923,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A923,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A923,1))","v":""},"",{"$f":"IF(B923=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G923,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A923,1)),\"\",INDEX(Database[Comments (text)],$A923,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A923,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A923,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A923,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A923,1))","v":""},{"$f":"IF($X$7=$V923,$S$8*J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W923,$W923=\"\"),OR(Y$7=$V923,X923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W923,$W923=\"\"),OR(Z$7=$V923,Y923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W923,$W923=\"\"),OR(AA$7=$V923,Z923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W923,$W923=\"\"),OR(AB$7=$V923,AA923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W923,$W923=\"\"),OR(AC$7=$V923,AB923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W923,$W923=\"\"),OR(AD$7=$V923,AC923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W923,$W923=\"\"),OR(AE$7=$V923,AD923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W923,$W923=\"\"),OR(AF$7=$V923,AE923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W923,$W923=\"\"),OR(AG$7=$V923,AF923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W923,$W923=\"\"),OR(AH$7=$V923,AG923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W923,$W923=\"\"),OR(AI$7=$V923,AH923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W923,$W923=\"\"),OR(AJ$7=$V923,AI923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W923,$W923=\"\"),OR(AK$7=$V923,AJ923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W923,$W923=\"\"),OR(AL$7=$V923,AK923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W923,$W923=\"\"),OR(AM$7=$V923,AL923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W923,$W923=\"\"),OR(AN$7=$V923,AM923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W923,$W923=\"\"),OR(AO$7=$V923,AN923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W923,$W923=\"\"),OR(AP$7=$V923,AO923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W923,$W923=\"\"),OR(AQ$7=$V923,AP923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W923,$W923=\"\"),OR(AR$7=$V923,AQ923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W923,$W923=\"\"),OR(AS$7=$V923,AR923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W923,$W923=\"\"),OR(AT$7=$V923,AS923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W923,$W923=\"\"),OR(AU$7=$V923,AT923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W923,$W923=\"\"),OR(AV$7=$V923,AU923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W923,$W923=\"\"),OR(AW$7=$V923,AV923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W923,$W923=\"\"),OR(AX$7=$V923,AW923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W923,$W923=\"\"),OR(AY$7=$V923,AX923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W923,$W923=\"\"),OR(AZ$7=$V923,AY923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W923,$W923=\"\"),OR(BA$7=$V923,AZ923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W923,$W923=\"\"),OR(BB$7=$V923,BA923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W923,$W923=\"\"),OR(BC$7=$V923,BB923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W923,$W923=\"\"),OR(BD$7=$V923,BC923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W923,$W923=\"\"),OR(BE$7=$V923,BD923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W923,$W923=\"\"),OR(BF$7=$V923,BE923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W923,$W923=\"\"),OR(BG$7=$V923,BF923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W923,$W923=\"\"),OR(BH$7=$V923,BG923<>\" \")),$S923*$J923*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[917,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A924,1)),\"\",INDEX(Database[Project Name],A924,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A924,1)),\"\",INDEX(Database[Watershed],$A924,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A924,1)),\"\",INDEX(Database[BMP Type],$A924,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A924,1)),\"\",INDEX(Database[BMP Sub-type],$A924,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A924,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A924,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A924,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A924,1))","v":""},{"$f":"IF(H924=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G924,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H924=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G924,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H924=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G924,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A924,1)),\"\",INDEX(Database[BMP Size],$A924,1))","v":""},{"$f":"IF(B924=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G924,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A924,1)),\"\",INDEX(Database[Service Level],$A924,1))","v":""},{"$f":"IF(B924=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G924,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B924=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G924,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A924,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A924,1))","v":""},{"$f":"IF(B924=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G924,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A924,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A924,1))","v":""},"",{"$f":"IF(B924=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G924,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A924,1)),\"\",INDEX(Database[Comments (text)],$A924,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A924,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A924,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A924,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A924,1))","v":""},{"$f":"IF($X$7=$V924,$S$8*J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W924,$W924=\"\"),OR(Y$7=$V924,X924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W924,$W924=\"\"),OR(Z$7=$V924,Y924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W924,$W924=\"\"),OR(AA$7=$V924,Z924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W924,$W924=\"\"),OR(AB$7=$V924,AA924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W924,$W924=\"\"),OR(AC$7=$V924,AB924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W924,$W924=\"\"),OR(AD$7=$V924,AC924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W924,$W924=\"\"),OR(AE$7=$V924,AD924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W924,$W924=\"\"),OR(AF$7=$V924,AE924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W924,$W924=\"\"),OR(AG$7=$V924,AF924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W924,$W924=\"\"),OR(AH$7=$V924,AG924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W924,$W924=\"\"),OR(AI$7=$V924,AH924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W924,$W924=\"\"),OR(AJ$7=$V924,AI924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W924,$W924=\"\"),OR(AK$7=$V924,AJ924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W924,$W924=\"\"),OR(AL$7=$V924,AK924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W924,$W924=\"\"),OR(AM$7=$V924,AL924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W924,$W924=\"\"),OR(AN$7=$V924,AM924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W924,$W924=\"\"),OR(AO$7=$V924,AN924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W924,$W924=\"\"),OR(AP$7=$V924,AO924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W924,$W924=\"\"),OR(AQ$7=$V924,AP924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W924,$W924=\"\"),OR(AR$7=$V924,AQ924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W924,$W924=\"\"),OR(AS$7=$V924,AR924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W924,$W924=\"\"),OR(AT$7=$V924,AS924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W924,$W924=\"\"),OR(AU$7=$V924,AT924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W924,$W924=\"\"),OR(AV$7=$V924,AU924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W924,$W924=\"\"),OR(AW$7=$V924,AV924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W924,$W924=\"\"),OR(AX$7=$V924,AW924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W924,$W924=\"\"),OR(AY$7=$V924,AX924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W924,$W924=\"\"),OR(AZ$7=$V924,AY924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W924,$W924=\"\"),OR(BA$7=$V924,AZ924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W924,$W924=\"\"),OR(BB$7=$V924,BA924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W924,$W924=\"\"),OR(BC$7=$V924,BB924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W924,$W924=\"\"),OR(BD$7=$V924,BC924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W924,$W924=\"\"),OR(BE$7=$V924,BD924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W924,$W924=\"\"),OR(BF$7=$V924,BE924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W924,$W924=\"\"),OR(BG$7=$V924,BF924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W924,$W924=\"\"),OR(BH$7=$V924,BG924<>\" \")),$S924*$J924*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[918,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A925,1)),\"\",INDEX(Database[Project Name],A925,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A925,1)),\"\",INDEX(Database[Watershed],$A925,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A925,1)),\"\",INDEX(Database[BMP Type],$A925,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A925,1)),\"\",INDEX(Database[BMP Sub-type],$A925,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A925,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A925,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A925,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A925,1))","v":""},{"$f":"IF(H925=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G925,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H925=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G925,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H925=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G925,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A925,1)),\"\",INDEX(Database[BMP Size],$A925,1))","v":""},{"$f":"IF(B925=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G925,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A925,1)),\"\",INDEX(Database[Service Level],$A925,1))","v":""},{"$f":"IF(B925=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G925,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B925=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G925,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A925,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A925,1))","v":""},{"$f":"IF(B925=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G925,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A925,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A925,1))","v":""},"",{"$f":"IF(B925=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G925,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A925,1)),\"\",INDEX(Database[Comments (text)],$A925,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A925,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A925,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A925,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A925,1))","v":""},{"$f":"IF($X$7=$V925,$S$8*J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W925,$W925=\"\"),OR(Y$7=$V925,X925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W925,$W925=\"\"),OR(Z$7=$V925,Y925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W925,$W925=\"\"),OR(AA$7=$V925,Z925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W925,$W925=\"\"),OR(AB$7=$V925,AA925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W925,$W925=\"\"),OR(AC$7=$V925,AB925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W925,$W925=\"\"),OR(AD$7=$V925,AC925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W925,$W925=\"\"),OR(AE$7=$V925,AD925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W925,$W925=\"\"),OR(AF$7=$V925,AE925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W925,$W925=\"\"),OR(AG$7=$V925,AF925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W925,$W925=\"\"),OR(AH$7=$V925,AG925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W925,$W925=\"\"),OR(AI$7=$V925,AH925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W925,$W925=\"\"),OR(AJ$7=$V925,AI925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W925,$W925=\"\"),OR(AK$7=$V925,AJ925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W925,$W925=\"\"),OR(AL$7=$V925,AK925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W925,$W925=\"\"),OR(AM$7=$V925,AL925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W925,$W925=\"\"),OR(AN$7=$V925,AM925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W925,$W925=\"\"),OR(AO$7=$V925,AN925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W925,$W925=\"\"),OR(AP$7=$V925,AO925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W925,$W925=\"\"),OR(AQ$7=$V925,AP925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W925,$W925=\"\"),OR(AR$7=$V925,AQ925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W925,$W925=\"\"),OR(AS$7=$V925,AR925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W925,$W925=\"\"),OR(AT$7=$V925,AS925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W925,$W925=\"\"),OR(AU$7=$V925,AT925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W925,$W925=\"\"),OR(AV$7=$V925,AU925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W925,$W925=\"\"),OR(AW$7=$V925,AV925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W925,$W925=\"\"),OR(AX$7=$V925,AW925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W925,$W925=\"\"),OR(AY$7=$V925,AX925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W925,$W925=\"\"),OR(AZ$7=$V925,AY925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W925,$W925=\"\"),OR(BA$7=$V925,AZ925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W925,$W925=\"\"),OR(BB$7=$V925,BA925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W925,$W925=\"\"),OR(BC$7=$V925,BB925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W925,$W925=\"\"),OR(BD$7=$V925,BC925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W925,$W925=\"\"),OR(BE$7=$V925,BD925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W925,$W925=\"\"),OR(BF$7=$V925,BE925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W925,$W925=\"\"),OR(BG$7=$V925,BF925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W925,$W925=\"\"),OR(BH$7=$V925,BG925<>\" \")),$S925*$J925*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[919,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A926,1)),\"\",INDEX(Database[Project Name],A926,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A926,1)),\"\",INDEX(Database[Watershed],$A926,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A926,1)),\"\",INDEX(Database[BMP Type],$A926,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A926,1)),\"\",INDEX(Database[BMP Sub-type],$A926,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A926,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A926,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A926,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A926,1))","v":""},{"$f":"IF(H926=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G926,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H926=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G926,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H926=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G926,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A926,1)),\"\",INDEX(Database[BMP Size],$A926,1))","v":""},{"$f":"IF(B926=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G926,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A926,1)),\"\",INDEX(Database[Service Level],$A926,1))","v":""},{"$f":"IF(B926=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G926,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B926=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G926,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A926,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A926,1))","v":""},{"$f":"IF(B926=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G926,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A926,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A926,1))","v":""},"",{"$f":"IF(B926=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G926,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A926,1)),\"\",INDEX(Database[Comments (text)],$A926,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A926,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A926,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A926,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A926,1))","v":""},{"$f":"IF($X$7=$V926,$S$8*J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W926,$W926=\"\"),OR(Y$7=$V926,X926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W926,$W926=\"\"),OR(Z$7=$V926,Y926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W926,$W926=\"\"),OR(AA$7=$V926,Z926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W926,$W926=\"\"),OR(AB$7=$V926,AA926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W926,$W926=\"\"),OR(AC$7=$V926,AB926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W926,$W926=\"\"),OR(AD$7=$V926,AC926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W926,$W926=\"\"),OR(AE$7=$V926,AD926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W926,$W926=\"\"),OR(AF$7=$V926,AE926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W926,$W926=\"\"),OR(AG$7=$V926,AF926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W926,$W926=\"\"),OR(AH$7=$V926,AG926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W926,$W926=\"\"),OR(AI$7=$V926,AH926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W926,$W926=\"\"),OR(AJ$7=$V926,AI926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W926,$W926=\"\"),OR(AK$7=$V926,AJ926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W926,$W926=\"\"),OR(AL$7=$V926,AK926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W926,$W926=\"\"),OR(AM$7=$V926,AL926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W926,$W926=\"\"),OR(AN$7=$V926,AM926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W926,$W926=\"\"),OR(AO$7=$V926,AN926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W926,$W926=\"\"),OR(AP$7=$V926,AO926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W926,$W926=\"\"),OR(AQ$7=$V926,AP926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W926,$W926=\"\"),OR(AR$7=$V926,AQ926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W926,$W926=\"\"),OR(AS$7=$V926,AR926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W926,$W926=\"\"),OR(AT$7=$V926,AS926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W926,$W926=\"\"),OR(AU$7=$V926,AT926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W926,$W926=\"\"),OR(AV$7=$V926,AU926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W926,$W926=\"\"),OR(AW$7=$V926,AV926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W926,$W926=\"\"),OR(AX$7=$V926,AW926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W926,$W926=\"\"),OR(AY$7=$V926,AX926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W926,$W926=\"\"),OR(AZ$7=$V926,AY926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W926,$W926=\"\"),OR(BA$7=$V926,AZ926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W926,$W926=\"\"),OR(BB$7=$V926,BA926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W926,$W926=\"\"),OR(BC$7=$V926,BB926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W926,$W926=\"\"),OR(BD$7=$V926,BC926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W926,$W926=\"\"),OR(BE$7=$V926,BD926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W926,$W926=\"\"),OR(BF$7=$V926,BE926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W926,$W926=\"\"),OR(BG$7=$V926,BF926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W926,$W926=\"\"),OR(BH$7=$V926,BG926<>\" \")),$S926*$J926*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[920,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A927,1)),\"\",INDEX(Database[Project Name],A927,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A927,1)),\"\",INDEX(Database[Watershed],$A927,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A927,1)),\"\",INDEX(Database[BMP Type],$A927,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A927,1)),\"\",INDEX(Database[BMP Sub-type],$A927,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A927,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A927,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A927,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A927,1))","v":""},{"$f":"IF(H927=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G927,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H927=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G927,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H927=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G927,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A927,1)),\"\",INDEX(Database[BMP Size],$A927,1))","v":""},{"$f":"IF(B927=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G927,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A927,1)),\"\",INDEX(Database[Service Level],$A927,1))","v":""},{"$f":"IF(B927=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G927,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B927=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G927,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A927,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A927,1))","v":""},{"$f":"IF(B927=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G927,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A927,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A927,1))","v":""},"",{"$f":"IF(B927=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G927,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A927,1)),\"\",INDEX(Database[Comments (text)],$A927,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A927,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A927,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A927,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A927,1))","v":""},{"$f":"IF($X$7=$V927,$S$8*J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W927,$W927=\"\"),OR(Y$7=$V927,X927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W927,$W927=\"\"),OR(Z$7=$V927,Y927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W927,$W927=\"\"),OR(AA$7=$V927,Z927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W927,$W927=\"\"),OR(AB$7=$V927,AA927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W927,$W927=\"\"),OR(AC$7=$V927,AB927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W927,$W927=\"\"),OR(AD$7=$V927,AC927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W927,$W927=\"\"),OR(AE$7=$V927,AD927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W927,$W927=\"\"),OR(AF$7=$V927,AE927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W927,$W927=\"\"),OR(AG$7=$V927,AF927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W927,$W927=\"\"),OR(AH$7=$V927,AG927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W927,$W927=\"\"),OR(AI$7=$V927,AH927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W927,$W927=\"\"),OR(AJ$7=$V927,AI927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W927,$W927=\"\"),OR(AK$7=$V927,AJ927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W927,$W927=\"\"),OR(AL$7=$V927,AK927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W927,$W927=\"\"),OR(AM$7=$V927,AL927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W927,$W927=\"\"),OR(AN$7=$V927,AM927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W927,$W927=\"\"),OR(AO$7=$V927,AN927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W927,$W927=\"\"),OR(AP$7=$V927,AO927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W927,$W927=\"\"),OR(AQ$7=$V927,AP927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W927,$W927=\"\"),OR(AR$7=$V927,AQ927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W927,$W927=\"\"),OR(AS$7=$V927,AR927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W927,$W927=\"\"),OR(AT$7=$V927,AS927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W927,$W927=\"\"),OR(AU$7=$V927,AT927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W927,$W927=\"\"),OR(AV$7=$V927,AU927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W927,$W927=\"\"),OR(AW$7=$V927,AV927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W927,$W927=\"\"),OR(AX$7=$V927,AW927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W927,$W927=\"\"),OR(AY$7=$V927,AX927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W927,$W927=\"\"),OR(AZ$7=$V927,AY927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W927,$W927=\"\"),OR(BA$7=$V927,AZ927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W927,$W927=\"\"),OR(BB$7=$V927,BA927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W927,$W927=\"\"),OR(BC$7=$V927,BB927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W927,$W927=\"\"),OR(BD$7=$V927,BC927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W927,$W927=\"\"),OR(BE$7=$V927,BD927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W927,$W927=\"\"),OR(BF$7=$V927,BE927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W927,$W927=\"\"),OR(BG$7=$V927,BF927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W927,$W927=\"\"),OR(BH$7=$V927,BG927<>\" \")),$S927*$J927*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[921,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A928,1)),\"\",INDEX(Database[Project Name],A928,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A928,1)),\"\",INDEX(Database[Watershed],$A928,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A928,1)),\"\",INDEX(Database[BMP Type],$A928,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A928,1)),\"\",INDEX(Database[BMP Sub-type],$A928,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A928,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A928,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A928,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A928,1))","v":""},{"$f":"IF(H928=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G928,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H928=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G928,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H928=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G928,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A928,1)),\"\",INDEX(Database[BMP Size],$A928,1))","v":""},{"$f":"IF(B928=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G928,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A928,1)),\"\",INDEX(Database[Service Level],$A928,1))","v":""},{"$f":"IF(B928=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G928,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B928=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G928,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A928,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A928,1))","v":""},{"$f":"IF(B928=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G928,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A928,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A928,1))","v":""},"",{"$f":"IF(B928=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G928,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A928,1)),\"\",INDEX(Database[Comments (text)],$A928,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A928,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A928,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A928,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A928,1))","v":""},{"$f":"IF($X$7=$V928,$S$8*J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W928,$W928=\"\"),OR(Y$7=$V928,X928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W928,$W928=\"\"),OR(Z$7=$V928,Y928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W928,$W928=\"\"),OR(AA$7=$V928,Z928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W928,$W928=\"\"),OR(AB$7=$V928,AA928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W928,$W928=\"\"),OR(AC$7=$V928,AB928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W928,$W928=\"\"),OR(AD$7=$V928,AC928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W928,$W928=\"\"),OR(AE$7=$V928,AD928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W928,$W928=\"\"),OR(AF$7=$V928,AE928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W928,$W928=\"\"),OR(AG$7=$V928,AF928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W928,$W928=\"\"),OR(AH$7=$V928,AG928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W928,$W928=\"\"),OR(AI$7=$V928,AH928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W928,$W928=\"\"),OR(AJ$7=$V928,AI928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W928,$W928=\"\"),OR(AK$7=$V928,AJ928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W928,$W928=\"\"),OR(AL$7=$V928,AK928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W928,$W928=\"\"),OR(AM$7=$V928,AL928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W928,$W928=\"\"),OR(AN$7=$V928,AM928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W928,$W928=\"\"),OR(AO$7=$V928,AN928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W928,$W928=\"\"),OR(AP$7=$V928,AO928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W928,$W928=\"\"),OR(AQ$7=$V928,AP928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W928,$W928=\"\"),OR(AR$7=$V928,AQ928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W928,$W928=\"\"),OR(AS$7=$V928,AR928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W928,$W928=\"\"),OR(AT$7=$V928,AS928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W928,$W928=\"\"),OR(AU$7=$V928,AT928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W928,$W928=\"\"),OR(AV$7=$V928,AU928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W928,$W928=\"\"),OR(AW$7=$V928,AV928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W928,$W928=\"\"),OR(AX$7=$V928,AW928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W928,$W928=\"\"),OR(AY$7=$V928,AX928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W928,$W928=\"\"),OR(AZ$7=$V928,AY928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W928,$W928=\"\"),OR(BA$7=$V928,AZ928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W928,$W928=\"\"),OR(BB$7=$V928,BA928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W928,$W928=\"\"),OR(BC$7=$V928,BB928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W928,$W928=\"\"),OR(BD$7=$V928,BC928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W928,$W928=\"\"),OR(BE$7=$V928,BD928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W928,$W928=\"\"),OR(BF$7=$V928,BE928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W928,$W928=\"\"),OR(BG$7=$V928,BF928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W928,$W928=\"\"),OR(BH$7=$V928,BG928<>\" \")),$S928*$J928*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[922,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A929,1)),\"\",INDEX(Database[Project Name],A929,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A929,1)),\"\",INDEX(Database[Watershed],$A929,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A929,1)),\"\",INDEX(Database[BMP Type],$A929,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A929,1)),\"\",INDEX(Database[BMP Sub-type],$A929,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A929,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A929,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A929,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A929,1))","v":""},{"$f":"IF(H929=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G929,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H929=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G929,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H929=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G929,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A929,1)),\"\",INDEX(Database[BMP Size],$A929,1))","v":""},{"$f":"IF(B929=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G929,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A929,1)),\"\",INDEX(Database[Service Level],$A929,1))","v":""},{"$f":"IF(B929=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G929,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B929=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G929,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A929,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A929,1))","v":""},{"$f":"IF(B929=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G929,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A929,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A929,1))","v":""},"",{"$f":"IF(B929=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G929,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A929,1)),\"\",INDEX(Database[Comments (text)],$A929,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A929,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A929,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A929,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A929,1))","v":""},{"$f":"IF($X$7=$V929,$S$8*J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W929,$W929=\"\"),OR(Y$7=$V929,X929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W929,$W929=\"\"),OR(Z$7=$V929,Y929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W929,$W929=\"\"),OR(AA$7=$V929,Z929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W929,$W929=\"\"),OR(AB$7=$V929,AA929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W929,$W929=\"\"),OR(AC$7=$V929,AB929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W929,$W929=\"\"),OR(AD$7=$V929,AC929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W929,$W929=\"\"),OR(AE$7=$V929,AD929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W929,$W929=\"\"),OR(AF$7=$V929,AE929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W929,$W929=\"\"),OR(AG$7=$V929,AF929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W929,$W929=\"\"),OR(AH$7=$V929,AG929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W929,$W929=\"\"),OR(AI$7=$V929,AH929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W929,$W929=\"\"),OR(AJ$7=$V929,AI929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W929,$W929=\"\"),OR(AK$7=$V929,AJ929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W929,$W929=\"\"),OR(AL$7=$V929,AK929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W929,$W929=\"\"),OR(AM$7=$V929,AL929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W929,$W929=\"\"),OR(AN$7=$V929,AM929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W929,$W929=\"\"),OR(AO$7=$V929,AN929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W929,$W929=\"\"),OR(AP$7=$V929,AO929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W929,$W929=\"\"),OR(AQ$7=$V929,AP929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W929,$W929=\"\"),OR(AR$7=$V929,AQ929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W929,$W929=\"\"),OR(AS$7=$V929,AR929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W929,$W929=\"\"),OR(AT$7=$V929,AS929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W929,$W929=\"\"),OR(AU$7=$V929,AT929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W929,$W929=\"\"),OR(AV$7=$V929,AU929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W929,$W929=\"\"),OR(AW$7=$V929,AV929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W929,$W929=\"\"),OR(AX$7=$V929,AW929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W929,$W929=\"\"),OR(AY$7=$V929,AX929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W929,$W929=\"\"),OR(AZ$7=$V929,AY929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W929,$W929=\"\"),OR(BA$7=$V929,AZ929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W929,$W929=\"\"),OR(BB$7=$V929,BA929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W929,$W929=\"\"),OR(BC$7=$V929,BB929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W929,$W929=\"\"),OR(BD$7=$V929,BC929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W929,$W929=\"\"),OR(BE$7=$V929,BD929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W929,$W929=\"\"),OR(BF$7=$V929,BE929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W929,$W929=\"\"),OR(BG$7=$V929,BF929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W929,$W929=\"\"),OR(BH$7=$V929,BG929<>\" \")),$S929*$J929*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[923,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A930,1)),\"\",INDEX(Database[Project Name],A930,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A930,1)),\"\",INDEX(Database[Watershed],$A930,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A930,1)),\"\",INDEX(Database[BMP Type],$A930,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A930,1)),\"\",INDEX(Database[BMP Sub-type],$A930,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A930,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A930,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A930,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A930,1))","v":""},{"$f":"IF(H930=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G930,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H930=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G930,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H930=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G930,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A930,1)),\"\",INDEX(Database[BMP Size],$A930,1))","v":""},{"$f":"IF(B930=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G930,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A930,1)),\"\",INDEX(Database[Service Level],$A930,1))","v":""},{"$f":"IF(B930=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G930,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B930=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G930,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A930,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A930,1))","v":""},{"$f":"IF(B930=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G930,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A930,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A930,1))","v":""},"",{"$f":"IF(B930=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G930,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A930,1)),\"\",INDEX(Database[Comments (text)],$A930,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A930,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A930,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A930,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A930,1))","v":""},{"$f":"IF($X$7=$V930,$S$8*J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W930,$W930=\"\"),OR(Y$7=$V930,X930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W930,$W930=\"\"),OR(Z$7=$V930,Y930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W930,$W930=\"\"),OR(AA$7=$V930,Z930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W930,$W930=\"\"),OR(AB$7=$V930,AA930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W930,$W930=\"\"),OR(AC$7=$V930,AB930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W930,$W930=\"\"),OR(AD$7=$V930,AC930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W930,$W930=\"\"),OR(AE$7=$V930,AD930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W930,$W930=\"\"),OR(AF$7=$V930,AE930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W930,$W930=\"\"),OR(AG$7=$V930,AF930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W930,$W930=\"\"),OR(AH$7=$V930,AG930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W930,$W930=\"\"),OR(AI$7=$V930,AH930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W930,$W930=\"\"),OR(AJ$7=$V930,AI930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W930,$W930=\"\"),OR(AK$7=$V930,AJ930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W930,$W930=\"\"),OR(AL$7=$V930,AK930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W930,$W930=\"\"),OR(AM$7=$V930,AL930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W930,$W930=\"\"),OR(AN$7=$V930,AM930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W930,$W930=\"\"),OR(AO$7=$V930,AN930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W930,$W930=\"\"),OR(AP$7=$V930,AO930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W930,$W930=\"\"),OR(AQ$7=$V930,AP930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W930,$W930=\"\"),OR(AR$7=$V930,AQ930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W930,$W930=\"\"),OR(AS$7=$V930,AR930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W930,$W930=\"\"),OR(AT$7=$V930,AS930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W930,$W930=\"\"),OR(AU$7=$V930,AT930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W930,$W930=\"\"),OR(AV$7=$V930,AU930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W930,$W930=\"\"),OR(AW$7=$V930,AV930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W930,$W930=\"\"),OR(AX$7=$V930,AW930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W930,$W930=\"\"),OR(AY$7=$V930,AX930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W930,$W930=\"\"),OR(AZ$7=$V930,AY930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W930,$W930=\"\"),OR(BA$7=$V930,AZ930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W930,$W930=\"\"),OR(BB$7=$V930,BA930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W930,$W930=\"\"),OR(BC$7=$V930,BB930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W930,$W930=\"\"),OR(BD$7=$V930,BC930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W930,$W930=\"\"),OR(BE$7=$V930,BD930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W930,$W930=\"\"),OR(BF$7=$V930,BE930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W930,$W930=\"\"),OR(BG$7=$V930,BF930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W930,$W930=\"\"),OR(BH$7=$V930,BG930<>\" \")),$S930*$J930*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[924,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A931,1)),\"\",INDEX(Database[Project Name],A931,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A931,1)),\"\",INDEX(Database[Watershed],$A931,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A931,1)),\"\",INDEX(Database[BMP Type],$A931,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A931,1)),\"\",INDEX(Database[BMP Sub-type],$A931,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A931,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A931,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A931,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A931,1))","v":""},{"$f":"IF(H931=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G931,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H931=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G931,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H931=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G931,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A931,1)),\"\",INDEX(Database[BMP Size],$A931,1))","v":""},{"$f":"IF(B931=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G931,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A931,1)),\"\",INDEX(Database[Service Level],$A931,1))","v":""},{"$f":"IF(B931=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G931,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B931=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G931,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A931,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A931,1))","v":""},{"$f":"IF(B931=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G931,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A931,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A931,1))","v":""},"",{"$f":"IF(B931=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G931,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A931,1)),\"\",INDEX(Database[Comments (text)],$A931,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A931,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A931,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A931,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A931,1))","v":""},{"$f":"IF($X$7=$V931,$S$8*J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W931,$W931=\"\"),OR(Y$7=$V931,X931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W931,$W931=\"\"),OR(Z$7=$V931,Y931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W931,$W931=\"\"),OR(AA$7=$V931,Z931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W931,$W931=\"\"),OR(AB$7=$V931,AA931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W931,$W931=\"\"),OR(AC$7=$V931,AB931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W931,$W931=\"\"),OR(AD$7=$V931,AC931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W931,$W931=\"\"),OR(AE$7=$V931,AD931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W931,$W931=\"\"),OR(AF$7=$V931,AE931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W931,$W931=\"\"),OR(AG$7=$V931,AF931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W931,$W931=\"\"),OR(AH$7=$V931,AG931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W931,$W931=\"\"),OR(AI$7=$V931,AH931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W931,$W931=\"\"),OR(AJ$7=$V931,AI931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W931,$W931=\"\"),OR(AK$7=$V931,AJ931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W931,$W931=\"\"),OR(AL$7=$V931,AK931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W931,$W931=\"\"),OR(AM$7=$V931,AL931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W931,$W931=\"\"),OR(AN$7=$V931,AM931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W931,$W931=\"\"),OR(AO$7=$V931,AN931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W931,$W931=\"\"),OR(AP$7=$V931,AO931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W931,$W931=\"\"),OR(AQ$7=$V931,AP931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W931,$W931=\"\"),OR(AR$7=$V931,AQ931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W931,$W931=\"\"),OR(AS$7=$V931,AR931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W931,$W931=\"\"),OR(AT$7=$V931,AS931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W931,$W931=\"\"),OR(AU$7=$V931,AT931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W931,$W931=\"\"),OR(AV$7=$V931,AU931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W931,$W931=\"\"),OR(AW$7=$V931,AV931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W931,$W931=\"\"),OR(AX$7=$V931,AW931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W931,$W931=\"\"),OR(AY$7=$V931,AX931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W931,$W931=\"\"),OR(AZ$7=$V931,AY931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W931,$W931=\"\"),OR(BA$7=$V931,AZ931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W931,$W931=\"\"),OR(BB$7=$V931,BA931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W931,$W931=\"\"),OR(BC$7=$V931,BB931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W931,$W931=\"\"),OR(BD$7=$V931,BC931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W931,$W931=\"\"),OR(BE$7=$V931,BD931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W931,$W931=\"\"),OR(BF$7=$V931,BE931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W931,$W931=\"\"),OR(BG$7=$V931,BF931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W931,$W931=\"\"),OR(BH$7=$V931,BG931<>\" \")),$S931*$J931*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[925,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A932,1)),\"\",INDEX(Database[Project Name],A932,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A932,1)),\"\",INDEX(Database[Watershed],$A932,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A932,1)),\"\",INDEX(Database[BMP Type],$A932,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A932,1)),\"\",INDEX(Database[BMP Sub-type],$A932,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A932,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A932,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A932,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A932,1))","v":""},{"$f":"IF(H932=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G932,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H932=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G932,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H932=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G932,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A932,1)),\"\",INDEX(Database[BMP Size],$A932,1))","v":""},{"$f":"IF(B932=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G932,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A932,1)),\"\",INDEX(Database[Service Level],$A932,1))","v":""},{"$f":"IF(B932=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G932,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B932=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G932,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A932,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A932,1))","v":""},{"$f":"IF(B932=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G932,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A932,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A932,1))","v":""},"",{"$f":"IF(B932=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G932,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A932,1)),\"\",INDEX(Database[Comments (text)],$A932,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A932,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A932,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A932,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A932,1))","v":""},{"$f":"IF($X$7=$V932,$S$8*J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W932,$W932=\"\"),OR(Y$7=$V932,X932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W932,$W932=\"\"),OR(Z$7=$V932,Y932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W932,$W932=\"\"),OR(AA$7=$V932,Z932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W932,$W932=\"\"),OR(AB$7=$V932,AA932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W932,$W932=\"\"),OR(AC$7=$V932,AB932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W932,$W932=\"\"),OR(AD$7=$V932,AC932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W932,$W932=\"\"),OR(AE$7=$V932,AD932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W932,$W932=\"\"),OR(AF$7=$V932,AE932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W932,$W932=\"\"),OR(AG$7=$V932,AF932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W932,$W932=\"\"),OR(AH$7=$V932,AG932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W932,$W932=\"\"),OR(AI$7=$V932,AH932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W932,$W932=\"\"),OR(AJ$7=$V932,AI932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W932,$W932=\"\"),OR(AK$7=$V932,AJ932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W932,$W932=\"\"),OR(AL$7=$V932,AK932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W932,$W932=\"\"),OR(AM$7=$V932,AL932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W932,$W932=\"\"),OR(AN$7=$V932,AM932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W932,$W932=\"\"),OR(AO$7=$V932,AN932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W932,$W932=\"\"),OR(AP$7=$V932,AO932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W932,$W932=\"\"),OR(AQ$7=$V932,AP932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W932,$W932=\"\"),OR(AR$7=$V932,AQ932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W932,$W932=\"\"),OR(AS$7=$V932,AR932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W932,$W932=\"\"),OR(AT$7=$V932,AS932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W932,$W932=\"\"),OR(AU$7=$V932,AT932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W932,$W932=\"\"),OR(AV$7=$V932,AU932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W932,$W932=\"\"),OR(AW$7=$V932,AV932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W932,$W932=\"\"),OR(AX$7=$V932,AW932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W932,$W932=\"\"),OR(AY$7=$V932,AX932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W932,$W932=\"\"),OR(AZ$7=$V932,AY932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W932,$W932=\"\"),OR(BA$7=$V932,AZ932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W932,$W932=\"\"),OR(BB$7=$V932,BA932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W932,$W932=\"\"),OR(BC$7=$V932,BB932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W932,$W932=\"\"),OR(BD$7=$V932,BC932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W932,$W932=\"\"),OR(BE$7=$V932,BD932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W932,$W932=\"\"),OR(BF$7=$V932,BE932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W932,$W932=\"\"),OR(BG$7=$V932,BF932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W932,$W932=\"\"),OR(BH$7=$V932,BG932<>\" \")),$S932*$J932*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[926,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A933,1)),\"\",INDEX(Database[Project Name],A933,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A933,1)),\"\",INDEX(Database[Watershed],$A933,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A933,1)),\"\",INDEX(Database[BMP Type],$A933,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A933,1)),\"\",INDEX(Database[BMP Sub-type],$A933,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A933,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A933,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A933,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A933,1))","v":""},{"$f":"IF(H933=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G933,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H933=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G933,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H933=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G933,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A933,1)),\"\",INDEX(Database[BMP Size],$A933,1))","v":""},{"$f":"IF(B933=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G933,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A933,1)),\"\",INDEX(Database[Service Level],$A933,1))","v":""},{"$f":"IF(B933=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G933,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B933=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G933,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A933,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A933,1))","v":""},{"$f":"IF(B933=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G933,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A933,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A933,1))","v":""},"",{"$f":"IF(B933=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G933,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A933,1)),\"\",INDEX(Database[Comments (text)],$A933,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A933,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A933,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A933,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A933,1))","v":""},{"$f":"IF($X$7=$V933,$S$8*J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W933,$W933=\"\"),OR(Y$7=$V933,X933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W933,$W933=\"\"),OR(Z$7=$V933,Y933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W933,$W933=\"\"),OR(AA$7=$V933,Z933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W933,$W933=\"\"),OR(AB$7=$V933,AA933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W933,$W933=\"\"),OR(AC$7=$V933,AB933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W933,$W933=\"\"),OR(AD$7=$V933,AC933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W933,$W933=\"\"),OR(AE$7=$V933,AD933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W933,$W933=\"\"),OR(AF$7=$V933,AE933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W933,$W933=\"\"),OR(AG$7=$V933,AF933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W933,$W933=\"\"),OR(AH$7=$V933,AG933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W933,$W933=\"\"),OR(AI$7=$V933,AH933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W933,$W933=\"\"),OR(AJ$7=$V933,AI933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W933,$W933=\"\"),OR(AK$7=$V933,AJ933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W933,$W933=\"\"),OR(AL$7=$V933,AK933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W933,$W933=\"\"),OR(AM$7=$V933,AL933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W933,$W933=\"\"),OR(AN$7=$V933,AM933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W933,$W933=\"\"),OR(AO$7=$V933,AN933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W933,$W933=\"\"),OR(AP$7=$V933,AO933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W933,$W933=\"\"),OR(AQ$7=$V933,AP933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W933,$W933=\"\"),OR(AR$7=$V933,AQ933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W933,$W933=\"\"),OR(AS$7=$V933,AR933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W933,$W933=\"\"),OR(AT$7=$V933,AS933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W933,$W933=\"\"),OR(AU$7=$V933,AT933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W933,$W933=\"\"),OR(AV$7=$V933,AU933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W933,$W933=\"\"),OR(AW$7=$V933,AV933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W933,$W933=\"\"),OR(AX$7=$V933,AW933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W933,$W933=\"\"),OR(AY$7=$V933,AX933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W933,$W933=\"\"),OR(AZ$7=$V933,AY933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W933,$W933=\"\"),OR(BA$7=$V933,AZ933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W933,$W933=\"\"),OR(BB$7=$V933,BA933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W933,$W933=\"\"),OR(BC$7=$V933,BB933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W933,$W933=\"\"),OR(BD$7=$V933,BC933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W933,$W933=\"\"),OR(BE$7=$V933,BD933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W933,$W933=\"\"),OR(BF$7=$V933,BE933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W933,$W933=\"\"),OR(BG$7=$V933,BF933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W933,$W933=\"\"),OR(BH$7=$V933,BG933<>\" \")),$S933*$J933*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[927,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A934,1)),\"\",INDEX(Database[Project Name],A934,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A934,1)),\"\",INDEX(Database[Watershed],$A934,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A934,1)),\"\",INDEX(Database[BMP Type],$A934,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A934,1)),\"\",INDEX(Database[BMP Sub-type],$A934,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A934,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A934,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A934,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A934,1))","v":""},{"$f":"IF(H934=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G934,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H934=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G934,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H934=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G934,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A934,1)),\"\",INDEX(Database[BMP Size],$A934,1))","v":""},{"$f":"IF(B934=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G934,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A934,1)),\"\",INDEX(Database[Service Level],$A934,1))","v":""},{"$f":"IF(B934=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G934,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B934=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G934,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A934,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A934,1))","v":""},{"$f":"IF(B934=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G934,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A934,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A934,1))","v":""},"",{"$f":"IF(B934=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G934,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A934,1)),\"\",INDEX(Database[Comments (text)],$A934,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A934,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A934,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A934,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A934,1))","v":""},{"$f":"IF($X$7=$V934,$S$8*J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W934,$W934=\"\"),OR(Y$7=$V934,X934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W934,$W934=\"\"),OR(Z$7=$V934,Y934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W934,$W934=\"\"),OR(AA$7=$V934,Z934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W934,$W934=\"\"),OR(AB$7=$V934,AA934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W934,$W934=\"\"),OR(AC$7=$V934,AB934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W934,$W934=\"\"),OR(AD$7=$V934,AC934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W934,$W934=\"\"),OR(AE$7=$V934,AD934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W934,$W934=\"\"),OR(AF$7=$V934,AE934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W934,$W934=\"\"),OR(AG$7=$V934,AF934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W934,$W934=\"\"),OR(AH$7=$V934,AG934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W934,$W934=\"\"),OR(AI$7=$V934,AH934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W934,$W934=\"\"),OR(AJ$7=$V934,AI934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W934,$W934=\"\"),OR(AK$7=$V934,AJ934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W934,$W934=\"\"),OR(AL$7=$V934,AK934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W934,$W934=\"\"),OR(AM$7=$V934,AL934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W934,$W934=\"\"),OR(AN$7=$V934,AM934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W934,$W934=\"\"),OR(AO$7=$V934,AN934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W934,$W934=\"\"),OR(AP$7=$V934,AO934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W934,$W934=\"\"),OR(AQ$7=$V934,AP934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W934,$W934=\"\"),OR(AR$7=$V934,AQ934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W934,$W934=\"\"),OR(AS$7=$V934,AR934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W934,$W934=\"\"),OR(AT$7=$V934,AS934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W934,$W934=\"\"),OR(AU$7=$V934,AT934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W934,$W934=\"\"),OR(AV$7=$V934,AU934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W934,$W934=\"\"),OR(AW$7=$V934,AV934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W934,$W934=\"\"),OR(AX$7=$V934,AW934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W934,$W934=\"\"),OR(AY$7=$V934,AX934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W934,$W934=\"\"),OR(AZ$7=$V934,AY934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W934,$W934=\"\"),OR(BA$7=$V934,AZ934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W934,$W934=\"\"),OR(BB$7=$V934,BA934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W934,$W934=\"\"),OR(BC$7=$V934,BB934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W934,$W934=\"\"),OR(BD$7=$V934,BC934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W934,$W934=\"\"),OR(BE$7=$V934,BD934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W934,$W934=\"\"),OR(BF$7=$V934,BE934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W934,$W934=\"\"),OR(BG$7=$V934,BF934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W934,$W934=\"\"),OR(BH$7=$V934,BG934<>\" \")),$S934*$J934*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[928,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A935,1)),\"\",INDEX(Database[Project Name],A935,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A935,1)),\"\",INDEX(Database[Watershed],$A935,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A935,1)),\"\",INDEX(Database[BMP Type],$A935,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A935,1)),\"\",INDEX(Database[BMP Sub-type],$A935,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A935,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A935,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A935,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A935,1))","v":""},{"$f":"IF(H935=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G935,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H935=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G935,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H935=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G935,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A935,1)),\"\",INDEX(Database[BMP Size],$A935,1))","v":""},{"$f":"IF(B935=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G935,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A935,1)),\"\",INDEX(Database[Service Level],$A935,1))","v":""},{"$f":"IF(B935=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G935,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B935=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G935,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A935,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A935,1))","v":""},{"$f":"IF(B935=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G935,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A935,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A935,1))","v":""},"",{"$f":"IF(B935=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G935,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A935,1)),\"\",INDEX(Database[Comments (text)],$A935,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A935,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A935,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A935,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A935,1))","v":""},{"$f":"IF($X$7=$V935,$S$8*J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W935,$W935=\"\"),OR(Y$7=$V935,X935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W935,$W935=\"\"),OR(Z$7=$V935,Y935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W935,$W935=\"\"),OR(AA$7=$V935,Z935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W935,$W935=\"\"),OR(AB$7=$V935,AA935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W935,$W935=\"\"),OR(AC$7=$V935,AB935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W935,$W935=\"\"),OR(AD$7=$V935,AC935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W935,$W935=\"\"),OR(AE$7=$V935,AD935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W935,$W935=\"\"),OR(AF$7=$V935,AE935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W935,$W935=\"\"),OR(AG$7=$V935,AF935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W935,$W935=\"\"),OR(AH$7=$V935,AG935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W935,$W935=\"\"),OR(AI$7=$V935,AH935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W935,$W935=\"\"),OR(AJ$7=$V935,AI935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W935,$W935=\"\"),OR(AK$7=$V935,AJ935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W935,$W935=\"\"),OR(AL$7=$V935,AK935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W935,$W935=\"\"),OR(AM$7=$V935,AL935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W935,$W935=\"\"),OR(AN$7=$V935,AM935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W935,$W935=\"\"),OR(AO$7=$V935,AN935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W935,$W935=\"\"),OR(AP$7=$V935,AO935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W935,$W935=\"\"),OR(AQ$7=$V935,AP935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W935,$W935=\"\"),OR(AR$7=$V935,AQ935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W935,$W935=\"\"),OR(AS$7=$V935,AR935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W935,$W935=\"\"),OR(AT$7=$V935,AS935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W935,$W935=\"\"),OR(AU$7=$V935,AT935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W935,$W935=\"\"),OR(AV$7=$V935,AU935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W935,$W935=\"\"),OR(AW$7=$V935,AV935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W935,$W935=\"\"),OR(AX$7=$V935,AW935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W935,$W935=\"\"),OR(AY$7=$V935,AX935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W935,$W935=\"\"),OR(AZ$7=$V935,AY935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W935,$W935=\"\"),OR(BA$7=$V935,AZ935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W935,$W935=\"\"),OR(BB$7=$V935,BA935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W935,$W935=\"\"),OR(BC$7=$V935,BB935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W935,$W935=\"\"),OR(BD$7=$V935,BC935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W935,$W935=\"\"),OR(BE$7=$V935,BD935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W935,$W935=\"\"),OR(BF$7=$V935,BE935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W935,$W935=\"\"),OR(BG$7=$V935,BF935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W935,$W935=\"\"),OR(BH$7=$V935,BG935<>\" \")),$S935*$J935*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[929,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A936,1)),\"\",INDEX(Database[Project Name],A936,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A936,1)),\"\",INDEX(Database[Watershed],$A936,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A936,1)),\"\",INDEX(Database[BMP Type],$A936,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A936,1)),\"\",INDEX(Database[BMP Sub-type],$A936,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A936,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A936,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A936,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A936,1))","v":""},{"$f":"IF(H936=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G936,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H936=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G936,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H936=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G936,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A936,1)),\"\",INDEX(Database[BMP Size],$A936,1))","v":""},{"$f":"IF(B936=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G936,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A936,1)),\"\",INDEX(Database[Service Level],$A936,1))","v":""},{"$f":"IF(B936=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G936,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B936=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G936,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A936,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A936,1))","v":""},{"$f":"IF(B936=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G936,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A936,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A936,1))","v":""},"",{"$f":"IF(B936=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G936,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A936,1)),\"\",INDEX(Database[Comments (text)],$A936,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A936,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A936,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A936,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A936,1))","v":""},{"$f":"IF($X$7=$V936,$S$8*J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W936,$W936=\"\"),OR(Y$7=$V936,X936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W936,$W936=\"\"),OR(Z$7=$V936,Y936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W936,$W936=\"\"),OR(AA$7=$V936,Z936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W936,$W936=\"\"),OR(AB$7=$V936,AA936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W936,$W936=\"\"),OR(AC$7=$V936,AB936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W936,$W936=\"\"),OR(AD$7=$V936,AC936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W936,$W936=\"\"),OR(AE$7=$V936,AD936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W936,$W936=\"\"),OR(AF$7=$V936,AE936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W936,$W936=\"\"),OR(AG$7=$V936,AF936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W936,$W936=\"\"),OR(AH$7=$V936,AG936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W936,$W936=\"\"),OR(AI$7=$V936,AH936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W936,$W936=\"\"),OR(AJ$7=$V936,AI936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W936,$W936=\"\"),OR(AK$7=$V936,AJ936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W936,$W936=\"\"),OR(AL$7=$V936,AK936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W936,$W936=\"\"),OR(AM$7=$V936,AL936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W936,$W936=\"\"),OR(AN$7=$V936,AM936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W936,$W936=\"\"),OR(AO$7=$V936,AN936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W936,$W936=\"\"),OR(AP$7=$V936,AO936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W936,$W936=\"\"),OR(AQ$7=$V936,AP936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W936,$W936=\"\"),OR(AR$7=$V936,AQ936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W936,$W936=\"\"),OR(AS$7=$V936,AR936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W936,$W936=\"\"),OR(AT$7=$V936,AS936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W936,$W936=\"\"),OR(AU$7=$V936,AT936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W936,$W936=\"\"),OR(AV$7=$V936,AU936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W936,$W936=\"\"),OR(AW$7=$V936,AV936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W936,$W936=\"\"),OR(AX$7=$V936,AW936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W936,$W936=\"\"),OR(AY$7=$V936,AX936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W936,$W936=\"\"),OR(AZ$7=$V936,AY936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W936,$W936=\"\"),OR(BA$7=$V936,AZ936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W936,$W936=\"\"),OR(BB$7=$V936,BA936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W936,$W936=\"\"),OR(BC$7=$V936,BB936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W936,$W936=\"\"),OR(BD$7=$V936,BC936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W936,$W936=\"\"),OR(BE$7=$V936,BD936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W936,$W936=\"\"),OR(BF$7=$V936,BE936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W936,$W936=\"\"),OR(BG$7=$V936,BF936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W936,$W936=\"\"),OR(BH$7=$V936,BG936<>\" \")),$S936*$J936*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[930,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A937,1)),\"\",INDEX(Database[Project Name],A937,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A937,1)),\"\",INDEX(Database[Watershed],$A937,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A937,1)),\"\",INDEX(Database[BMP Type],$A937,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A937,1)),\"\",INDEX(Database[BMP Sub-type],$A937,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A937,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A937,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A937,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A937,1))","v":""},{"$f":"IF(H937=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G937,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H937=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G937,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H937=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G937,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A937,1)),\"\",INDEX(Database[BMP Size],$A937,1))","v":""},{"$f":"IF(B937=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G937,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A937,1)),\"\",INDEX(Database[Service Level],$A937,1))","v":""},{"$f":"IF(B937=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G937,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B937=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G937,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A937,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A937,1))","v":""},{"$f":"IF(B937=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G937,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A937,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A937,1))","v":""},"",{"$f":"IF(B937=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G937,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A937,1)),\"\",INDEX(Database[Comments (text)],$A937,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A937,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A937,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A937,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A937,1))","v":""},{"$f":"IF($X$7=$V937,$S$8*J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W937,$W937=\"\"),OR(Y$7=$V937,X937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W937,$W937=\"\"),OR(Z$7=$V937,Y937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W937,$W937=\"\"),OR(AA$7=$V937,Z937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W937,$W937=\"\"),OR(AB$7=$V937,AA937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W937,$W937=\"\"),OR(AC$7=$V937,AB937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W937,$W937=\"\"),OR(AD$7=$V937,AC937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W937,$W937=\"\"),OR(AE$7=$V937,AD937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W937,$W937=\"\"),OR(AF$7=$V937,AE937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W937,$W937=\"\"),OR(AG$7=$V937,AF937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W937,$W937=\"\"),OR(AH$7=$V937,AG937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W937,$W937=\"\"),OR(AI$7=$V937,AH937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W937,$W937=\"\"),OR(AJ$7=$V937,AI937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W937,$W937=\"\"),OR(AK$7=$V937,AJ937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W937,$W937=\"\"),OR(AL$7=$V937,AK937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W937,$W937=\"\"),OR(AM$7=$V937,AL937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W937,$W937=\"\"),OR(AN$7=$V937,AM937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W937,$W937=\"\"),OR(AO$7=$V937,AN937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W937,$W937=\"\"),OR(AP$7=$V937,AO937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W937,$W937=\"\"),OR(AQ$7=$V937,AP937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W937,$W937=\"\"),OR(AR$7=$V937,AQ937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W937,$W937=\"\"),OR(AS$7=$V937,AR937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W937,$W937=\"\"),OR(AT$7=$V937,AS937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W937,$W937=\"\"),OR(AU$7=$V937,AT937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W937,$W937=\"\"),OR(AV$7=$V937,AU937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W937,$W937=\"\"),OR(AW$7=$V937,AV937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W937,$W937=\"\"),OR(AX$7=$V937,AW937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W937,$W937=\"\"),OR(AY$7=$V937,AX937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W937,$W937=\"\"),OR(AZ$7=$V937,AY937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W937,$W937=\"\"),OR(BA$7=$V937,AZ937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W937,$W937=\"\"),OR(BB$7=$V937,BA937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W937,$W937=\"\"),OR(BC$7=$V937,BB937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W937,$W937=\"\"),OR(BD$7=$V937,BC937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W937,$W937=\"\"),OR(BE$7=$V937,BD937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W937,$W937=\"\"),OR(BF$7=$V937,BE937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W937,$W937=\"\"),OR(BG$7=$V937,BF937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W937,$W937=\"\"),OR(BH$7=$V937,BG937<>\" \")),$S937*$J937*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[931,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A938,1)),\"\",INDEX(Database[Project Name],A938,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A938,1)),\"\",INDEX(Database[Watershed],$A938,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A938,1)),\"\",INDEX(Database[BMP Type],$A938,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A938,1)),\"\",INDEX(Database[BMP Sub-type],$A938,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A938,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A938,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A938,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A938,1))","v":""},{"$f":"IF(H938=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G938,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H938=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G938,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H938=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G938,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A938,1)),\"\",INDEX(Database[BMP Size],$A938,1))","v":""},{"$f":"IF(B938=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G938,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A938,1)),\"\",INDEX(Database[Service Level],$A938,1))","v":""},{"$f":"IF(B938=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G938,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B938=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G938,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A938,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A938,1))","v":""},{"$f":"IF(B938=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G938,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A938,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A938,1))","v":""},"",{"$f":"IF(B938=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G938,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A938,1)),\"\",INDEX(Database[Comments (text)],$A938,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A938,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A938,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A938,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A938,1))","v":""},{"$f":"IF($X$7=$V938,$S$8*J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W938,$W938=\"\"),OR(Y$7=$V938,X938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W938,$W938=\"\"),OR(Z$7=$V938,Y938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W938,$W938=\"\"),OR(AA$7=$V938,Z938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W938,$W938=\"\"),OR(AB$7=$V938,AA938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W938,$W938=\"\"),OR(AC$7=$V938,AB938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W938,$W938=\"\"),OR(AD$7=$V938,AC938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W938,$W938=\"\"),OR(AE$7=$V938,AD938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W938,$W938=\"\"),OR(AF$7=$V938,AE938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W938,$W938=\"\"),OR(AG$7=$V938,AF938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W938,$W938=\"\"),OR(AH$7=$V938,AG938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W938,$W938=\"\"),OR(AI$7=$V938,AH938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W938,$W938=\"\"),OR(AJ$7=$V938,AI938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W938,$W938=\"\"),OR(AK$7=$V938,AJ938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W938,$W938=\"\"),OR(AL$7=$V938,AK938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W938,$W938=\"\"),OR(AM$7=$V938,AL938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W938,$W938=\"\"),OR(AN$7=$V938,AM938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W938,$W938=\"\"),OR(AO$7=$V938,AN938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W938,$W938=\"\"),OR(AP$7=$V938,AO938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W938,$W938=\"\"),OR(AQ$7=$V938,AP938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W938,$W938=\"\"),OR(AR$7=$V938,AQ938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W938,$W938=\"\"),OR(AS$7=$V938,AR938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W938,$W938=\"\"),OR(AT$7=$V938,AS938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W938,$W938=\"\"),OR(AU$7=$V938,AT938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W938,$W938=\"\"),OR(AV$7=$V938,AU938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W938,$W938=\"\"),OR(AW$7=$V938,AV938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W938,$W938=\"\"),OR(AX$7=$V938,AW938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W938,$W938=\"\"),OR(AY$7=$V938,AX938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W938,$W938=\"\"),OR(AZ$7=$V938,AY938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W938,$W938=\"\"),OR(BA$7=$V938,AZ938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W938,$W938=\"\"),OR(BB$7=$V938,BA938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W938,$W938=\"\"),OR(BC$7=$V938,BB938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W938,$W938=\"\"),OR(BD$7=$V938,BC938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W938,$W938=\"\"),OR(BE$7=$V938,BD938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W938,$W938=\"\"),OR(BF$7=$V938,BE938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W938,$W938=\"\"),OR(BG$7=$V938,BF938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W938,$W938=\"\"),OR(BH$7=$V938,BG938<>\" \")),$S938*$J938*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[932,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A939,1)),\"\",INDEX(Database[Project Name],A939,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A939,1)),\"\",INDEX(Database[Watershed],$A939,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A939,1)),\"\",INDEX(Database[BMP Type],$A939,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A939,1)),\"\",INDEX(Database[BMP Sub-type],$A939,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A939,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A939,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A939,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A939,1))","v":""},{"$f":"IF(H939=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G939,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H939=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G939,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H939=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G939,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A939,1)),\"\",INDEX(Database[BMP Size],$A939,1))","v":""},{"$f":"IF(B939=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G939,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A939,1)),\"\",INDEX(Database[Service Level],$A939,1))","v":""},{"$f":"IF(B939=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G939,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B939=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G939,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A939,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A939,1))","v":""},{"$f":"IF(B939=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G939,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A939,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A939,1))","v":""},"",{"$f":"IF(B939=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G939,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A939,1)),\"\",INDEX(Database[Comments (text)],$A939,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A939,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A939,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A939,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A939,1))","v":""},{"$f":"IF($X$7=$V939,$S$8*J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W939,$W939=\"\"),OR(Y$7=$V939,X939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W939,$W939=\"\"),OR(Z$7=$V939,Y939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W939,$W939=\"\"),OR(AA$7=$V939,Z939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W939,$W939=\"\"),OR(AB$7=$V939,AA939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W939,$W939=\"\"),OR(AC$7=$V939,AB939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W939,$W939=\"\"),OR(AD$7=$V939,AC939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W939,$W939=\"\"),OR(AE$7=$V939,AD939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W939,$W939=\"\"),OR(AF$7=$V939,AE939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W939,$W939=\"\"),OR(AG$7=$V939,AF939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W939,$W939=\"\"),OR(AH$7=$V939,AG939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W939,$W939=\"\"),OR(AI$7=$V939,AH939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W939,$W939=\"\"),OR(AJ$7=$V939,AI939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W939,$W939=\"\"),OR(AK$7=$V939,AJ939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W939,$W939=\"\"),OR(AL$7=$V939,AK939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W939,$W939=\"\"),OR(AM$7=$V939,AL939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W939,$W939=\"\"),OR(AN$7=$V939,AM939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W939,$W939=\"\"),OR(AO$7=$V939,AN939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W939,$W939=\"\"),OR(AP$7=$V939,AO939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W939,$W939=\"\"),OR(AQ$7=$V939,AP939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W939,$W939=\"\"),OR(AR$7=$V939,AQ939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W939,$W939=\"\"),OR(AS$7=$V939,AR939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W939,$W939=\"\"),OR(AT$7=$V939,AS939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W939,$W939=\"\"),OR(AU$7=$V939,AT939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W939,$W939=\"\"),OR(AV$7=$V939,AU939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W939,$W939=\"\"),OR(AW$7=$V939,AV939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W939,$W939=\"\"),OR(AX$7=$V939,AW939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W939,$W939=\"\"),OR(AY$7=$V939,AX939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W939,$W939=\"\"),OR(AZ$7=$V939,AY939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W939,$W939=\"\"),OR(BA$7=$V939,AZ939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W939,$W939=\"\"),OR(BB$7=$V939,BA939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W939,$W939=\"\"),OR(BC$7=$V939,BB939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W939,$W939=\"\"),OR(BD$7=$V939,BC939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W939,$W939=\"\"),OR(BE$7=$V939,BD939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W939,$W939=\"\"),OR(BF$7=$V939,BE939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W939,$W939=\"\"),OR(BG$7=$V939,BF939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W939,$W939=\"\"),OR(BH$7=$V939,BG939<>\" \")),$S939*$J939*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[933,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A940,1)),\"\",INDEX(Database[Project Name],A940,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A940,1)),\"\",INDEX(Database[Watershed],$A940,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A940,1)),\"\",INDEX(Database[BMP Type],$A940,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A940,1)),\"\",INDEX(Database[BMP Sub-type],$A940,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A940,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A940,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A940,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A940,1))","v":""},{"$f":"IF(H940=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G940,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H940=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G940,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H940=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G940,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A940,1)),\"\",INDEX(Database[BMP Size],$A940,1))","v":""},{"$f":"IF(B940=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G940,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A940,1)),\"\",INDEX(Database[Service Level],$A940,1))","v":""},{"$f":"IF(B940=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G940,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B940=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G940,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A940,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A940,1))","v":""},{"$f":"IF(B940=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G940,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A940,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A940,1))","v":""},"",{"$f":"IF(B940=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G940,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A940,1)),\"\",INDEX(Database[Comments (text)],$A940,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A940,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A940,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A940,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A940,1))","v":""},{"$f":"IF($X$7=$V940,$S$8*J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W940,$W940=\"\"),OR(Y$7=$V940,X940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W940,$W940=\"\"),OR(Z$7=$V940,Y940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W940,$W940=\"\"),OR(AA$7=$V940,Z940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W940,$W940=\"\"),OR(AB$7=$V940,AA940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W940,$W940=\"\"),OR(AC$7=$V940,AB940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W940,$W940=\"\"),OR(AD$7=$V940,AC940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W940,$W940=\"\"),OR(AE$7=$V940,AD940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W940,$W940=\"\"),OR(AF$7=$V940,AE940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W940,$W940=\"\"),OR(AG$7=$V940,AF940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W940,$W940=\"\"),OR(AH$7=$V940,AG940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W940,$W940=\"\"),OR(AI$7=$V940,AH940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W940,$W940=\"\"),OR(AJ$7=$V940,AI940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W940,$W940=\"\"),OR(AK$7=$V940,AJ940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W940,$W940=\"\"),OR(AL$7=$V940,AK940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W940,$W940=\"\"),OR(AM$7=$V940,AL940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W940,$W940=\"\"),OR(AN$7=$V940,AM940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W940,$W940=\"\"),OR(AO$7=$V940,AN940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W940,$W940=\"\"),OR(AP$7=$V940,AO940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W940,$W940=\"\"),OR(AQ$7=$V940,AP940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W940,$W940=\"\"),OR(AR$7=$V940,AQ940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W940,$W940=\"\"),OR(AS$7=$V940,AR940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W940,$W940=\"\"),OR(AT$7=$V940,AS940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W940,$W940=\"\"),OR(AU$7=$V940,AT940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W940,$W940=\"\"),OR(AV$7=$V940,AU940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W940,$W940=\"\"),OR(AW$7=$V940,AV940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W940,$W940=\"\"),OR(AX$7=$V940,AW940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W940,$W940=\"\"),OR(AY$7=$V940,AX940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W940,$W940=\"\"),OR(AZ$7=$V940,AY940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W940,$W940=\"\"),OR(BA$7=$V940,AZ940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W940,$W940=\"\"),OR(BB$7=$V940,BA940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W940,$W940=\"\"),OR(BC$7=$V940,BB940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W940,$W940=\"\"),OR(BD$7=$V940,BC940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W940,$W940=\"\"),OR(BE$7=$V940,BD940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W940,$W940=\"\"),OR(BF$7=$V940,BE940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W940,$W940=\"\"),OR(BG$7=$V940,BF940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W940,$W940=\"\"),OR(BH$7=$V940,BG940<>\" \")),$S940*$J940*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[934,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A941,1)),\"\",INDEX(Database[Project Name],A941,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A941,1)),\"\",INDEX(Database[Watershed],$A941,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A941,1)),\"\",INDEX(Database[BMP Type],$A941,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A941,1)),\"\",INDEX(Database[BMP Sub-type],$A941,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A941,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A941,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A941,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A941,1))","v":""},{"$f":"IF(H941=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G941,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H941=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G941,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H941=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G941,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A941,1)),\"\",INDEX(Database[BMP Size],$A941,1))","v":""},{"$f":"IF(B941=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G941,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A941,1)),\"\",INDEX(Database[Service Level],$A941,1))","v":""},{"$f":"IF(B941=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G941,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B941=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G941,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A941,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A941,1))","v":""},{"$f":"IF(B941=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G941,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A941,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A941,1))","v":""},"",{"$f":"IF(B941=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G941,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A941,1)),\"\",INDEX(Database[Comments (text)],$A941,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A941,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A941,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A941,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A941,1))","v":""},{"$f":"IF($X$7=$V941,$S$8*J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W941,$W941=\"\"),OR(Y$7=$V941,X941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W941,$W941=\"\"),OR(Z$7=$V941,Y941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W941,$W941=\"\"),OR(AA$7=$V941,Z941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W941,$W941=\"\"),OR(AB$7=$V941,AA941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W941,$W941=\"\"),OR(AC$7=$V941,AB941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W941,$W941=\"\"),OR(AD$7=$V941,AC941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W941,$W941=\"\"),OR(AE$7=$V941,AD941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W941,$W941=\"\"),OR(AF$7=$V941,AE941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W941,$W941=\"\"),OR(AG$7=$V941,AF941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W941,$W941=\"\"),OR(AH$7=$V941,AG941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W941,$W941=\"\"),OR(AI$7=$V941,AH941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W941,$W941=\"\"),OR(AJ$7=$V941,AI941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W941,$W941=\"\"),OR(AK$7=$V941,AJ941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W941,$W941=\"\"),OR(AL$7=$V941,AK941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W941,$W941=\"\"),OR(AM$7=$V941,AL941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W941,$W941=\"\"),OR(AN$7=$V941,AM941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W941,$W941=\"\"),OR(AO$7=$V941,AN941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W941,$W941=\"\"),OR(AP$7=$V941,AO941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W941,$W941=\"\"),OR(AQ$7=$V941,AP941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W941,$W941=\"\"),OR(AR$7=$V941,AQ941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W941,$W941=\"\"),OR(AS$7=$V941,AR941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W941,$W941=\"\"),OR(AT$7=$V941,AS941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W941,$W941=\"\"),OR(AU$7=$V941,AT941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W941,$W941=\"\"),OR(AV$7=$V941,AU941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W941,$W941=\"\"),OR(AW$7=$V941,AV941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W941,$W941=\"\"),OR(AX$7=$V941,AW941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W941,$W941=\"\"),OR(AY$7=$V941,AX941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W941,$W941=\"\"),OR(AZ$7=$V941,AY941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W941,$W941=\"\"),OR(BA$7=$V941,AZ941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W941,$W941=\"\"),OR(BB$7=$V941,BA941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W941,$W941=\"\"),OR(BC$7=$V941,BB941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W941,$W941=\"\"),OR(BD$7=$V941,BC941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W941,$W941=\"\"),OR(BE$7=$V941,BD941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W941,$W941=\"\"),OR(BF$7=$V941,BE941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W941,$W941=\"\"),OR(BG$7=$V941,BF941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W941,$W941=\"\"),OR(BH$7=$V941,BG941<>\" \")),$S941*$J941*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[935,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A942,1)),\"\",INDEX(Database[Project Name],A942,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A942,1)),\"\",INDEX(Database[Watershed],$A942,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A942,1)),\"\",INDEX(Database[BMP Type],$A942,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A942,1)),\"\",INDEX(Database[BMP Sub-type],$A942,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A942,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A942,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A942,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A942,1))","v":""},{"$f":"IF(H942=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G942,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H942=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G942,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H942=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G942,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A942,1)),\"\",INDEX(Database[BMP Size],$A942,1))","v":""},{"$f":"IF(B942=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G942,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A942,1)),\"\",INDEX(Database[Service Level],$A942,1))","v":""},{"$f":"IF(B942=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G942,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B942=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G942,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A942,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A942,1))","v":""},{"$f":"IF(B942=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G942,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A942,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A942,1))","v":""},"",{"$f":"IF(B942=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G942,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A942,1)),\"\",INDEX(Database[Comments (text)],$A942,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A942,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A942,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A942,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A942,1))","v":""},{"$f":"IF($X$7=$V942,$S$8*J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W942,$W942=\"\"),OR(Y$7=$V942,X942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W942,$W942=\"\"),OR(Z$7=$V942,Y942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W942,$W942=\"\"),OR(AA$7=$V942,Z942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W942,$W942=\"\"),OR(AB$7=$V942,AA942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W942,$W942=\"\"),OR(AC$7=$V942,AB942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W942,$W942=\"\"),OR(AD$7=$V942,AC942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W942,$W942=\"\"),OR(AE$7=$V942,AD942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W942,$W942=\"\"),OR(AF$7=$V942,AE942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W942,$W942=\"\"),OR(AG$7=$V942,AF942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W942,$W942=\"\"),OR(AH$7=$V942,AG942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W942,$W942=\"\"),OR(AI$7=$V942,AH942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W942,$W942=\"\"),OR(AJ$7=$V942,AI942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W942,$W942=\"\"),OR(AK$7=$V942,AJ942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W942,$W942=\"\"),OR(AL$7=$V942,AK942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W942,$W942=\"\"),OR(AM$7=$V942,AL942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W942,$W942=\"\"),OR(AN$7=$V942,AM942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W942,$W942=\"\"),OR(AO$7=$V942,AN942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W942,$W942=\"\"),OR(AP$7=$V942,AO942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W942,$W942=\"\"),OR(AQ$7=$V942,AP942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W942,$W942=\"\"),OR(AR$7=$V942,AQ942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W942,$W942=\"\"),OR(AS$7=$V942,AR942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W942,$W942=\"\"),OR(AT$7=$V942,AS942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W942,$W942=\"\"),OR(AU$7=$V942,AT942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W942,$W942=\"\"),OR(AV$7=$V942,AU942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W942,$W942=\"\"),OR(AW$7=$V942,AV942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W942,$W942=\"\"),OR(AX$7=$V942,AW942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W942,$W942=\"\"),OR(AY$7=$V942,AX942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W942,$W942=\"\"),OR(AZ$7=$V942,AY942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W942,$W942=\"\"),OR(BA$7=$V942,AZ942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W942,$W942=\"\"),OR(BB$7=$V942,BA942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W942,$W942=\"\"),OR(BC$7=$V942,BB942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W942,$W942=\"\"),OR(BD$7=$V942,BC942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W942,$W942=\"\"),OR(BE$7=$V942,BD942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W942,$W942=\"\"),OR(BF$7=$V942,BE942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W942,$W942=\"\"),OR(BG$7=$V942,BF942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W942,$W942=\"\"),OR(BH$7=$V942,BG942<>\" \")),$S942*$J942*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[936,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A943,1)),\"\",INDEX(Database[Project Name],A943,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A943,1)),\"\",INDEX(Database[Watershed],$A943,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A943,1)),\"\",INDEX(Database[BMP Type],$A943,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A943,1)),\"\",INDEX(Database[BMP Sub-type],$A943,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A943,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A943,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A943,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A943,1))","v":""},{"$f":"IF(H943=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G943,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H943=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G943,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H943=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G943,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A943,1)),\"\",INDEX(Database[BMP Size],$A943,1))","v":""},{"$f":"IF(B943=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G943,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A943,1)),\"\",INDEX(Database[Service Level],$A943,1))","v":""},{"$f":"IF(B943=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G943,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B943=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G943,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A943,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A943,1))","v":""},{"$f":"IF(B943=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G943,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A943,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A943,1))","v":""},"",{"$f":"IF(B943=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G943,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A943,1)),\"\",INDEX(Database[Comments (text)],$A943,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A943,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A943,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A943,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A943,1))","v":""},{"$f":"IF($X$7=$V943,$S$8*J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W943,$W943=\"\"),OR(Y$7=$V943,X943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W943,$W943=\"\"),OR(Z$7=$V943,Y943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W943,$W943=\"\"),OR(AA$7=$V943,Z943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W943,$W943=\"\"),OR(AB$7=$V943,AA943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W943,$W943=\"\"),OR(AC$7=$V943,AB943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W943,$W943=\"\"),OR(AD$7=$V943,AC943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W943,$W943=\"\"),OR(AE$7=$V943,AD943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W943,$W943=\"\"),OR(AF$7=$V943,AE943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W943,$W943=\"\"),OR(AG$7=$V943,AF943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W943,$W943=\"\"),OR(AH$7=$V943,AG943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W943,$W943=\"\"),OR(AI$7=$V943,AH943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W943,$W943=\"\"),OR(AJ$7=$V943,AI943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W943,$W943=\"\"),OR(AK$7=$V943,AJ943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W943,$W943=\"\"),OR(AL$7=$V943,AK943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W943,$W943=\"\"),OR(AM$7=$V943,AL943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W943,$W943=\"\"),OR(AN$7=$V943,AM943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W943,$W943=\"\"),OR(AO$7=$V943,AN943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W943,$W943=\"\"),OR(AP$7=$V943,AO943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W943,$W943=\"\"),OR(AQ$7=$V943,AP943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W943,$W943=\"\"),OR(AR$7=$V943,AQ943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W943,$W943=\"\"),OR(AS$7=$V943,AR943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W943,$W943=\"\"),OR(AT$7=$V943,AS943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W943,$W943=\"\"),OR(AU$7=$V943,AT943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W943,$W943=\"\"),OR(AV$7=$V943,AU943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W943,$W943=\"\"),OR(AW$7=$V943,AV943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W943,$W943=\"\"),OR(AX$7=$V943,AW943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W943,$W943=\"\"),OR(AY$7=$V943,AX943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W943,$W943=\"\"),OR(AZ$7=$V943,AY943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W943,$W943=\"\"),OR(BA$7=$V943,AZ943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W943,$W943=\"\"),OR(BB$7=$V943,BA943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W943,$W943=\"\"),OR(BC$7=$V943,BB943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W943,$W943=\"\"),OR(BD$7=$V943,BC943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W943,$W943=\"\"),OR(BE$7=$V943,BD943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W943,$W943=\"\"),OR(BF$7=$V943,BE943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W943,$W943=\"\"),OR(BG$7=$V943,BF943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W943,$W943=\"\"),OR(BH$7=$V943,BG943<>\" \")),$S943*$J943*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[937,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A944,1)),\"\",INDEX(Database[Project Name],A944,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A944,1)),\"\",INDEX(Database[Watershed],$A944,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A944,1)),\"\",INDEX(Database[BMP Type],$A944,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A944,1)),\"\",INDEX(Database[BMP Sub-type],$A944,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A944,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A944,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A944,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A944,1))","v":""},{"$f":"IF(H944=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G944,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H944=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G944,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H944=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G944,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A944,1)),\"\",INDEX(Database[BMP Size],$A944,1))","v":""},{"$f":"IF(B944=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G944,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A944,1)),\"\",INDEX(Database[Service Level],$A944,1))","v":""},{"$f":"IF(B944=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G944,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B944=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G944,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A944,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A944,1))","v":""},{"$f":"IF(B944=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G944,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A944,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A944,1))","v":""},"",{"$f":"IF(B944=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G944,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A944,1)),\"\",INDEX(Database[Comments (text)],$A944,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A944,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A944,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A944,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A944,1))","v":""},{"$f":"IF($X$7=$V944,$S$8*J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W944,$W944=\"\"),OR(Y$7=$V944,X944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W944,$W944=\"\"),OR(Z$7=$V944,Y944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W944,$W944=\"\"),OR(AA$7=$V944,Z944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W944,$W944=\"\"),OR(AB$7=$V944,AA944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W944,$W944=\"\"),OR(AC$7=$V944,AB944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W944,$W944=\"\"),OR(AD$7=$V944,AC944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W944,$W944=\"\"),OR(AE$7=$V944,AD944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W944,$W944=\"\"),OR(AF$7=$V944,AE944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W944,$W944=\"\"),OR(AG$7=$V944,AF944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W944,$W944=\"\"),OR(AH$7=$V944,AG944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W944,$W944=\"\"),OR(AI$7=$V944,AH944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W944,$W944=\"\"),OR(AJ$7=$V944,AI944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W944,$W944=\"\"),OR(AK$7=$V944,AJ944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W944,$W944=\"\"),OR(AL$7=$V944,AK944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W944,$W944=\"\"),OR(AM$7=$V944,AL944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W944,$W944=\"\"),OR(AN$7=$V944,AM944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W944,$W944=\"\"),OR(AO$7=$V944,AN944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W944,$W944=\"\"),OR(AP$7=$V944,AO944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W944,$W944=\"\"),OR(AQ$7=$V944,AP944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W944,$W944=\"\"),OR(AR$7=$V944,AQ944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W944,$W944=\"\"),OR(AS$7=$V944,AR944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W944,$W944=\"\"),OR(AT$7=$V944,AS944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W944,$W944=\"\"),OR(AU$7=$V944,AT944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W944,$W944=\"\"),OR(AV$7=$V944,AU944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W944,$W944=\"\"),OR(AW$7=$V944,AV944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W944,$W944=\"\"),OR(AX$7=$V944,AW944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W944,$W944=\"\"),OR(AY$7=$V944,AX944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W944,$W944=\"\"),OR(AZ$7=$V944,AY944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W944,$W944=\"\"),OR(BA$7=$V944,AZ944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W944,$W944=\"\"),OR(BB$7=$V944,BA944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W944,$W944=\"\"),OR(BC$7=$V944,BB944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W944,$W944=\"\"),OR(BD$7=$V944,BC944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W944,$W944=\"\"),OR(BE$7=$V944,BD944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W944,$W944=\"\"),OR(BF$7=$V944,BE944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W944,$W944=\"\"),OR(BG$7=$V944,BF944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W944,$W944=\"\"),OR(BH$7=$V944,BG944<>\" \")),$S944*$J944*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[938,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A945,1)),\"\",INDEX(Database[Project Name],A945,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A945,1)),\"\",INDEX(Database[Watershed],$A945,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A945,1)),\"\",INDEX(Database[BMP Type],$A945,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A945,1)),\"\",INDEX(Database[BMP Sub-type],$A945,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A945,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A945,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A945,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A945,1))","v":""},{"$f":"IF(H945=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G945,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H945=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G945,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H945=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G945,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A945,1)),\"\",INDEX(Database[BMP Size],$A945,1))","v":""},{"$f":"IF(B945=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G945,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A945,1)),\"\",INDEX(Database[Service Level],$A945,1))","v":""},{"$f":"IF(B945=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G945,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B945=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G945,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A945,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A945,1))","v":""},{"$f":"IF(B945=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G945,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A945,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A945,1))","v":""},"",{"$f":"IF(B945=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G945,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A945,1)),\"\",INDEX(Database[Comments (text)],$A945,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A945,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A945,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A945,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A945,1))","v":""},{"$f":"IF($X$7=$V945,$S$8*J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W945,$W945=\"\"),OR(Y$7=$V945,X945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W945,$W945=\"\"),OR(Z$7=$V945,Y945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W945,$W945=\"\"),OR(AA$7=$V945,Z945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W945,$W945=\"\"),OR(AB$7=$V945,AA945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W945,$W945=\"\"),OR(AC$7=$V945,AB945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W945,$W945=\"\"),OR(AD$7=$V945,AC945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W945,$W945=\"\"),OR(AE$7=$V945,AD945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W945,$W945=\"\"),OR(AF$7=$V945,AE945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W945,$W945=\"\"),OR(AG$7=$V945,AF945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W945,$W945=\"\"),OR(AH$7=$V945,AG945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W945,$W945=\"\"),OR(AI$7=$V945,AH945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W945,$W945=\"\"),OR(AJ$7=$V945,AI945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W945,$W945=\"\"),OR(AK$7=$V945,AJ945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W945,$W945=\"\"),OR(AL$7=$V945,AK945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W945,$W945=\"\"),OR(AM$7=$V945,AL945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W945,$W945=\"\"),OR(AN$7=$V945,AM945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W945,$W945=\"\"),OR(AO$7=$V945,AN945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W945,$W945=\"\"),OR(AP$7=$V945,AO945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W945,$W945=\"\"),OR(AQ$7=$V945,AP945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W945,$W945=\"\"),OR(AR$7=$V945,AQ945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W945,$W945=\"\"),OR(AS$7=$V945,AR945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W945,$W945=\"\"),OR(AT$7=$V945,AS945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W945,$W945=\"\"),OR(AU$7=$V945,AT945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W945,$W945=\"\"),OR(AV$7=$V945,AU945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W945,$W945=\"\"),OR(AW$7=$V945,AV945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W945,$W945=\"\"),OR(AX$7=$V945,AW945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W945,$W945=\"\"),OR(AY$7=$V945,AX945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W945,$W945=\"\"),OR(AZ$7=$V945,AY945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W945,$W945=\"\"),OR(BA$7=$V945,AZ945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W945,$W945=\"\"),OR(BB$7=$V945,BA945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W945,$W945=\"\"),OR(BC$7=$V945,BB945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W945,$W945=\"\"),OR(BD$7=$V945,BC945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W945,$W945=\"\"),OR(BE$7=$V945,BD945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W945,$W945=\"\"),OR(BF$7=$V945,BE945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W945,$W945=\"\"),OR(BG$7=$V945,BF945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W945,$W945=\"\"),OR(BH$7=$V945,BG945<>\" \")),$S945*$J945*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[939,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A946,1)),\"\",INDEX(Database[Project Name],A946,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A946,1)),\"\",INDEX(Database[Watershed],$A946,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A946,1)),\"\",INDEX(Database[BMP Type],$A946,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A946,1)),\"\",INDEX(Database[BMP Sub-type],$A946,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A946,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A946,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A946,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A946,1))","v":""},{"$f":"IF(H946=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G946,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H946=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G946,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H946=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G946,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A946,1)),\"\",INDEX(Database[BMP Size],$A946,1))","v":""},{"$f":"IF(B946=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G946,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A946,1)),\"\",INDEX(Database[Service Level],$A946,1))","v":""},{"$f":"IF(B946=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G946,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B946=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G946,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A946,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A946,1))","v":""},{"$f":"IF(B946=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G946,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A946,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A946,1))","v":""},"",{"$f":"IF(B946=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G946,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A946,1)),\"\",INDEX(Database[Comments (text)],$A946,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A946,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A946,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A946,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A946,1))","v":""},{"$f":"IF($X$7=$V946,$S$8*J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W946,$W946=\"\"),OR(Y$7=$V946,X946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W946,$W946=\"\"),OR(Z$7=$V946,Y946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W946,$W946=\"\"),OR(AA$7=$V946,Z946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W946,$W946=\"\"),OR(AB$7=$V946,AA946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W946,$W946=\"\"),OR(AC$7=$V946,AB946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W946,$W946=\"\"),OR(AD$7=$V946,AC946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W946,$W946=\"\"),OR(AE$7=$V946,AD946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W946,$W946=\"\"),OR(AF$7=$V946,AE946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W946,$W946=\"\"),OR(AG$7=$V946,AF946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W946,$W946=\"\"),OR(AH$7=$V946,AG946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W946,$W946=\"\"),OR(AI$7=$V946,AH946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W946,$W946=\"\"),OR(AJ$7=$V946,AI946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W946,$W946=\"\"),OR(AK$7=$V946,AJ946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W946,$W946=\"\"),OR(AL$7=$V946,AK946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W946,$W946=\"\"),OR(AM$7=$V946,AL946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W946,$W946=\"\"),OR(AN$7=$V946,AM946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W946,$W946=\"\"),OR(AO$7=$V946,AN946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W946,$W946=\"\"),OR(AP$7=$V946,AO946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W946,$W946=\"\"),OR(AQ$7=$V946,AP946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W946,$W946=\"\"),OR(AR$7=$V946,AQ946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W946,$W946=\"\"),OR(AS$7=$V946,AR946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W946,$W946=\"\"),OR(AT$7=$V946,AS946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W946,$W946=\"\"),OR(AU$7=$V946,AT946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W946,$W946=\"\"),OR(AV$7=$V946,AU946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W946,$W946=\"\"),OR(AW$7=$V946,AV946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W946,$W946=\"\"),OR(AX$7=$V946,AW946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W946,$W946=\"\"),OR(AY$7=$V946,AX946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W946,$W946=\"\"),OR(AZ$7=$V946,AY946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W946,$W946=\"\"),OR(BA$7=$V946,AZ946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W946,$W946=\"\"),OR(BB$7=$V946,BA946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W946,$W946=\"\"),OR(BC$7=$V946,BB946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W946,$W946=\"\"),OR(BD$7=$V946,BC946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W946,$W946=\"\"),OR(BE$7=$V946,BD946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W946,$W946=\"\"),OR(BF$7=$V946,BE946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W946,$W946=\"\"),OR(BG$7=$V946,BF946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W946,$W946=\"\"),OR(BH$7=$V946,BG946<>\" \")),$S946*$J946*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[940,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A947,1)),\"\",INDEX(Database[Project Name],A947,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A947,1)),\"\",INDEX(Database[Watershed],$A947,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A947,1)),\"\",INDEX(Database[BMP Type],$A947,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A947,1)),\"\",INDEX(Database[BMP Sub-type],$A947,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A947,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A947,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A947,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A947,1))","v":""},{"$f":"IF(H947=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G947,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H947=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G947,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H947=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G947,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A947,1)),\"\",INDEX(Database[BMP Size],$A947,1))","v":""},{"$f":"IF(B947=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G947,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A947,1)),\"\",INDEX(Database[Service Level],$A947,1))","v":""},{"$f":"IF(B947=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G947,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B947=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G947,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A947,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A947,1))","v":""},{"$f":"IF(B947=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G947,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A947,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A947,1))","v":""},"",{"$f":"IF(B947=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G947,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A947,1)),\"\",INDEX(Database[Comments (text)],$A947,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A947,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A947,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A947,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A947,1))","v":""},{"$f":"IF($X$7=$V947,$S$8*J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W947,$W947=\"\"),OR(Y$7=$V947,X947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W947,$W947=\"\"),OR(Z$7=$V947,Y947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W947,$W947=\"\"),OR(AA$7=$V947,Z947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W947,$W947=\"\"),OR(AB$7=$V947,AA947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W947,$W947=\"\"),OR(AC$7=$V947,AB947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W947,$W947=\"\"),OR(AD$7=$V947,AC947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W947,$W947=\"\"),OR(AE$7=$V947,AD947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W947,$W947=\"\"),OR(AF$7=$V947,AE947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W947,$W947=\"\"),OR(AG$7=$V947,AF947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W947,$W947=\"\"),OR(AH$7=$V947,AG947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W947,$W947=\"\"),OR(AI$7=$V947,AH947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W947,$W947=\"\"),OR(AJ$7=$V947,AI947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W947,$W947=\"\"),OR(AK$7=$V947,AJ947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W947,$W947=\"\"),OR(AL$7=$V947,AK947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W947,$W947=\"\"),OR(AM$7=$V947,AL947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W947,$W947=\"\"),OR(AN$7=$V947,AM947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W947,$W947=\"\"),OR(AO$7=$V947,AN947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W947,$W947=\"\"),OR(AP$7=$V947,AO947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W947,$W947=\"\"),OR(AQ$7=$V947,AP947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W947,$W947=\"\"),OR(AR$7=$V947,AQ947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W947,$W947=\"\"),OR(AS$7=$V947,AR947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W947,$W947=\"\"),OR(AT$7=$V947,AS947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W947,$W947=\"\"),OR(AU$7=$V947,AT947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W947,$W947=\"\"),OR(AV$7=$V947,AU947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W947,$W947=\"\"),OR(AW$7=$V947,AV947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W947,$W947=\"\"),OR(AX$7=$V947,AW947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W947,$W947=\"\"),OR(AY$7=$V947,AX947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W947,$W947=\"\"),OR(AZ$7=$V947,AY947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W947,$W947=\"\"),OR(BA$7=$V947,AZ947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W947,$W947=\"\"),OR(BB$7=$V947,BA947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W947,$W947=\"\"),OR(BC$7=$V947,BB947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W947,$W947=\"\"),OR(BD$7=$V947,BC947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W947,$W947=\"\"),OR(BE$7=$V947,BD947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W947,$W947=\"\"),OR(BF$7=$V947,BE947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W947,$W947=\"\"),OR(BG$7=$V947,BF947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W947,$W947=\"\"),OR(BH$7=$V947,BG947<>\" \")),$S947*$J947*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[941,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A948,1)),\"\",INDEX(Database[Project Name],A948,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A948,1)),\"\",INDEX(Database[Watershed],$A948,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A948,1)),\"\",INDEX(Database[BMP Type],$A948,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A948,1)),\"\",INDEX(Database[BMP Sub-type],$A948,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A948,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A948,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A948,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A948,1))","v":""},{"$f":"IF(H948=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G948,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H948=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G948,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H948=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G948,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A948,1)),\"\",INDEX(Database[BMP Size],$A948,1))","v":""},{"$f":"IF(B948=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G948,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A948,1)),\"\",INDEX(Database[Service Level],$A948,1))","v":""},{"$f":"IF(B948=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G948,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B948=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G948,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A948,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A948,1))","v":""},{"$f":"IF(B948=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G948,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A948,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A948,1))","v":""},"",{"$f":"IF(B948=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G948,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A948,1)),\"\",INDEX(Database[Comments (text)],$A948,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A948,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A948,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A948,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A948,1))","v":""},{"$f":"IF($X$7=$V948,$S$8*J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W948,$W948=\"\"),OR(Y$7=$V948,X948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W948,$W948=\"\"),OR(Z$7=$V948,Y948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W948,$W948=\"\"),OR(AA$7=$V948,Z948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W948,$W948=\"\"),OR(AB$7=$V948,AA948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W948,$W948=\"\"),OR(AC$7=$V948,AB948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W948,$W948=\"\"),OR(AD$7=$V948,AC948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W948,$W948=\"\"),OR(AE$7=$V948,AD948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W948,$W948=\"\"),OR(AF$7=$V948,AE948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W948,$W948=\"\"),OR(AG$7=$V948,AF948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W948,$W948=\"\"),OR(AH$7=$V948,AG948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W948,$W948=\"\"),OR(AI$7=$V948,AH948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W948,$W948=\"\"),OR(AJ$7=$V948,AI948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W948,$W948=\"\"),OR(AK$7=$V948,AJ948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W948,$W948=\"\"),OR(AL$7=$V948,AK948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W948,$W948=\"\"),OR(AM$7=$V948,AL948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W948,$W948=\"\"),OR(AN$7=$V948,AM948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W948,$W948=\"\"),OR(AO$7=$V948,AN948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W948,$W948=\"\"),OR(AP$7=$V948,AO948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W948,$W948=\"\"),OR(AQ$7=$V948,AP948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W948,$W948=\"\"),OR(AR$7=$V948,AQ948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W948,$W948=\"\"),OR(AS$7=$V948,AR948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W948,$W948=\"\"),OR(AT$7=$V948,AS948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W948,$W948=\"\"),OR(AU$7=$V948,AT948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W948,$W948=\"\"),OR(AV$7=$V948,AU948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W948,$W948=\"\"),OR(AW$7=$V948,AV948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W948,$W948=\"\"),OR(AX$7=$V948,AW948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W948,$W948=\"\"),OR(AY$7=$V948,AX948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W948,$W948=\"\"),OR(AZ$7=$V948,AY948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W948,$W948=\"\"),OR(BA$7=$V948,AZ948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W948,$W948=\"\"),OR(BB$7=$V948,BA948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W948,$W948=\"\"),OR(BC$7=$V948,BB948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W948,$W948=\"\"),OR(BD$7=$V948,BC948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W948,$W948=\"\"),OR(BE$7=$V948,BD948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W948,$W948=\"\"),OR(BF$7=$V948,BE948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W948,$W948=\"\"),OR(BG$7=$V948,BF948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W948,$W948=\"\"),OR(BH$7=$V948,BG948<>\" \")),$S948*$J948*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[942,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A949,1)),\"\",INDEX(Database[Project Name],A949,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A949,1)),\"\",INDEX(Database[Watershed],$A949,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A949,1)),\"\",INDEX(Database[BMP Type],$A949,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A949,1)),\"\",INDEX(Database[BMP Sub-type],$A949,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A949,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A949,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A949,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A949,1))","v":""},{"$f":"IF(H949=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G949,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H949=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G949,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H949=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G949,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A949,1)),\"\",INDEX(Database[BMP Size],$A949,1))","v":""},{"$f":"IF(B949=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G949,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A949,1)),\"\",INDEX(Database[Service Level],$A949,1))","v":""},{"$f":"IF(B949=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G949,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B949=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G949,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A949,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A949,1))","v":""},{"$f":"IF(B949=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G949,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A949,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A949,1))","v":""},"",{"$f":"IF(B949=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G949,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A949,1)),\"\",INDEX(Database[Comments (text)],$A949,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A949,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A949,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A949,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A949,1))","v":""},{"$f":"IF($X$7=$V949,$S$8*J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W949,$W949=\"\"),OR(Y$7=$V949,X949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W949,$W949=\"\"),OR(Z$7=$V949,Y949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W949,$W949=\"\"),OR(AA$7=$V949,Z949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W949,$W949=\"\"),OR(AB$7=$V949,AA949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W949,$W949=\"\"),OR(AC$7=$V949,AB949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W949,$W949=\"\"),OR(AD$7=$V949,AC949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W949,$W949=\"\"),OR(AE$7=$V949,AD949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W949,$W949=\"\"),OR(AF$7=$V949,AE949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W949,$W949=\"\"),OR(AG$7=$V949,AF949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W949,$W949=\"\"),OR(AH$7=$V949,AG949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W949,$W949=\"\"),OR(AI$7=$V949,AH949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W949,$W949=\"\"),OR(AJ$7=$V949,AI949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W949,$W949=\"\"),OR(AK$7=$V949,AJ949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W949,$W949=\"\"),OR(AL$7=$V949,AK949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W949,$W949=\"\"),OR(AM$7=$V949,AL949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W949,$W949=\"\"),OR(AN$7=$V949,AM949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W949,$W949=\"\"),OR(AO$7=$V949,AN949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W949,$W949=\"\"),OR(AP$7=$V949,AO949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W949,$W949=\"\"),OR(AQ$7=$V949,AP949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W949,$W949=\"\"),OR(AR$7=$V949,AQ949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W949,$W949=\"\"),OR(AS$7=$V949,AR949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W949,$W949=\"\"),OR(AT$7=$V949,AS949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W949,$W949=\"\"),OR(AU$7=$V949,AT949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W949,$W949=\"\"),OR(AV$7=$V949,AU949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W949,$W949=\"\"),OR(AW$7=$V949,AV949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W949,$W949=\"\"),OR(AX$7=$V949,AW949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W949,$W949=\"\"),OR(AY$7=$V949,AX949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W949,$W949=\"\"),OR(AZ$7=$V949,AY949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W949,$W949=\"\"),OR(BA$7=$V949,AZ949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W949,$W949=\"\"),OR(BB$7=$V949,BA949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W949,$W949=\"\"),OR(BC$7=$V949,BB949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W949,$W949=\"\"),OR(BD$7=$V949,BC949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W949,$W949=\"\"),OR(BE$7=$V949,BD949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W949,$W949=\"\"),OR(BF$7=$V949,BE949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W949,$W949=\"\"),OR(BG$7=$V949,BF949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W949,$W949=\"\"),OR(BH$7=$V949,BG949<>\" \")),$S949*$J949*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[943,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A950,1)),\"\",INDEX(Database[Project Name],A950,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A950,1)),\"\",INDEX(Database[Watershed],$A950,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A950,1)),\"\",INDEX(Database[BMP Type],$A950,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A950,1)),\"\",INDEX(Database[BMP Sub-type],$A950,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A950,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A950,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A950,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A950,1))","v":""},{"$f":"IF(H950=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G950,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H950=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G950,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H950=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G950,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A950,1)),\"\",INDEX(Database[BMP Size],$A950,1))","v":""},{"$f":"IF(B950=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G950,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A950,1)),\"\",INDEX(Database[Service Level],$A950,1))","v":""},{"$f":"IF(B950=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G950,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B950=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G950,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A950,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A950,1))","v":""},{"$f":"IF(B950=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G950,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A950,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A950,1))","v":""},"",{"$f":"IF(B950=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G950,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A950,1)),\"\",INDEX(Database[Comments (text)],$A950,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A950,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A950,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A950,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A950,1))","v":""},{"$f":"IF($X$7=$V950,$S$8*J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W950,$W950=\"\"),OR(Y$7=$V950,X950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W950,$W950=\"\"),OR(Z$7=$V950,Y950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W950,$W950=\"\"),OR(AA$7=$V950,Z950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W950,$W950=\"\"),OR(AB$7=$V950,AA950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W950,$W950=\"\"),OR(AC$7=$V950,AB950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W950,$W950=\"\"),OR(AD$7=$V950,AC950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W950,$W950=\"\"),OR(AE$7=$V950,AD950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W950,$W950=\"\"),OR(AF$7=$V950,AE950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W950,$W950=\"\"),OR(AG$7=$V950,AF950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W950,$W950=\"\"),OR(AH$7=$V950,AG950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W950,$W950=\"\"),OR(AI$7=$V950,AH950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W950,$W950=\"\"),OR(AJ$7=$V950,AI950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W950,$W950=\"\"),OR(AK$7=$V950,AJ950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W950,$W950=\"\"),OR(AL$7=$V950,AK950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W950,$W950=\"\"),OR(AM$7=$V950,AL950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W950,$W950=\"\"),OR(AN$7=$V950,AM950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W950,$W950=\"\"),OR(AO$7=$V950,AN950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W950,$W950=\"\"),OR(AP$7=$V950,AO950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W950,$W950=\"\"),OR(AQ$7=$V950,AP950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W950,$W950=\"\"),OR(AR$7=$V950,AQ950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W950,$W950=\"\"),OR(AS$7=$V950,AR950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W950,$W950=\"\"),OR(AT$7=$V950,AS950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W950,$W950=\"\"),OR(AU$7=$V950,AT950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W950,$W950=\"\"),OR(AV$7=$V950,AU950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W950,$W950=\"\"),OR(AW$7=$V950,AV950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W950,$W950=\"\"),OR(AX$7=$V950,AW950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W950,$W950=\"\"),OR(AY$7=$V950,AX950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W950,$W950=\"\"),OR(AZ$7=$V950,AY950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W950,$W950=\"\"),OR(BA$7=$V950,AZ950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W950,$W950=\"\"),OR(BB$7=$V950,BA950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W950,$W950=\"\"),OR(BC$7=$V950,BB950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W950,$W950=\"\"),OR(BD$7=$V950,BC950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W950,$W950=\"\"),OR(BE$7=$V950,BD950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W950,$W950=\"\"),OR(BF$7=$V950,BE950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W950,$W950=\"\"),OR(BG$7=$V950,BF950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W950,$W950=\"\"),OR(BH$7=$V950,BG950<>\" \")),$S950*$J950*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[944,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A951,1)),\"\",INDEX(Database[Project Name],A951,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A951,1)),\"\",INDEX(Database[Watershed],$A951,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A951,1)),\"\",INDEX(Database[BMP Type],$A951,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A951,1)),\"\",INDEX(Database[BMP Sub-type],$A951,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A951,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A951,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A951,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A951,1))","v":""},{"$f":"IF(H951=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G951,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H951=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G951,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H951=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G951,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A951,1)),\"\",INDEX(Database[BMP Size],$A951,1))","v":""},{"$f":"IF(B951=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G951,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A951,1)),\"\",INDEX(Database[Service Level],$A951,1))","v":""},{"$f":"IF(B951=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G951,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B951=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G951,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A951,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A951,1))","v":""},{"$f":"IF(B951=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G951,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A951,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A951,1))","v":""},"",{"$f":"IF(B951=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G951,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A951,1)),\"\",INDEX(Database[Comments (text)],$A951,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A951,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A951,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A951,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A951,1))","v":""},{"$f":"IF($X$7=$V951,$S$8*J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W951,$W951=\"\"),OR(Y$7=$V951,X951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W951,$W951=\"\"),OR(Z$7=$V951,Y951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W951,$W951=\"\"),OR(AA$7=$V951,Z951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W951,$W951=\"\"),OR(AB$7=$V951,AA951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W951,$W951=\"\"),OR(AC$7=$V951,AB951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W951,$W951=\"\"),OR(AD$7=$V951,AC951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W951,$W951=\"\"),OR(AE$7=$V951,AD951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W951,$W951=\"\"),OR(AF$7=$V951,AE951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W951,$W951=\"\"),OR(AG$7=$V951,AF951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W951,$W951=\"\"),OR(AH$7=$V951,AG951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W951,$W951=\"\"),OR(AI$7=$V951,AH951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W951,$W951=\"\"),OR(AJ$7=$V951,AI951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W951,$W951=\"\"),OR(AK$7=$V951,AJ951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W951,$W951=\"\"),OR(AL$7=$V951,AK951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W951,$W951=\"\"),OR(AM$7=$V951,AL951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W951,$W951=\"\"),OR(AN$7=$V951,AM951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W951,$W951=\"\"),OR(AO$7=$V951,AN951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W951,$W951=\"\"),OR(AP$7=$V951,AO951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W951,$W951=\"\"),OR(AQ$7=$V951,AP951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W951,$W951=\"\"),OR(AR$7=$V951,AQ951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W951,$W951=\"\"),OR(AS$7=$V951,AR951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W951,$W951=\"\"),OR(AT$7=$V951,AS951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W951,$W951=\"\"),OR(AU$7=$V951,AT951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W951,$W951=\"\"),OR(AV$7=$V951,AU951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W951,$W951=\"\"),OR(AW$7=$V951,AV951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W951,$W951=\"\"),OR(AX$7=$V951,AW951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W951,$W951=\"\"),OR(AY$7=$V951,AX951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W951,$W951=\"\"),OR(AZ$7=$V951,AY951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W951,$W951=\"\"),OR(BA$7=$V951,AZ951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W951,$W951=\"\"),OR(BB$7=$V951,BA951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W951,$W951=\"\"),OR(BC$7=$V951,BB951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W951,$W951=\"\"),OR(BD$7=$V951,BC951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W951,$W951=\"\"),OR(BE$7=$V951,BD951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W951,$W951=\"\"),OR(BF$7=$V951,BE951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W951,$W951=\"\"),OR(BG$7=$V951,BF951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W951,$W951=\"\"),OR(BH$7=$V951,BG951<>\" \")),$S951*$J951*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[945,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A952,1)),\"\",INDEX(Database[Project Name],A952,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A952,1)),\"\",INDEX(Database[Watershed],$A952,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A952,1)),\"\",INDEX(Database[BMP Type],$A952,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A952,1)),\"\",INDEX(Database[BMP Sub-type],$A952,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A952,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A952,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A952,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A952,1))","v":""},{"$f":"IF(H952=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G952,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H952=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G952,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H952=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G952,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A952,1)),\"\",INDEX(Database[BMP Size],$A952,1))","v":""},{"$f":"IF(B952=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G952,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A952,1)),\"\",INDEX(Database[Service Level],$A952,1))","v":""},{"$f":"IF(B952=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G952,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B952=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G952,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A952,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A952,1))","v":""},{"$f":"IF(B952=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G952,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A952,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A952,1))","v":""},"",{"$f":"IF(B952=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G952,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A952,1)),\"\",INDEX(Database[Comments (text)],$A952,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A952,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A952,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A952,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A952,1))","v":""},{"$f":"IF($X$7=$V952,$S$8*J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W952,$W952=\"\"),OR(Y$7=$V952,X952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W952,$W952=\"\"),OR(Z$7=$V952,Y952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W952,$W952=\"\"),OR(AA$7=$V952,Z952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W952,$W952=\"\"),OR(AB$7=$V952,AA952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W952,$W952=\"\"),OR(AC$7=$V952,AB952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W952,$W952=\"\"),OR(AD$7=$V952,AC952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W952,$W952=\"\"),OR(AE$7=$V952,AD952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W952,$W952=\"\"),OR(AF$7=$V952,AE952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W952,$W952=\"\"),OR(AG$7=$V952,AF952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W952,$W952=\"\"),OR(AH$7=$V952,AG952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W952,$W952=\"\"),OR(AI$7=$V952,AH952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W952,$W952=\"\"),OR(AJ$7=$V952,AI952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W952,$W952=\"\"),OR(AK$7=$V952,AJ952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W952,$W952=\"\"),OR(AL$7=$V952,AK952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W952,$W952=\"\"),OR(AM$7=$V952,AL952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W952,$W952=\"\"),OR(AN$7=$V952,AM952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W952,$W952=\"\"),OR(AO$7=$V952,AN952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W952,$W952=\"\"),OR(AP$7=$V952,AO952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W952,$W952=\"\"),OR(AQ$7=$V952,AP952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W952,$W952=\"\"),OR(AR$7=$V952,AQ952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W952,$W952=\"\"),OR(AS$7=$V952,AR952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W952,$W952=\"\"),OR(AT$7=$V952,AS952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W952,$W952=\"\"),OR(AU$7=$V952,AT952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W952,$W952=\"\"),OR(AV$7=$V952,AU952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W952,$W952=\"\"),OR(AW$7=$V952,AV952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W952,$W952=\"\"),OR(AX$7=$V952,AW952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W952,$W952=\"\"),OR(AY$7=$V952,AX952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W952,$W952=\"\"),OR(AZ$7=$V952,AY952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W952,$W952=\"\"),OR(BA$7=$V952,AZ952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W952,$W952=\"\"),OR(BB$7=$V952,BA952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W952,$W952=\"\"),OR(BC$7=$V952,BB952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W952,$W952=\"\"),OR(BD$7=$V952,BC952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W952,$W952=\"\"),OR(BE$7=$V952,BD952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W952,$W952=\"\"),OR(BF$7=$V952,BE952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W952,$W952=\"\"),OR(BG$7=$V952,BF952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W952,$W952=\"\"),OR(BH$7=$V952,BG952<>\" \")),$S952*$J952*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[946,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A953,1)),\"\",INDEX(Database[Project Name],A953,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A953,1)),\"\",INDEX(Database[Watershed],$A953,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A953,1)),\"\",INDEX(Database[BMP Type],$A953,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A953,1)),\"\",INDEX(Database[BMP Sub-type],$A953,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A953,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A953,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A953,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A953,1))","v":""},{"$f":"IF(H953=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G953,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H953=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G953,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H953=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G953,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A953,1)),\"\",INDEX(Database[BMP Size],$A953,1))","v":""},{"$f":"IF(B953=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G953,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A953,1)),\"\",INDEX(Database[Service Level],$A953,1))","v":""},{"$f":"IF(B953=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G953,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B953=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G953,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A953,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A953,1))","v":""},{"$f":"IF(B953=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G953,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A953,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A953,1))","v":""},"",{"$f":"IF(B953=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G953,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A953,1)),\"\",INDEX(Database[Comments (text)],$A953,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A953,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A953,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A953,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A953,1))","v":""},{"$f":"IF($X$7=$V953,$S$8*J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W953,$W953=\"\"),OR(Y$7=$V953,X953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W953,$W953=\"\"),OR(Z$7=$V953,Y953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W953,$W953=\"\"),OR(AA$7=$V953,Z953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W953,$W953=\"\"),OR(AB$7=$V953,AA953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W953,$W953=\"\"),OR(AC$7=$V953,AB953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W953,$W953=\"\"),OR(AD$7=$V953,AC953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W953,$W953=\"\"),OR(AE$7=$V953,AD953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W953,$W953=\"\"),OR(AF$7=$V953,AE953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W953,$W953=\"\"),OR(AG$7=$V953,AF953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W953,$W953=\"\"),OR(AH$7=$V953,AG953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W953,$W953=\"\"),OR(AI$7=$V953,AH953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W953,$W953=\"\"),OR(AJ$7=$V953,AI953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W953,$W953=\"\"),OR(AK$7=$V953,AJ953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W953,$W953=\"\"),OR(AL$7=$V953,AK953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W953,$W953=\"\"),OR(AM$7=$V953,AL953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W953,$W953=\"\"),OR(AN$7=$V953,AM953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W953,$W953=\"\"),OR(AO$7=$V953,AN953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W953,$W953=\"\"),OR(AP$7=$V953,AO953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W953,$W953=\"\"),OR(AQ$7=$V953,AP953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W953,$W953=\"\"),OR(AR$7=$V953,AQ953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W953,$W953=\"\"),OR(AS$7=$V953,AR953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W953,$W953=\"\"),OR(AT$7=$V953,AS953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W953,$W953=\"\"),OR(AU$7=$V953,AT953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W953,$W953=\"\"),OR(AV$7=$V953,AU953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W953,$W953=\"\"),OR(AW$7=$V953,AV953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W953,$W953=\"\"),OR(AX$7=$V953,AW953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W953,$W953=\"\"),OR(AY$7=$V953,AX953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W953,$W953=\"\"),OR(AZ$7=$V953,AY953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W953,$W953=\"\"),OR(BA$7=$V953,AZ953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W953,$W953=\"\"),OR(BB$7=$V953,BA953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W953,$W953=\"\"),OR(BC$7=$V953,BB953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W953,$W953=\"\"),OR(BD$7=$V953,BC953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W953,$W953=\"\"),OR(BE$7=$V953,BD953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W953,$W953=\"\"),OR(BF$7=$V953,BE953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W953,$W953=\"\"),OR(BG$7=$V953,BF953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W953,$W953=\"\"),OR(BH$7=$V953,BG953<>\" \")),$S953*$J953*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[947,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A954,1)),\"\",INDEX(Database[Project Name],A954,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A954,1)),\"\",INDEX(Database[Watershed],$A954,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A954,1)),\"\",INDEX(Database[BMP Type],$A954,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A954,1)),\"\",INDEX(Database[BMP Sub-type],$A954,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A954,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A954,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A954,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A954,1))","v":""},{"$f":"IF(H954=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G954,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H954=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G954,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H954=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G954,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A954,1)),\"\",INDEX(Database[BMP Size],$A954,1))","v":""},{"$f":"IF(B954=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G954,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A954,1)),\"\",INDEX(Database[Service Level],$A954,1))","v":""},{"$f":"IF(B954=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G954,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B954=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G954,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A954,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A954,1))","v":""},{"$f":"IF(B954=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G954,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A954,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A954,1))","v":""},"",{"$f":"IF(B954=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G954,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A954,1)),\"\",INDEX(Database[Comments (text)],$A954,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A954,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A954,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A954,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A954,1))","v":""},{"$f":"IF($X$7=$V954,$S$8*J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W954,$W954=\"\"),OR(Y$7=$V954,X954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W954,$W954=\"\"),OR(Z$7=$V954,Y954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W954,$W954=\"\"),OR(AA$7=$V954,Z954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W954,$W954=\"\"),OR(AB$7=$V954,AA954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W954,$W954=\"\"),OR(AC$7=$V954,AB954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W954,$W954=\"\"),OR(AD$7=$V954,AC954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W954,$W954=\"\"),OR(AE$7=$V954,AD954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W954,$W954=\"\"),OR(AF$7=$V954,AE954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W954,$W954=\"\"),OR(AG$7=$V954,AF954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W954,$W954=\"\"),OR(AH$7=$V954,AG954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W954,$W954=\"\"),OR(AI$7=$V954,AH954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W954,$W954=\"\"),OR(AJ$7=$V954,AI954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W954,$W954=\"\"),OR(AK$7=$V954,AJ954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W954,$W954=\"\"),OR(AL$7=$V954,AK954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W954,$W954=\"\"),OR(AM$7=$V954,AL954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W954,$W954=\"\"),OR(AN$7=$V954,AM954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W954,$W954=\"\"),OR(AO$7=$V954,AN954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W954,$W954=\"\"),OR(AP$7=$V954,AO954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W954,$W954=\"\"),OR(AQ$7=$V954,AP954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W954,$W954=\"\"),OR(AR$7=$V954,AQ954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W954,$W954=\"\"),OR(AS$7=$V954,AR954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W954,$W954=\"\"),OR(AT$7=$V954,AS954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W954,$W954=\"\"),OR(AU$7=$V954,AT954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W954,$W954=\"\"),OR(AV$7=$V954,AU954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W954,$W954=\"\"),OR(AW$7=$V954,AV954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W954,$W954=\"\"),OR(AX$7=$V954,AW954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W954,$W954=\"\"),OR(AY$7=$V954,AX954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W954,$W954=\"\"),OR(AZ$7=$V954,AY954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W954,$W954=\"\"),OR(BA$7=$V954,AZ954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W954,$W954=\"\"),OR(BB$7=$V954,BA954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W954,$W954=\"\"),OR(BC$7=$V954,BB954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W954,$W954=\"\"),OR(BD$7=$V954,BC954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W954,$W954=\"\"),OR(BE$7=$V954,BD954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W954,$W954=\"\"),OR(BF$7=$V954,BE954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W954,$W954=\"\"),OR(BG$7=$V954,BF954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W954,$W954=\"\"),OR(BH$7=$V954,BG954<>\" \")),$S954*$J954*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[948,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A955,1)),\"\",INDEX(Database[Project Name],A955,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A955,1)),\"\",INDEX(Database[Watershed],$A955,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A955,1)),\"\",INDEX(Database[BMP Type],$A955,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A955,1)),\"\",INDEX(Database[BMP Sub-type],$A955,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A955,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A955,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A955,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A955,1))","v":""},{"$f":"IF(H955=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G955,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H955=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G955,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H955=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G955,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A955,1)),\"\",INDEX(Database[BMP Size],$A955,1))","v":""},{"$f":"IF(B955=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G955,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A955,1)),\"\",INDEX(Database[Service Level],$A955,1))","v":""},{"$f":"IF(B955=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G955,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B955=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G955,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A955,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A955,1))","v":""},{"$f":"IF(B955=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G955,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A955,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A955,1))","v":""},"",{"$f":"IF(B955=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G955,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A955,1)),\"\",INDEX(Database[Comments (text)],$A955,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A955,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A955,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A955,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A955,1))","v":""},{"$f":"IF($X$7=$V955,$S$8*J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W955,$W955=\"\"),OR(Y$7=$V955,X955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W955,$W955=\"\"),OR(Z$7=$V955,Y955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W955,$W955=\"\"),OR(AA$7=$V955,Z955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W955,$W955=\"\"),OR(AB$7=$V955,AA955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W955,$W955=\"\"),OR(AC$7=$V955,AB955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W955,$W955=\"\"),OR(AD$7=$V955,AC955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W955,$W955=\"\"),OR(AE$7=$V955,AD955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W955,$W955=\"\"),OR(AF$7=$V955,AE955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W955,$W955=\"\"),OR(AG$7=$V955,AF955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W955,$W955=\"\"),OR(AH$7=$V955,AG955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W955,$W955=\"\"),OR(AI$7=$V955,AH955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W955,$W955=\"\"),OR(AJ$7=$V955,AI955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W955,$W955=\"\"),OR(AK$7=$V955,AJ955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W955,$W955=\"\"),OR(AL$7=$V955,AK955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W955,$W955=\"\"),OR(AM$7=$V955,AL955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W955,$W955=\"\"),OR(AN$7=$V955,AM955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W955,$W955=\"\"),OR(AO$7=$V955,AN955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W955,$W955=\"\"),OR(AP$7=$V955,AO955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W955,$W955=\"\"),OR(AQ$7=$V955,AP955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W955,$W955=\"\"),OR(AR$7=$V955,AQ955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W955,$W955=\"\"),OR(AS$7=$V955,AR955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W955,$W955=\"\"),OR(AT$7=$V955,AS955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W955,$W955=\"\"),OR(AU$7=$V955,AT955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W955,$W955=\"\"),OR(AV$7=$V955,AU955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W955,$W955=\"\"),OR(AW$7=$V955,AV955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W955,$W955=\"\"),OR(AX$7=$V955,AW955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W955,$W955=\"\"),OR(AY$7=$V955,AX955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W955,$W955=\"\"),OR(AZ$7=$V955,AY955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W955,$W955=\"\"),OR(BA$7=$V955,AZ955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W955,$W955=\"\"),OR(BB$7=$V955,BA955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W955,$W955=\"\"),OR(BC$7=$V955,BB955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W955,$W955=\"\"),OR(BD$7=$V955,BC955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W955,$W955=\"\"),OR(BE$7=$V955,BD955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W955,$W955=\"\"),OR(BF$7=$V955,BE955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W955,$W955=\"\"),OR(BG$7=$V955,BF955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W955,$W955=\"\"),OR(BH$7=$V955,BG955<>\" \")),$S955*$J955*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[949,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A956,1)),\"\",INDEX(Database[Project Name],A956,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A956,1)),\"\",INDEX(Database[Watershed],$A956,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A956,1)),\"\",INDEX(Database[BMP Type],$A956,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A956,1)),\"\",INDEX(Database[BMP Sub-type],$A956,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A956,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A956,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A956,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A956,1))","v":""},{"$f":"IF(H956=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G956,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H956=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G956,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H956=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G956,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A956,1)),\"\",INDEX(Database[BMP Size],$A956,1))","v":""},{"$f":"IF(B956=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G956,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A956,1)),\"\",INDEX(Database[Service Level],$A956,1))","v":""},{"$f":"IF(B956=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G956,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B956=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G956,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A956,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A956,1))","v":""},{"$f":"IF(B956=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G956,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A956,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A956,1))","v":""},"",{"$f":"IF(B956=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G956,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A956,1)),\"\",INDEX(Database[Comments (text)],$A956,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A956,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A956,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A956,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A956,1))","v":""},{"$f":"IF($X$7=$V956,$S$8*J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W956,$W956=\"\"),OR(Y$7=$V956,X956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W956,$W956=\"\"),OR(Z$7=$V956,Y956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W956,$W956=\"\"),OR(AA$7=$V956,Z956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W956,$W956=\"\"),OR(AB$7=$V956,AA956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W956,$W956=\"\"),OR(AC$7=$V956,AB956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W956,$W956=\"\"),OR(AD$7=$V956,AC956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W956,$W956=\"\"),OR(AE$7=$V956,AD956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W956,$W956=\"\"),OR(AF$7=$V956,AE956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W956,$W956=\"\"),OR(AG$7=$V956,AF956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W956,$W956=\"\"),OR(AH$7=$V956,AG956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W956,$W956=\"\"),OR(AI$7=$V956,AH956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W956,$W956=\"\"),OR(AJ$7=$V956,AI956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W956,$W956=\"\"),OR(AK$7=$V956,AJ956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W956,$W956=\"\"),OR(AL$7=$V956,AK956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W956,$W956=\"\"),OR(AM$7=$V956,AL956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W956,$W956=\"\"),OR(AN$7=$V956,AM956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W956,$W956=\"\"),OR(AO$7=$V956,AN956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W956,$W956=\"\"),OR(AP$7=$V956,AO956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W956,$W956=\"\"),OR(AQ$7=$V956,AP956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W956,$W956=\"\"),OR(AR$7=$V956,AQ956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W956,$W956=\"\"),OR(AS$7=$V956,AR956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W956,$W956=\"\"),OR(AT$7=$V956,AS956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W956,$W956=\"\"),OR(AU$7=$V956,AT956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W956,$W956=\"\"),OR(AV$7=$V956,AU956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W956,$W956=\"\"),OR(AW$7=$V956,AV956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W956,$W956=\"\"),OR(AX$7=$V956,AW956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W956,$W956=\"\"),OR(AY$7=$V956,AX956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W956,$W956=\"\"),OR(AZ$7=$V956,AY956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W956,$W956=\"\"),OR(BA$7=$V956,AZ956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W956,$W956=\"\"),OR(BB$7=$V956,BA956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W956,$W956=\"\"),OR(BC$7=$V956,BB956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W956,$W956=\"\"),OR(BD$7=$V956,BC956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W956,$W956=\"\"),OR(BE$7=$V956,BD956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W956,$W956=\"\"),OR(BF$7=$V956,BE956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W956,$W956=\"\"),OR(BG$7=$V956,BF956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W956,$W956=\"\"),OR(BH$7=$V956,BG956<>\" \")),$S956*$J956*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[950,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A957,1)),\"\",INDEX(Database[Project Name],A957,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A957,1)),\"\",INDEX(Database[Watershed],$A957,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A957,1)),\"\",INDEX(Database[BMP Type],$A957,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A957,1)),\"\",INDEX(Database[BMP Sub-type],$A957,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A957,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A957,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A957,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A957,1))","v":""},{"$f":"IF(H957=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G957,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H957=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G957,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H957=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G957,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A957,1)),\"\",INDEX(Database[BMP Size],$A957,1))","v":""},{"$f":"IF(B957=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G957,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A957,1)),\"\",INDEX(Database[Service Level],$A957,1))","v":""},{"$f":"IF(B957=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G957,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B957=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G957,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A957,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A957,1))","v":""},{"$f":"IF(B957=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G957,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A957,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A957,1))","v":""},"",{"$f":"IF(B957=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G957,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A957,1)),\"\",INDEX(Database[Comments (text)],$A957,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A957,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A957,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A957,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A957,1))","v":""},{"$f":"IF($X$7=$V957,$S$8*J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W957,$W957=\"\"),OR(Y$7=$V957,X957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W957,$W957=\"\"),OR(Z$7=$V957,Y957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W957,$W957=\"\"),OR(AA$7=$V957,Z957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W957,$W957=\"\"),OR(AB$7=$V957,AA957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W957,$W957=\"\"),OR(AC$7=$V957,AB957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W957,$W957=\"\"),OR(AD$7=$V957,AC957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W957,$W957=\"\"),OR(AE$7=$V957,AD957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W957,$W957=\"\"),OR(AF$7=$V957,AE957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W957,$W957=\"\"),OR(AG$7=$V957,AF957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W957,$W957=\"\"),OR(AH$7=$V957,AG957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W957,$W957=\"\"),OR(AI$7=$V957,AH957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W957,$W957=\"\"),OR(AJ$7=$V957,AI957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W957,$W957=\"\"),OR(AK$7=$V957,AJ957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W957,$W957=\"\"),OR(AL$7=$V957,AK957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W957,$W957=\"\"),OR(AM$7=$V957,AL957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W957,$W957=\"\"),OR(AN$7=$V957,AM957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W957,$W957=\"\"),OR(AO$7=$V957,AN957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W957,$W957=\"\"),OR(AP$7=$V957,AO957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W957,$W957=\"\"),OR(AQ$7=$V957,AP957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W957,$W957=\"\"),OR(AR$7=$V957,AQ957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W957,$W957=\"\"),OR(AS$7=$V957,AR957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W957,$W957=\"\"),OR(AT$7=$V957,AS957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W957,$W957=\"\"),OR(AU$7=$V957,AT957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W957,$W957=\"\"),OR(AV$7=$V957,AU957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W957,$W957=\"\"),OR(AW$7=$V957,AV957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W957,$W957=\"\"),OR(AX$7=$V957,AW957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W957,$W957=\"\"),OR(AY$7=$V957,AX957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W957,$W957=\"\"),OR(AZ$7=$V957,AY957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W957,$W957=\"\"),OR(BA$7=$V957,AZ957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W957,$W957=\"\"),OR(BB$7=$V957,BA957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W957,$W957=\"\"),OR(BC$7=$V957,BB957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W957,$W957=\"\"),OR(BD$7=$V957,BC957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W957,$W957=\"\"),OR(BE$7=$V957,BD957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W957,$W957=\"\"),OR(BF$7=$V957,BE957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W957,$W957=\"\"),OR(BG$7=$V957,BF957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W957,$W957=\"\"),OR(BH$7=$V957,BG957<>\" \")),$S957*$J957*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[951,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A958,1)),\"\",INDEX(Database[Project Name],A958,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A958,1)),\"\",INDEX(Database[Watershed],$A958,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A958,1)),\"\",INDEX(Database[BMP Type],$A958,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A958,1)),\"\",INDEX(Database[BMP Sub-type],$A958,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A958,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A958,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A958,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A958,1))","v":""},{"$f":"IF(H958=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G958,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H958=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G958,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H958=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G958,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A958,1)),\"\",INDEX(Database[BMP Size],$A958,1))","v":""},{"$f":"IF(B958=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G958,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A958,1)),\"\",INDEX(Database[Service Level],$A958,1))","v":""},{"$f":"IF(B958=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G958,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B958=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G958,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A958,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A958,1))","v":""},{"$f":"IF(B958=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G958,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A958,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A958,1))","v":""},"",{"$f":"IF(B958=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G958,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A958,1)),\"\",INDEX(Database[Comments (text)],$A958,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A958,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A958,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A958,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A958,1))","v":""},{"$f":"IF($X$7=$V958,$S$8*J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W958,$W958=\"\"),OR(Y$7=$V958,X958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W958,$W958=\"\"),OR(Z$7=$V958,Y958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W958,$W958=\"\"),OR(AA$7=$V958,Z958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W958,$W958=\"\"),OR(AB$7=$V958,AA958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W958,$W958=\"\"),OR(AC$7=$V958,AB958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W958,$W958=\"\"),OR(AD$7=$V958,AC958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W958,$W958=\"\"),OR(AE$7=$V958,AD958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W958,$W958=\"\"),OR(AF$7=$V958,AE958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W958,$W958=\"\"),OR(AG$7=$V958,AF958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W958,$W958=\"\"),OR(AH$7=$V958,AG958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W958,$W958=\"\"),OR(AI$7=$V958,AH958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W958,$W958=\"\"),OR(AJ$7=$V958,AI958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W958,$W958=\"\"),OR(AK$7=$V958,AJ958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W958,$W958=\"\"),OR(AL$7=$V958,AK958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W958,$W958=\"\"),OR(AM$7=$V958,AL958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W958,$W958=\"\"),OR(AN$7=$V958,AM958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W958,$W958=\"\"),OR(AO$7=$V958,AN958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W958,$W958=\"\"),OR(AP$7=$V958,AO958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W958,$W958=\"\"),OR(AQ$7=$V958,AP958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W958,$W958=\"\"),OR(AR$7=$V958,AQ958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W958,$W958=\"\"),OR(AS$7=$V958,AR958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W958,$W958=\"\"),OR(AT$7=$V958,AS958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W958,$W958=\"\"),OR(AU$7=$V958,AT958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W958,$W958=\"\"),OR(AV$7=$V958,AU958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W958,$W958=\"\"),OR(AW$7=$V958,AV958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W958,$W958=\"\"),OR(AX$7=$V958,AW958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W958,$W958=\"\"),OR(AY$7=$V958,AX958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W958,$W958=\"\"),OR(AZ$7=$V958,AY958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W958,$W958=\"\"),OR(BA$7=$V958,AZ958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W958,$W958=\"\"),OR(BB$7=$V958,BA958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W958,$W958=\"\"),OR(BC$7=$V958,BB958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W958,$W958=\"\"),OR(BD$7=$V958,BC958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W958,$W958=\"\"),OR(BE$7=$V958,BD958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W958,$W958=\"\"),OR(BF$7=$V958,BE958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W958,$W958=\"\"),OR(BG$7=$V958,BF958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W958,$W958=\"\"),OR(BH$7=$V958,BG958<>\" \")),$S958*$J958*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[952,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A959,1)),\"\",INDEX(Database[Project Name],A959,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A959,1)),\"\",INDEX(Database[Watershed],$A959,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A959,1)),\"\",INDEX(Database[BMP Type],$A959,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A959,1)),\"\",INDEX(Database[BMP Sub-type],$A959,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A959,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A959,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A959,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A959,1))","v":""},{"$f":"IF(H959=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G959,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H959=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G959,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H959=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G959,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A959,1)),\"\",INDEX(Database[BMP Size],$A959,1))","v":""},{"$f":"IF(B959=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G959,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A959,1)),\"\",INDEX(Database[Service Level],$A959,1))","v":""},{"$f":"IF(B959=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G959,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B959=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G959,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A959,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A959,1))","v":""},{"$f":"IF(B959=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G959,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A959,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A959,1))","v":""},"",{"$f":"IF(B959=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G959,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A959,1)),\"\",INDEX(Database[Comments (text)],$A959,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A959,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A959,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A959,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A959,1))","v":""},{"$f":"IF($X$7=$V959,$S$8*J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W959,$W959=\"\"),OR(Y$7=$V959,X959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W959,$W959=\"\"),OR(Z$7=$V959,Y959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W959,$W959=\"\"),OR(AA$7=$V959,Z959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W959,$W959=\"\"),OR(AB$7=$V959,AA959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W959,$W959=\"\"),OR(AC$7=$V959,AB959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W959,$W959=\"\"),OR(AD$7=$V959,AC959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W959,$W959=\"\"),OR(AE$7=$V959,AD959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W959,$W959=\"\"),OR(AF$7=$V959,AE959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W959,$W959=\"\"),OR(AG$7=$V959,AF959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W959,$W959=\"\"),OR(AH$7=$V959,AG959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W959,$W959=\"\"),OR(AI$7=$V959,AH959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W959,$W959=\"\"),OR(AJ$7=$V959,AI959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W959,$W959=\"\"),OR(AK$7=$V959,AJ959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W959,$W959=\"\"),OR(AL$7=$V959,AK959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W959,$W959=\"\"),OR(AM$7=$V959,AL959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W959,$W959=\"\"),OR(AN$7=$V959,AM959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W959,$W959=\"\"),OR(AO$7=$V959,AN959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W959,$W959=\"\"),OR(AP$7=$V959,AO959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W959,$W959=\"\"),OR(AQ$7=$V959,AP959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W959,$W959=\"\"),OR(AR$7=$V959,AQ959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W959,$W959=\"\"),OR(AS$7=$V959,AR959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W959,$W959=\"\"),OR(AT$7=$V959,AS959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W959,$W959=\"\"),OR(AU$7=$V959,AT959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W959,$W959=\"\"),OR(AV$7=$V959,AU959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W959,$W959=\"\"),OR(AW$7=$V959,AV959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W959,$W959=\"\"),OR(AX$7=$V959,AW959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W959,$W959=\"\"),OR(AY$7=$V959,AX959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W959,$W959=\"\"),OR(AZ$7=$V959,AY959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W959,$W959=\"\"),OR(BA$7=$V959,AZ959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W959,$W959=\"\"),OR(BB$7=$V959,BA959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W959,$W959=\"\"),OR(BC$7=$V959,BB959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W959,$W959=\"\"),OR(BD$7=$V959,BC959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W959,$W959=\"\"),OR(BE$7=$V959,BD959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W959,$W959=\"\"),OR(BF$7=$V959,BE959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W959,$W959=\"\"),OR(BG$7=$V959,BF959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W959,$W959=\"\"),OR(BH$7=$V959,BG959<>\" \")),$S959*$J959*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[953,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A960,1)),\"\",INDEX(Database[Project Name],A960,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A960,1)),\"\",INDEX(Database[Watershed],$A960,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A960,1)),\"\",INDEX(Database[BMP Type],$A960,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A960,1)),\"\",INDEX(Database[BMP Sub-type],$A960,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A960,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A960,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A960,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A960,1))","v":""},{"$f":"IF(H960=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G960,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H960=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G960,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H960=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G960,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A960,1)),\"\",INDEX(Database[BMP Size],$A960,1))","v":""},{"$f":"IF(B960=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G960,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A960,1)),\"\",INDEX(Database[Service Level],$A960,1))","v":""},{"$f":"IF(B960=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G960,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B960=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G960,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A960,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A960,1))","v":""},{"$f":"IF(B960=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G960,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A960,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A960,1))","v":""},"",{"$f":"IF(B960=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G960,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A960,1)),\"\",INDEX(Database[Comments (text)],$A960,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A960,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A960,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A960,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A960,1))","v":""},{"$f":"IF($X$7=$V960,$S$8*J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W960,$W960=\"\"),OR(Y$7=$V960,X960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W960,$W960=\"\"),OR(Z$7=$V960,Y960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W960,$W960=\"\"),OR(AA$7=$V960,Z960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W960,$W960=\"\"),OR(AB$7=$V960,AA960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W960,$W960=\"\"),OR(AC$7=$V960,AB960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W960,$W960=\"\"),OR(AD$7=$V960,AC960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W960,$W960=\"\"),OR(AE$7=$V960,AD960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W960,$W960=\"\"),OR(AF$7=$V960,AE960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W960,$W960=\"\"),OR(AG$7=$V960,AF960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W960,$W960=\"\"),OR(AH$7=$V960,AG960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W960,$W960=\"\"),OR(AI$7=$V960,AH960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W960,$W960=\"\"),OR(AJ$7=$V960,AI960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W960,$W960=\"\"),OR(AK$7=$V960,AJ960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W960,$W960=\"\"),OR(AL$7=$V960,AK960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W960,$W960=\"\"),OR(AM$7=$V960,AL960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W960,$W960=\"\"),OR(AN$7=$V960,AM960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W960,$W960=\"\"),OR(AO$7=$V960,AN960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W960,$W960=\"\"),OR(AP$7=$V960,AO960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W960,$W960=\"\"),OR(AQ$7=$V960,AP960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W960,$W960=\"\"),OR(AR$7=$V960,AQ960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W960,$W960=\"\"),OR(AS$7=$V960,AR960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W960,$W960=\"\"),OR(AT$7=$V960,AS960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W960,$W960=\"\"),OR(AU$7=$V960,AT960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W960,$W960=\"\"),OR(AV$7=$V960,AU960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W960,$W960=\"\"),OR(AW$7=$V960,AV960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W960,$W960=\"\"),OR(AX$7=$V960,AW960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W960,$W960=\"\"),OR(AY$7=$V960,AX960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W960,$W960=\"\"),OR(AZ$7=$V960,AY960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W960,$W960=\"\"),OR(BA$7=$V960,AZ960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W960,$W960=\"\"),OR(BB$7=$V960,BA960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W960,$W960=\"\"),OR(BC$7=$V960,BB960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W960,$W960=\"\"),OR(BD$7=$V960,BC960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W960,$W960=\"\"),OR(BE$7=$V960,BD960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W960,$W960=\"\"),OR(BF$7=$V960,BE960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W960,$W960=\"\"),OR(BG$7=$V960,BF960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W960,$W960=\"\"),OR(BH$7=$V960,BG960<>\" \")),$S960*$J960*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[954,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A961,1)),\"\",INDEX(Database[Project Name],A961,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A961,1)),\"\",INDEX(Database[Watershed],$A961,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A961,1)),\"\",INDEX(Database[BMP Type],$A961,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A961,1)),\"\",INDEX(Database[BMP Sub-type],$A961,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A961,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A961,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A961,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A961,1))","v":""},{"$f":"IF(H961=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G961,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H961=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G961,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H961=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G961,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A961,1)),\"\",INDEX(Database[BMP Size],$A961,1))","v":""},{"$f":"IF(B961=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G961,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A961,1)),\"\",INDEX(Database[Service Level],$A961,1))","v":""},{"$f":"IF(B961=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G961,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B961=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G961,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A961,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A961,1))","v":""},{"$f":"IF(B961=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G961,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A961,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A961,1))","v":""},"",{"$f":"IF(B961=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G961,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A961,1)),\"\",INDEX(Database[Comments (text)],$A961,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A961,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A961,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A961,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A961,1))","v":""},{"$f":"IF($X$7=$V961,$S$8*J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W961,$W961=\"\"),OR(Y$7=$V961,X961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W961,$W961=\"\"),OR(Z$7=$V961,Y961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W961,$W961=\"\"),OR(AA$7=$V961,Z961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W961,$W961=\"\"),OR(AB$7=$V961,AA961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W961,$W961=\"\"),OR(AC$7=$V961,AB961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W961,$W961=\"\"),OR(AD$7=$V961,AC961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W961,$W961=\"\"),OR(AE$7=$V961,AD961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W961,$W961=\"\"),OR(AF$7=$V961,AE961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W961,$W961=\"\"),OR(AG$7=$V961,AF961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W961,$W961=\"\"),OR(AH$7=$V961,AG961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W961,$W961=\"\"),OR(AI$7=$V961,AH961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W961,$W961=\"\"),OR(AJ$7=$V961,AI961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W961,$W961=\"\"),OR(AK$7=$V961,AJ961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W961,$W961=\"\"),OR(AL$7=$V961,AK961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W961,$W961=\"\"),OR(AM$7=$V961,AL961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W961,$W961=\"\"),OR(AN$7=$V961,AM961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W961,$W961=\"\"),OR(AO$7=$V961,AN961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W961,$W961=\"\"),OR(AP$7=$V961,AO961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W961,$W961=\"\"),OR(AQ$7=$V961,AP961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W961,$W961=\"\"),OR(AR$7=$V961,AQ961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W961,$W961=\"\"),OR(AS$7=$V961,AR961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W961,$W961=\"\"),OR(AT$7=$V961,AS961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W961,$W961=\"\"),OR(AU$7=$V961,AT961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W961,$W961=\"\"),OR(AV$7=$V961,AU961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W961,$W961=\"\"),OR(AW$7=$V961,AV961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W961,$W961=\"\"),OR(AX$7=$V961,AW961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W961,$W961=\"\"),OR(AY$7=$V961,AX961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W961,$W961=\"\"),OR(AZ$7=$V961,AY961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W961,$W961=\"\"),OR(BA$7=$V961,AZ961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W961,$W961=\"\"),OR(BB$7=$V961,BA961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W961,$W961=\"\"),OR(BC$7=$V961,BB961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W961,$W961=\"\"),OR(BD$7=$V961,BC961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W961,$W961=\"\"),OR(BE$7=$V961,BD961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W961,$W961=\"\"),OR(BF$7=$V961,BE961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W961,$W961=\"\"),OR(BG$7=$V961,BF961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W961,$W961=\"\"),OR(BH$7=$V961,BG961<>\" \")),$S961*$J961*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[955,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A962,1)),\"\",INDEX(Database[Project Name],A962,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A962,1)),\"\",INDEX(Database[Watershed],$A962,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A962,1)),\"\",INDEX(Database[BMP Type],$A962,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A962,1)),\"\",INDEX(Database[BMP Sub-type],$A962,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A962,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A962,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A962,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A962,1))","v":""},{"$f":"IF(H962=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G962,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H962=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G962,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H962=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G962,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A962,1)),\"\",INDEX(Database[BMP Size],$A962,1))","v":""},{"$f":"IF(B962=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G962,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A962,1)),\"\",INDEX(Database[Service Level],$A962,1))","v":""},{"$f":"IF(B962=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G962,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B962=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G962,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A962,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A962,1))","v":""},{"$f":"IF(B962=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G962,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A962,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A962,1))","v":""},"",{"$f":"IF(B962=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G962,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A962,1)),\"\",INDEX(Database[Comments (text)],$A962,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A962,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A962,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A962,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A962,1))","v":""},{"$f":"IF($X$7=$V962,$S$8*J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W962,$W962=\"\"),OR(Y$7=$V962,X962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W962,$W962=\"\"),OR(Z$7=$V962,Y962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W962,$W962=\"\"),OR(AA$7=$V962,Z962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W962,$W962=\"\"),OR(AB$7=$V962,AA962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W962,$W962=\"\"),OR(AC$7=$V962,AB962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W962,$W962=\"\"),OR(AD$7=$V962,AC962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W962,$W962=\"\"),OR(AE$7=$V962,AD962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W962,$W962=\"\"),OR(AF$7=$V962,AE962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W962,$W962=\"\"),OR(AG$7=$V962,AF962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W962,$W962=\"\"),OR(AH$7=$V962,AG962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W962,$W962=\"\"),OR(AI$7=$V962,AH962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W962,$W962=\"\"),OR(AJ$7=$V962,AI962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W962,$W962=\"\"),OR(AK$7=$V962,AJ962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W962,$W962=\"\"),OR(AL$7=$V962,AK962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W962,$W962=\"\"),OR(AM$7=$V962,AL962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W962,$W962=\"\"),OR(AN$7=$V962,AM962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W962,$W962=\"\"),OR(AO$7=$V962,AN962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W962,$W962=\"\"),OR(AP$7=$V962,AO962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W962,$W962=\"\"),OR(AQ$7=$V962,AP962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W962,$W962=\"\"),OR(AR$7=$V962,AQ962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W962,$W962=\"\"),OR(AS$7=$V962,AR962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W962,$W962=\"\"),OR(AT$7=$V962,AS962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W962,$W962=\"\"),OR(AU$7=$V962,AT962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W962,$W962=\"\"),OR(AV$7=$V962,AU962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W962,$W962=\"\"),OR(AW$7=$V962,AV962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W962,$W962=\"\"),OR(AX$7=$V962,AW962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W962,$W962=\"\"),OR(AY$7=$V962,AX962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W962,$W962=\"\"),OR(AZ$7=$V962,AY962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W962,$W962=\"\"),OR(BA$7=$V962,AZ962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W962,$W962=\"\"),OR(BB$7=$V962,BA962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W962,$W962=\"\"),OR(BC$7=$V962,BB962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W962,$W962=\"\"),OR(BD$7=$V962,BC962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W962,$W962=\"\"),OR(BE$7=$V962,BD962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W962,$W962=\"\"),OR(BF$7=$V962,BE962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W962,$W962=\"\"),OR(BG$7=$V962,BF962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W962,$W962=\"\"),OR(BH$7=$V962,BG962<>\" \")),$S962*$J962*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[956,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A963,1)),\"\",INDEX(Database[Project Name],A963,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A963,1)),\"\",INDEX(Database[Watershed],$A963,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A963,1)),\"\",INDEX(Database[BMP Type],$A963,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A963,1)),\"\",INDEX(Database[BMP Sub-type],$A963,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A963,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A963,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A963,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A963,1))","v":""},{"$f":"IF(H963=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G963,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H963=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G963,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H963=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G963,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A963,1)),\"\",INDEX(Database[BMP Size],$A963,1))","v":""},{"$f":"IF(B963=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G963,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A963,1)),\"\",INDEX(Database[Service Level],$A963,1))","v":""},{"$f":"IF(B963=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G963,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B963=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G963,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A963,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A963,1))","v":""},{"$f":"IF(B963=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G963,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A963,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A963,1))","v":""},"",{"$f":"IF(B963=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G963,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A963,1)),\"\",INDEX(Database[Comments (text)],$A963,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A963,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A963,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A963,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A963,1))","v":""},{"$f":"IF($X$7=$V963,$S$8*J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W963,$W963=\"\"),OR(Y$7=$V963,X963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W963,$W963=\"\"),OR(Z$7=$V963,Y963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W963,$W963=\"\"),OR(AA$7=$V963,Z963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W963,$W963=\"\"),OR(AB$7=$V963,AA963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W963,$W963=\"\"),OR(AC$7=$V963,AB963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W963,$W963=\"\"),OR(AD$7=$V963,AC963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W963,$W963=\"\"),OR(AE$7=$V963,AD963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W963,$W963=\"\"),OR(AF$7=$V963,AE963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W963,$W963=\"\"),OR(AG$7=$V963,AF963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W963,$W963=\"\"),OR(AH$7=$V963,AG963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W963,$W963=\"\"),OR(AI$7=$V963,AH963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W963,$W963=\"\"),OR(AJ$7=$V963,AI963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W963,$W963=\"\"),OR(AK$7=$V963,AJ963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W963,$W963=\"\"),OR(AL$7=$V963,AK963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W963,$W963=\"\"),OR(AM$7=$V963,AL963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W963,$W963=\"\"),OR(AN$7=$V963,AM963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W963,$W963=\"\"),OR(AO$7=$V963,AN963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W963,$W963=\"\"),OR(AP$7=$V963,AO963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W963,$W963=\"\"),OR(AQ$7=$V963,AP963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W963,$W963=\"\"),OR(AR$7=$V963,AQ963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W963,$W963=\"\"),OR(AS$7=$V963,AR963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W963,$W963=\"\"),OR(AT$7=$V963,AS963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W963,$W963=\"\"),OR(AU$7=$V963,AT963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W963,$W963=\"\"),OR(AV$7=$V963,AU963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W963,$W963=\"\"),OR(AW$7=$V963,AV963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W963,$W963=\"\"),OR(AX$7=$V963,AW963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W963,$W963=\"\"),OR(AY$7=$V963,AX963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W963,$W963=\"\"),OR(AZ$7=$V963,AY963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W963,$W963=\"\"),OR(BA$7=$V963,AZ963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W963,$W963=\"\"),OR(BB$7=$V963,BA963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W963,$W963=\"\"),OR(BC$7=$V963,BB963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W963,$W963=\"\"),OR(BD$7=$V963,BC963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W963,$W963=\"\"),OR(BE$7=$V963,BD963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W963,$W963=\"\"),OR(BF$7=$V963,BE963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W963,$W963=\"\"),OR(BG$7=$V963,BF963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W963,$W963=\"\"),OR(BH$7=$V963,BG963<>\" \")),$S963*$J963*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[957,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A964,1)),\"\",INDEX(Database[Project Name],A964,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A964,1)),\"\",INDEX(Database[Watershed],$A964,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A964,1)),\"\",INDEX(Database[BMP Type],$A964,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A964,1)),\"\",INDEX(Database[BMP Sub-type],$A964,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A964,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A964,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A964,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A964,1))","v":""},{"$f":"IF(H964=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G964,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H964=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G964,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H964=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G964,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A964,1)),\"\",INDEX(Database[BMP Size],$A964,1))","v":""},{"$f":"IF(B964=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G964,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A964,1)),\"\",INDEX(Database[Service Level],$A964,1))","v":""},{"$f":"IF(B964=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G964,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B964=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G964,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A964,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A964,1))","v":""},{"$f":"IF(B964=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G964,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A964,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A964,1))","v":""},"",{"$f":"IF(B964=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G964,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A964,1)),\"\",INDEX(Database[Comments (text)],$A964,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A964,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A964,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A964,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A964,1))","v":""},{"$f":"IF($X$7=$V964,$S$8*J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W964,$W964=\"\"),OR(Y$7=$V964,X964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W964,$W964=\"\"),OR(Z$7=$V964,Y964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W964,$W964=\"\"),OR(AA$7=$V964,Z964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W964,$W964=\"\"),OR(AB$7=$V964,AA964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W964,$W964=\"\"),OR(AC$7=$V964,AB964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W964,$W964=\"\"),OR(AD$7=$V964,AC964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W964,$W964=\"\"),OR(AE$7=$V964,AD964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W964,$W964=\"\"),OR(AF$7=$V964,AE964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W964,$W964=\"\"),OR(AG$7=$V964,AF964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W964,$W964=\"\"),OR(AH$7=$V964,AG964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W964,$W964=\"\"),OR(AI$7=$V964,AH964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W964,$W964=\"\"),OR(AJ$7=$V964,AI964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W964,$W964=\"\"),OR(AK$7=$V964,AJ964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W964,$W964=\"\"),OR(AL$7=$V964,AK964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W964,$W964=\"\"),OR(AM$7=$V964,AL964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W964,$W964=\"\"),OR(AN$7=$V964,AM964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W964,$W964=\"\"),OR(AO$7=$V964,AN964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W964,$W964=\"\"),OR(AP$7=$V964,AO964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W964,$W964=\"\"),OR(AQ$7=$V964,AP964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W964,$W964=\"\"),OR(AR$7=$V964,AQ964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W964,$W964=\"\"),OR(AS$7=$V964,AR964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W964,$W964=\"\"),OR(AT$7=$V964,AS964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W964,$W964=\"\"),OR(AU$7=$V964,AT964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W964,$W964=\"\"),OR(AV$7=$V964,AU964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W964,$W964=\"\"),OR(AW$7=$V964,AV964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W964,$W964=\"\"),OR(AX$7=$V964,AW964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W964,$W964=\"\"),OR(AY$7=$V964,AX964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W964,$W964=\"\"),OR(AZ$7=$V964,AY964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W964,$W964=\"\"),OR(BA$7=$V964,AZ964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W964,$W964=\"\"),OR(BB$7=$V964,BA964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W964,$W964=\"\"),OR(BC$7=$V964,BB964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W964,$W964=\"\"),OR(BD$7=$V964,BC964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W964,$W964=\"\"),OR(BE$7=$V964,BD964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W964,$W964=\"\"),OR(BF$7=$V964,BE964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W964,$W964=\"\"),OR(BG$7=$V964,BF964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W964,$W964=\"\"),OR(BH$7=$V964,BG964<>\" \")),$S964*$J964*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[958,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A965,1)),\"\",INDEX(Database[Project Name],A965,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A965,1)),\"\",INDEX(Database[Watershed],$A965,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A965,1)),\"\",INDEX(Database[BMP Type],$A965,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A965,1)),\"\",INDEX(Database[BMP Sub-type],$A965,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A965,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A965,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A965,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A965,1))","v":""},{"$f":"IF(H965=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G965,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H965=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G965,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H965=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G965,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A965,1)),\"\",INDEX(Database[BMP Size],$A965,1))","v":""},{"$f":"IF(B965=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G965,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A965,1)),\"\",INDEX(Database[Service Level],$A965,1))","v":""},{"$f":"IF(B965=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G965,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B965=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G965,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A965,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A965,1))","v":""},{"$f":"IF(B965=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G965,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A965,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A965,1))","v":""},"",{"$f":"IF(B965=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G965,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A965,1)),\"\",INDEX(Database[Comments (text)],$A965,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A965,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A965,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A965,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A965,1))","v":""},{"$f":"IF($X$7=$V965,$S$8*J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W965,$W965=\"\"),OR(Y$7=$V965,X965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W965,$W965=\"\"),OR(Z$7=$V965,Y965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W965,$W965=\"\"),OR(AA$7=$V965,Z965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W965,$W965=\"\"),OR(AB$7=$V965,AA965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W965,$W965=\"\"),OR(AC$7=$V965,AB965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W965,$W965=\"\"),OR(AD$7=$V965,AC965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W965,$W965=\"\"),OR(AE$7=$V965,AD965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W965,$W965=\"\"),OR(AF$7=$V965,AE965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W965,$W965=\"\"),OR(AG$7=$V965,AF965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W965,$W965=\"\"),OR(AH$7=$V965,AG965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W965,$W965=\"\"),OR(AI$7=$V965,AH965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W965,$W965=\"\"),OR(AJ$7=$V965,AI965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W965,$W965=\"\"),OR(AK$7=$V965,AJ965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W965,$W965=\"\"),OR(AL$7=$V965,AK965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W965,$W965=\"\"),OR(AM$7=$V965,AL965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W965,$W965=\"\"),OR(AN$7=$V965,AM965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W965,$W965=\"\"),OR(AO$7=$V965,AN965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W965,$W965=\"\"),OR(AP$7=$V965,AO965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W965,$W965=\"\"),OR(AQ$7=$V965,AP965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W965,$W965=\"\"),OR(AR$7=$V965,AQ965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W965,$W965=\"\"),OR(AS$7=$V965,AR965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W965,$W965=\"\"),OR(AT$7=$V965,AS965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W965,$W965=\"\"),OR(AU$7=$V965,AT965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W965,$W965=\"\"),OR(AV$7=$V965,AU965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W965,$W965=\"\"),OR(AW$7=$V965,AV965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W965,$W965=\"\"),OR(AX$7=$V965,AW965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W965,$W965=\"\"),OR(AY$7=$V965,AX965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W965,$W965=\"\"),OR(AZ$7=$V965,AY965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W965,$W965=\"\"),OR(BA$7=$V965,AZ965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W965,$W965=\"\"),OR(BB$7=$V965,BA965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W965,$W965=\"\"),OR(BC$7=$V965,BB965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W965,$W965=\"\"),OR(BD$7=$V965,BC965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W965,$W965=\"\"),OR(BE$7=$V965,BD965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W965,$W965=\"\"),OR(BF$7=$V965,BE965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W965,$W965=\"\"),OR(BG$7=$V965,BF965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W965,$W965=\"\"),OR(BH$7=$V965,BG965<>\" \")),$S965*$J965*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[959,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A966,1)),\"\",INDEX(Database[Project Name],A966,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A966,1)),\"\",INDEX(Database[Watershed],$A966,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A966,1)),\"\",INDEX(Database[BMP Type],$A966,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A966,1)),\"\",INDEX(Database[BMP Sub-type],$A966,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A966,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A966,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A966,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A966,1))","v":""},{"$f":"IF(H966=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G966,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H966=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G966,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H966=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G966,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A966,1)),\"\",INDEX(Database[BMP Size],$A966,1))","v":""},{"$f":"IF(B966=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G966,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A966,1)),\"\",INDEX(Database[Service Level],$A966,1))","v":""},{"$f":"IF(B966=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G966,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B966=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G966,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A966,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A966,1))","v":""},{"$f":"IF(B966=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G966,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A966,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A966,1))","v":""},"",{"$f":"IF(B966=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G966,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A966,1)),\"\",INDEX(Database[Comments (text)],$A966,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A966,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A966,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A966,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A966,1))","v":""},{"$f":"IF($X$7=$V966,$S$8*J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W966,$W966=\"\"),OR(Y$7=$V966,X966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W966,$W966=\"\"),OR(Z$7=$V966,Y966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W966,$W966=\"\"),OR(AA$7=$V966,Z966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W966,$W966=\"\"),OR(AB$7=$V966,AA966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W966,$W966=\"\"),OR(AC$7=$V966,AB966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W966,$W966=\"\"),OR(AD$7=$V966,AC966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W966,$W966=\"\"),OR(AE$7=$V966,AD966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W966,$W966=\"\"),OR(AF$7=$V966,AE966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W966,$W966=\"\"),OR(AG$7=$V966,AF966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W966,$W966=\"\"),OR(AH$7=$V966,AG966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W966,$W966=\"\"),OR(AI$7=$V966,AH966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W966,$W966=\"\"),OR(AJ$7=$V966,AI966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W966,$W966=\"\"),OR(AK$7=$V966,AJ966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W966,$W966=\"\"),OR(AL$7=$V966,AK966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W966,$W966=\"\"),OR(AM$7=$V966,AL966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W966,$W966=\"\"),OR(AN$7=$V966,AM966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W966,$W966=\"\"),OR(AO$7=$V966,AN966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W966,$W966=\"\"),OR(AP$7=$V966,AO966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W966,$W966=\"\"),OR(AQ$7=$V966,AP966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W966,$W966=\"\"),OR(AR$7=$V966,AQ966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W966,$W966=\"\"),OR(AS$7=$V966,AR966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W966,$W966=\"\"),OR(AT$7=$V966,AS966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W966,$W966=\"\"),OR(AU$7=$V966,AT966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W966,$W966=\"\"),OR(AV$7=$V966,AU966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W966,$W966=\"\"),OR(AW$7=$V966,AV966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W966,$W966=\"\"),OR(AX$7=$V966,AW966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W966,$W966=\"\"),OR(AY$7=$V966,AX966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W966,$W966=\"\"),OR(AZ$7=$V966,AY966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W966,$W966=\"\"),OR(BA$7=$V966,AZ966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W966,$W966=\"\"),OR(BB$7=$V966,BA966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W966,$W966=\"\"),OR(BC$7=$V966,BB966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W966,$W966=\"\"),OR(BD$7=$V966,BC966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W966,$W966=\"\"),OR(BE$7=$V966,BD966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W966,$W966=\"\"),OR(BF$7=$V966,BE966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W966,$W966=\"\"),OR(BG$7=$V966,BF966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W966,$W966=\"\"),OR(BH$7=$V966,BG966<>\" \")),$S966*$J966*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[960,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A967,1)),\"\",INDEX(Database[Project Name],A967,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A967,1)),\"\",INDEX(Database[Watershed],$A967,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A967,1)),\"\",INDEX(Database[BMP Type],$A967,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A967,1)),\"\",INDEX(Database[BMP Sub-type],$A967,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A967,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A967,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A967,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A967,1))","v":""},{"$f":"IF(H967=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G967,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H967=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G967,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H967=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G967,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A967,1)),\"\",INDEX(Database[BMP Size],$A967,1))","v":""},{"$f":"IF(B967=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G967,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A967,1)),\"\",INDEX(Database[Service Level],$A967,1))","v":""},{"$f":"IF(B967=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G967,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B967=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G967,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A967,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A967,1))","v":""},{"$f":"IF(B967=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G967,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A967,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A967,1))","v":""},"",{"$f":"IF(B967=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G967,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A967,1)),\"\",INDEX(Database[Comments (text)],$A967,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A967,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A967,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A967,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A967,1))","v":""},{"$f":"IF($X$7=$V967,$S$8*J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W967,$W967=\"\"),OR(Y$7=$V967,X967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W967,$W967=\"\"),OR(Z$7=$V967,Y967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W967,$W967=\"\"),OR(AA$7=$V967,Z967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W967,$W967=\"\"),OR(AB$7=$V967,AA967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W967,$W967=\"\"),OR(AC$7=$V967,AB967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W967,$W967=\"\"),OR(AD$7=$V967,AC967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W967,$W967=\"\"),OR(AE$7=$V967,AD967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W967,$W967=\"\"),OR(AF$7=$V967,AE967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W967,$W967=\"\"),OR(AG$7=$V967,AF967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W967,$W967=\"\"),OR(AH$7=$V967,AG967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W967,$W967=\"\"),OR(AI$7=$V967,AH967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W967,$W967=\"\"),OR(AJ$7=$V967,AI967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W967,$W967=\"\"),OR(AK$7=$V967,AJ967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W967,$W967=\"\"),OR(AL$7=$V967,AK967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W967,$W967=\"\"),OR(AM$7=$V967,AL967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W967,$W967=\"\"),OR(AN$7=$V967,AM967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W967,$W967=\"\"),OR(AO$7=$V967,AN967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W967,$W967=\"\"),OR(AP$7=$V967,AO967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W967,$W967=\"\"),OR(AQ$7=$V967,AP967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W967,$W967=\"\"),OR(AR$7=$V967,AQ967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W967,$W967=\"\"),OR(AS$7=$V967,AR967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W967,$W967=\"\"),OR(AT$7=$V967,AS967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W967,$W967=\"\"),OR(AU$7=$V967,AT967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W967,$W967=\"\"),OR(AV$7=$V967,AU967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W967,$W967=\"\"),OR(AW$7=$V967,AV967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W967,$W967=\"\"),OR(AX$7=$V967,AW967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W967,$W967=\"\"),OR(AY$7=$V967,AX967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W967,$W967=\"\"),OR(AZ$7=$V967,AY967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W967,$W967=\"\"),OR(BA$7=$V967,AZ967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W967,$W967=\"\"),OR(BB$7=$V967,BA967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W967,$W967=\"\"),OR(BC$7=$V967,BB967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W967,$W967=\"\"),OR(BD$7=$V967,BC967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W967,$W967=\"\"),OR(BE$7=$V967,BD967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W967,$W967=\"\"),OR(BF$7=$V967,BE967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W967,$W967=\"\"),OR(BG$7=$V967,BF967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W967,$W967=\"\"),OR(BH$7=$V967,BG967<>\" \")),$S967*$J967*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[961,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A968,1)),\"\",INDEX(Database[Project Name],A968,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A968,1)),\"\",INDEX(Database[Watershed],$A968,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A968,1)),\"\",INDEX(Database[BMP Type],$A968,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A968,1)),\"\",INDEX(Database[BMP Sub-type],$A968,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A968,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A968,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A968,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A968,1))","v":""},{"$f":"IF(H968=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G968,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H968=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G968,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H968=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G968,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A968,1)),\"\",INDEX(Database[BMP Size],$A968,1))","v":""},{"$f":"IF(B968=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G968,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A968,1)),\"\",INDEX(Database[Service Level],$A968,1))","v":""},{"$f":"IF(B968=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G968,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B968=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G968,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A968,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A968,1))","v":""},{"$f":"IF(B968=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G968,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"K968","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A968,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A968,1))","v":""},{"$f":"IF(ISNUMBER(P968*R968*O968*I968),P968*R968*O968*I968,\"\")","v":""},{"$f":"IF(B968=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G968,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A968,1)),\"\",INDEX(Database[Comments (text)],$A968,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A968,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A968,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A968,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A968,1))","v":""},{"$f":"IF($X$7=$V968,$S$8*J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W968,$W968=\"\"),OR(Y$7=$V968,X968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W968,$W968=\"\"),OR(Z$7=$V968,Y968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W968,$W968=\"\"),OR(AA$7=$V968,Z968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W968,$W968=\"\"),OR(AB$7=$V968,AA968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W968,$W968=\"\"),OR(AC$7=$V968,AB968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W968,$W968=\"\"),OR(AD$7=$V968,AC968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W968,$W968=\"\"),OR(AE$7=$V968,AD968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W968,$W968=\"\"),OR(AF$7=$V968,AE968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W968,$W968=\"\"),OR(AG$7=$V968,AF968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W968,$W968=\"\"),OR(AH$7=$V968,AG968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W968,$W968=\"\"),OR(AI$7=$V968,AH968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W968,$W968=\"\"),OR(AJ$7=$V968,AI968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W968,$W968=\"\"),OR(AK$7=$V968,AJ968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W968,$W968=\"\"),OR(AL$7=$V968,AK968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W968,$W968=\"\"),OR(AM$7=$V968,AL968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W968,$W968=\"\"),OR(AN$7=$V968,AM968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W968,$W968=\"\"),OR(AO$7=$V968,AN968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W968,$W968=\"\"),OR(AP$7=$V968,AO968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W968,$W968=\"\"),OR(AQ$7=$V968,AP968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W968,$W968=\"\"),OR(AR$7=$V968,AQ968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W968,$W968=\"\"),OR(AS$7=$V968,AR968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W968,$W968=\"\"),OR(AT$7=$V968,AS968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W968,$W968=\"\"),OR(AU$7=$V968,AT968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W968,$W968=\"\"),OR(AV$7=$V968,AU968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W968,$W968=\"\"),OR(AW$7=$V968,AV968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W968,$W968=\"\"),OR(AX$7=$V968,AW968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W968,$W968=\"\"),OR(AY$7=$V968,AX968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W968,$W968=\"\"),OR(AZ$7=$V968,AY968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W968,$W968=\"\"),OR(BA$7=$V968,AZ968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W968,$W968=\"\"),OR(BB$7=$V968,BA968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W968,$W968=\"\"),OR(BC$7=$V968,BB968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W968,$W968=\"\"),OR(BD$7=$V968,BC968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W968,$W968=\"\"),OR(BE$7=$V968,BD968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W968,$W968=\"\"),OR(BF$7=$V968,BE968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W968,$W968=\"\"),OR(BG$7=$V968,BF968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W968,$W968=\"\"),OR(BH$7=$V968,BG968<>\" \")),$S968*$J968*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "},{"$f":"IF($X$7=$V968,$J968*$T$8,\" \")","v":" "},{"$f":"IF(OR(Y$7=$V968,X968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(Z$7=$V968,Y968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AA$7=$V968,Z968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AB$7=$V968,AA968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AC$7=$V968,AB968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AD$7=$V968,AC968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AE$7=$V968,AD968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AF$7=$V968,AE968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AG$7=$V968,AF968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AH$7=$V968,AG968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AI$7=$V968,AH968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AJ$7=$V968,AI968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AK$7=$V968,AJ968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AL$7=$V968,AK968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AM$7=$V968,AL968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AN$7=$V968,AM968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AO$7=$V968,AN968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AP$7=$V968,AO968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AQ$7=$V968,AP968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AR$7=$V968,AQ968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AS$7=$V968,AR968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AT$7=$V968,AS968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AU$7=$V968,AT968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AV$7=$V968,AU968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AW$7=$V968,AV968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AX$7=$V968,AW968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AY$7=$V968,AX968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(AZ$7=$V968,AY968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(BA$7=$V968,AZ968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(BB$7=$V968,BA968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(BC$7=$V968,BB968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(BD$7=$V968,BC968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(BE$7=$V968,BD968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(BF$7=$V968,BE968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(BG$7=$V968,BF968<>\" \"),$J968*$T968,\" \")","v":" "},{"$f":"IF(OR(BH$7=$V968,BG968<>\" \"),$J968*$T968,\" \")","v":" "}]
[962,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A969,1)),\"\",INDEX(Database[Project Name],A969,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A969,1)),\"\",INDEX(Database[Watershed],$A969,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A969,1)),\"\",INDEX(Database[BMP Type],$A969,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A969,1)),\"\",INDEX(Database[BMP Sub-type],$A969,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A969,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A969,1))","v":""},{"$f":"IF(LEN(D969)>0,D969&\" - \"&E969&\" - \"&F969&\" - \"&L969,\"\")","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A969,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A969,1))","v":""},{"$f":"IF(H969=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G969,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H969=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G969,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H969=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G969,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A969,1)),\"\",INDEX(Database[BMP Size],$A969,1))","v":""},{"$f":"IF(B969=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G969,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A969,1)),\"\",INDEX(Database[Service Level],$A969,1))","v":""},{"$f":"IF(B969=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G969,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B969=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G969,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A969,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A969,1))","v":""},{"$f":"IF(B969=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G969,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A969,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A969,1))","v":""},"",{"$f":"IF(B969=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G969,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A969,1)),\"\",INDEX(Database[Comments (text)],$A969,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A969,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A969,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A969,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A969,1))","v":""},{"$f":"IF($X$7=$V969,$S$8*J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W969,$W969=\"\"),OR(Y$7=$V969,X969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W969,$W969=\"\"),OR(Z$7=$V969,Y969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W969,$W969=\"\"),OR(AA$7=$V969,Z969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W969,$W969=\"\"),OR(AB$7=$V969,AA969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W969,$W969=\"\"),OR(AC$7=$V969,AB969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W969,$W969=\"\"),OR(AD$7=$V969,AC969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W969,$W969=\"\"),OR(AE$7=$V969,AD969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W969,$W969=\"\"),OR(AF$7=$V969,AE969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W969,$W969=\"\"),OR(AG$7=$V969,AF969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W969,$W969=\"\"),OR(AH$7=$V969,AG969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W969,$W969=\"\"),OR(AI$7=$V969,AH969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W969,$W969=\"\"),OR(AJ$7=$V969,AI969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W969,$W969=\"\"),OR(AK$7=$V969,AJ969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W969,$W969=\"\"),OR(AL$7=$V969,AK969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W969,$W969=\"\"),OR(AM$7=$V969,AL969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W969,$W969=\"\"),OR(AN$7=$V969,AM969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W969,$W969=\"\"),OR(AO$7=$V969,AN969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W969,$W969=\"\"),OR(AP$7=$V969,AO969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W969,$W969=\"\"),OR(AQ$7=$V969,AP969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W969,$W969=\"\"),OR(AR$7=$V969,AQ969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W969,$W969=\"\"),OR(AS$7=$V969,AR969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W969,$W969=\"\"),OR(AT$7=$V969,AS969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W969,$W969=\"\"),OR(AU$7=$V969,AT969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W969,$W969=\"\"),OR(AV$7=$V969,AU969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W969,$W969=\"\"),OR(AW$7=$V969,AV969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W969,$W969=\"\"),OR(AX$7=$V969,AW969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W969,$W969=\"\"),OR(AY$7=$V969,AX969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W969,$W969=\"\"),OR(AZ$7=$V969,AY969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W969,$W969=\"\"),OR(BA$7=$V969,AZ969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W969,$W969=\"\"),OR(BB$7=$V969,BA969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W969,$W969=\"\"),OR(BC$7=$V969,BB969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W969,$W969=\"\"),OR(BD$7=$V969,BC969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W969,$W969=\"\"),OR(BE$7=$V969,BD969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W969,$W969=\"\"),OR(BF$7=$V969,BE969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W969,$W969=\"\"),OR(BG$7=$V969,BF969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W969,$W969=\"\"),OR(BH$7=$V969,BG969<>\" \")),$S969*$J969*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[963,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A970,1)),\"\",INDEX(Database[Project Name],A970,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A970,1)),\"\",INDEX(Database[Watershed],$A970,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A970,1)),\"\",INDEX(Database[BMP Type],$A970,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A970,1)),\"\",INDEX(Database[BMP Sub-type],$A970,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A970,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A970,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A970,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A970,1))","v":""},{"$f":"IF(H970=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G970,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H970=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G970,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H970=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G970,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A970,1)),\"\",INDEX(Database[BMP Size],$A970,1))","v":""},{"$f":"IF(B970=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G970,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A970,1)),\"\",INDEX(Database[Service Level],$A970,1))","v":""},{"$f":"IF(B970=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G970,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B970=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G970,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A970,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A970,1))","v":""},{"$f":"IF(B970=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G970,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A970,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A970,1))","v":""},"",{"$f":"IF(B970=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G970,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A970,1)),\"\",INDEX(Database[Comments (text)],$A970,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A970,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A970,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A970,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A970,1))","v":""},{"$f":"IF($X$7=$V970,$S$8*J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W970,$W970=\"\"),OR(Y$7=$V970,X970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W970,$W970=\"\"),OR(Z$7=$V970,Y970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W970,$W970=\"\"),OR(AA$7=$V970,Z970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W970,$W970=\"\"),OR(AB$7=$V970,AA970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W970,$W970=\"\"),OR(AC$7=$V970,AB970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W970,$W970=\"\"),OR(AD$7=$V970,AC970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W970,$W970=\"\"),OR(AE$7=$V970,AD970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W970,$W970=\"\"),OR(AF$7=$V970,AE970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W970,$W970=\"\"),OR(AG$7=$V970,AF970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W970,$W970=\"\"),OR(AH$7=$V970,AG970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W970,$W970=\"\"),OR(AI$7=$V970,AH970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W970,$W970=\"\"),OR(AJ$7=$V970,AI970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W970,$W970=\"\"),OR(AK$7=$V970,AJ970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W970,$W970=\"\"),OR(AL$7=$V970,AK970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W970,$W970=\"\"),OR(AM$7=$V970,AL970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W970,$W970=\"\"),OR(AN$7=$V970,AM970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W970,$W970=\"\"),OR(AO$7=$V970,AN970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W970,$W970=\"\"),OR(AP$7=$V970,AO970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W970,$W970=\"\"),OR(AQ$7=$V970,AP970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W970,$W970=\"\"),OR(AR$7=$V970,AQ970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W970,$W970=\"\"),OR(AS$7=$V970,AR970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W970,$W970=\"\"),OR(AT$7=$V970,AS970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W970,$W970=\"\"),OR(AU$7=$V970,AT970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W970,$W970=\"\"),OR(AV$7=$V970,AU970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W970,$W970=\"\"),OR(AW$7=$V970,AV970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W970,$W970=\"\"),OR(AX$7=$V970,AW970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W970,$W970=\"\"),OR(AY$7=$V970,AX970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W970,$W970=\"\"),OR(AZ$7=$V970,AY970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W970,$W970=\"\"),OR(BA$7=$V970,AZ970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W970,$W970=\"\"),OR(BB$7=$V970,BA970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W970,$W970=\"\"),OR(BC$7=$V970,BB970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W970,$W970=\"\"),OR(BD$7=$V970,BC970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W970,$W970=\"\"),OR(BE$7=$V970,BD970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W970,$W970=\"\"),OR(BF$7=$V970,BE970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W970,$W970=\"\"),OR(BG$7=$V970,BF970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W970,$W970=\"\"),OR(BH$7=$V970,BG970<>\" \")),$S970*$J970*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[964,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A971,1)),\"\",INDEX(Database[Project Name],A971,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A971,1)),\"\",INDEX(Database[Watershed],$A971,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A971,1)),\"\",INDEX(Database[BMP Type],$A971,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A971,1)),\"\",INDEX(Database[BMP Sub-type],$A971,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A971,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A971,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A971,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A971,1))","v":""},{"$f":"IF(H971=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G971,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H971=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G971,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H971=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G971,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A971,1)),\"\",INDEX(Database[BMP Size],$A971,1))","v":""},{"$f":"IF(B971=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G971,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A971,1)),\"\",INDEX(Database[Service Level],$A971,1))","v":""},{"$f":"IF(B971=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G971,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B971=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G971,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A971,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A971,1))","v":""},{"$f":"IF(B971=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G971,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A971,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A971,1))","v":""},"",{"$f":"IF(B971=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G971,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A971,1)),\"\",INDEX(Database[Comments (text)],$A971,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A971,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A971,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A971,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A971,1))","v":""},{"$f":"IF($X$7=$V971,$S$8*J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W971,$W971=\"\"),OR(Y$7=$V971,X971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W971,$W971=\"\"),OR(Z$7=$V971,Y971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W971,$W971=\"\"),OR(AA$7=$V971,Z971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W971,$W971=\"\"),OR(AB$7=$V971,AA971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W971,$W971=\"\"),OR(AC$7=$V971,AB971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W971,$W971=\"\"),OR(AD$7=$V971,AC971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W971,$W971=\"\"),OR(AE$7=$V971,AD971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W971,$W971=\"\"),OR(AF$7=$V971,AE971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W971,$W971=\"\"),OR(AG$7=$V971,AF971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W971,$W971=\"\"),OR(AH$7=$V971,AG971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W971,$W971=\"\"),OR(AI$7=$V971,AH971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W971,$W971=\"\"),OR(AJ$7=$V971,AI971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W971,$W971=\"\"),OR(AK$7=$V971,AJ971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W971,$W971=\"\"),OR(AL$7=$V971,AK971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W971,$W971=\"\"),OR(AM$7=$V971,AL971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W971,$W971=\"\"),OR(AN$7=$V971,AM971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W971,$W971=\"\"),OR(AO$7=$V971,AN971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W971,$W971=\"\"),OR(AP$7=$V971,AO971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W971,$W971=\"\"),OR(AQ$7=$V971,AP971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W971,$W971=\"\"),OR(AR$7=$V971,AQ971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W971,$W971=\"\"),OR(AS$7=$V971,AR971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W971,$W971=\"\"),OR(AT$7=$V971,AS971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W971,$W971=\"\"),OR(AU$7=$V971,AT971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W971,$W971=\"\"),OR(AV$7=$V971,AU971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W971,$W971=\"\"),OR(AW$7=$V971,AV971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W971,$W971=\"\"),OR(AX$7=$V971,AW971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W971,$W971=\"\"),OR(AY$7=$V971,AX971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W971,$W971=\"\"),OR(AZ$7=$V971,AY971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W971,$W971=\"\"),OR(BA$7=$V971,AZ971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W971,$W971=\"\"),OR(BB$7=$V971,BA971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W971,$W971=\"\"),OR(BC$7=$V971,BB971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W971,$W971=\"\"),OR(BD$7=$V971,BC971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W971,$W971=\"\"),OR(BE$7=$V971,BD971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W971,$W971=\"\"),OR(BF$7=$V971,BE971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W971,$W971=\"\"),OR(BG$7=$V971,BF971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W971,$W971=\"\"),OR(BH$7=$V971,BG971<>\" \")),$S971*$J971*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[965,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A972,1)),\"\",INDEX(Database[Project Name],A972,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A972,1)),\"\",INDEX(Database[Watershed],$A972,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A972,1)),\"\",INDEX(Database[BMP Type],$A972,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A972,1)),\"\",INDEX(Database[BMP Sub-type],$A972,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A972,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A972,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A972,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A972,1))","v":""},{"$f":"IF(H972=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G972,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H972=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G972,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H972=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G972,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A972,1)),\"\",INDEX(Database[BMP Size],$A972,1))","v":""},{"$f":"IF(B972=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G972,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A972,1)),\"\",INDEX(Database[Service Level],$A972,1))","v":""},{"$f":"IF(B972=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G972,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B972=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G972,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A972,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A972,1))","v":""},{"$f":"IF(B972=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G972,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A972,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A972,1))","v":""},"",{"$f":"IF(B972=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G972,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A972,1)),\"\",INDEX(Database[Comments (text)],$A972,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A972,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A972,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A972,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A972,1))","v":""},{"$f":"IF($X$7=$V972,$S$8*J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W972,$W972=\"\"),OR(Y$7=$V972,X972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W972,$W972=\"\"),OR(Z$7=$V972,Y972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W972,$W972=\"\"),OR(AA$7=$V972,Z972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W972,$W972=\"\"),OR(AB$7=$V972,AA972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W972,$W972=\"\"),OR(AC$7=$V972,AB972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W972,$W972=\"\"),OR(AD$7=$V972,AC972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W972,$W972=\"\"),OR(AE$7=$V972,AD972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W972,$W972=\"\"),OR(AF$7=$V972,AE972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W972,$W972=\"\"),OR(AG$7=$V972,AF972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W972,$W972=\"\"),OR(AH$7=$V972,AG972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W972,$W972=\"\"),OR(AI$7=$V972,AH972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W972,$W972=\"\"),OR(AJ$7=$V972,AI972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W972,$W972=\"\"),OR(AK$7=$V972,AJ972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W972,$W972=\"\"),OR(AL$7=$V972,AK972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W972,$W972=\"\"),OR(AM$7=$V972,AL972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W972,$W972=\"\"),OR(AN$7=$V972,AM972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W972,$W972=\"\"),OR(AO$7=$V972,AN972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W972,$W972=\"\"),OR(AP$7=$V972,AO972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W972,$W972=\"\"),OR(AQ$7=$V972,AP972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W972,$W972=\"\"),OR(AR$7=$V972,AQ972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W972,$W972=\"\"),OR(AS$7=$V972,AR972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W972,$W972=\"\"),OR(AT$7=$V972,AS972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W972,$W972=\"\"),OR(AU$7=$V972,AT972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W972,$W972=\"\"),OR(AV$7=$V972,AU972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W972,$W972=\"\"),OR(AW$7=$V972,AV972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W972,$W972=\"\"),OR(AX$7=$V972,AW972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W972,$W972=\"\"),OR(AY$7=$V972,AX972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W972,$W972=\"\"),OR(AZ$7=$V972,AY972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W972,$W972=\"\"),OR(BA$7=$V972,AZ972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W972,$W972=\"\"),OR(BB$7=$V972,BA972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W972,$W972=\"\"),OR(BC$7=$V972,BB972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W972,$W972=\"\"),OR(BD$7=$V972,BC972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W972,$W972=\"\"),OR(BE$7=$V972,BD972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W972,$W972=\"\"),OR(BF$7=$V972,BE972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W972,$W972=\"\"),OR(BG$7=$V972,BF972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W972,$W972=\"\"),OR(BH$7=$V972,BG972<>\" \")),$S972*$J972*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[966,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A973,1)),\"\",INDEX(Database[Project Name],A973,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A973,1)),\"\",INDEX(Database[Watershed],$A973,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A973,1)),\"\",INDEX(Database[BMP Type],$A973,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A973,1)),\"\",INDEX(Database[BMP Sub-type],$A973,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A973,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A973,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A973,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A973,1))","v":""},{"$f":"IF(H973=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G973,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H973=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G973,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H973=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G973,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A973,1)),\"\",INDEX(Database[BMP Size],$A973,1))","v":""},{"$f":"IF(B973=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G973,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A973,1)),\"\",INDEX(Database[Service Level],$A973,1))","v":""},{"$f":"IF(B973=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G973,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B973=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G973,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A973,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A973,1))","v":""},{"$f":"IF(B973=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G973,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A973,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A973,1))","v":""},"",{"$f":"IF(B973=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G973,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A973,1)),\"\",INDEX(Database[Comments (text)],$A973,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A973,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A973,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A973,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A973,1))","v":""},{"$f":"IF($X$7=$V973,$S$8*J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W973,$W973=\"\"),OR(Y$7=$V973,X973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W973,$W973=\"\"),OR(Z$7=$V973,Y973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W973,$W973=\"\"),OR(AA$7=$V973,Z973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W973,$W973=\"\"),OR(AB$7=$V973,AA973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W973,$W973=\"\"),OR(AC$7=$V973,AB973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W973,$W973=\"\"),OR(AD$7=$V973,AC973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W973,$W973=\"\"),OR(AE$7=$V973,AD973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W973,$W973=\"\"),OR(AF$7=$V973,AE973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W973,$W973=\"\"),OR(AG$7=$V973,AF973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W973,$W973=\"\"),OR(AH$7=$V973,AG973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W973,$W973=\"\"),OR(AI$7=$V973,AH973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W973,$W973=\"\"),OR(AJ$7=$V973,AI973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W973,$W973=\"\"),OR(AK$7=$V973,AJ973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W973,$W973=\"\"),OR(AL$7=$V973,AK973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W973,$W973=\"\"),OR(AM$7=$V973,AL973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W973,$W973=\"\"),OR(AN$7=$V973,AM973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W973,$W973=\"\"),OR(AO$7=$V973,AN973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W973,$W973=\"\"),OR(AP$7=$V973,AO973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W973,$W973=\"\"),OR(AQ$7=$V973,AP973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W973,$W973=\"\"),OR(AR$7=$V973,AQ973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W973,$W973=\"\"),OR(AS$7=$V973,AR973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W973,$W973=\"\"),OR(AT$7=$V973,AS973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W973,$W973=\"\"),OR(AU$7=$V973,AT973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W973,$W973=\"\"),OR(AV$7=$V973,AU973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W973,$W973=\"\"),OR(AW$7=$V973,AV973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W973,$W973=\"\"),OR(AX$7=$V973,AW973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W973,$W973=\"\"),OR(AY$7=$V973,AX973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W973,$W973=\"\"),OR(AZ$7=$V973,AY973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W973,$W973=\"\"),OR(BA$7=$V973,AZ973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W973,$W973=\"\"),OR(BB$7=$V973,BA973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W973,$W973=\"\"),OR(BC$7=$V973,BB973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W973,$W973=\"\"),OR(BD$7=$V973,BC973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W973,$W973=\"\"),OR(BE$7=$V973,BD973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W973,$W973=\"\"),OR(BF$7=$V973,BE973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W973,$W973=\"\"),OR(BG$7=$V973,BF973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W973,$W973=\"\"),OR(BH$7=$V973,BG973<>\" \")),$S973*$J973*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[967,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A974,1)),\"\",INDEX(Database[Project Name],A974,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A974,1)),\"\",INDEX(Database[Watershed],$A974,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A974,1)),\"\",INDEX(Database[BMP Type],$A974,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A974,1)),\"\",INDEX(Database[BMP Sub-type],$A974,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A974,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A974,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A974,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A974,1))","v":""},{"$f":"IF(H974=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G974,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H974=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G974,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H974=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G974,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A974,1)),\"\",INDEX(Database[BMP Size],$A974,1))","v":""},{"$f":"IF(B974=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G974,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A974,1)),\"\",INDEX(Database[Service Level],$A974,1))","v":""},{"$f":"IF(B974=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G974,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B974=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G974,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A974,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A974,1))","v":""},{"$f":"IF(B974=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G974,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A974,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A974,1))","v":""},"",{"$f":"IF(B974=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G974,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A974,1)),\"\",INDEX(Database[Comments (text)],$A974,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A974,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A974,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A974,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A974,1))","v":""},{"$f":"IF($X$7=$V974,$S$8*J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W974,$W974=\"\"),OR(Y$7=$V974,X974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W974,$W974=\"\"),OR(Z$7=$V974,Y974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W974,$W974=\"\"),OR(AA$7=$V974,Z974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W974,$W974=\"\"),OR(AB$7=$V974,AA974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W974,$W974=\"\"),OR(AC$7=$V974,AB974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W974,$W974=\"\"),OR(AD$7=$V974,AC974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W974,$W974=\"\"),OR(AE$7=$V974,AD974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W974,$W974=\"\"),OR(AF$7=$V974,AE974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W974,$W974=\"\"),OR(AG$7=$V974,AF974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W974,$W974=\"\"),OR(AH$7=$V974,AG974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W974,$W974=\"\"),OR(AI$7=$V974,AH974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W974,$W974=\"\"),OR(AJ$7=$V974,AI974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W974,$W974=\"\"),OR(AK$7=$V974,AJ974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W974,$W974=\"\"),OR(AL$7=$V974,AK974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W974,$W974=\"\"),OR(AM$7=$V974,AL974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W974,$W974=\"\"),OR(AN$7=$V974,AM974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W974,$W974=\"\"),OR(AO$7=$V974,AN974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W974,$W974=\"\"),OR(AP$7=$V974,AO974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W974,$W974=\"\"),OR(AQ$7=$V974,AP974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W974,$W974=\"\"),OR(AR$7=$V974,AQ974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W974,$W974=\"\"),OR(AS$7=$V974,AR974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W974,$W974=\"\"),OR(AT$7=$V974,AS974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W974,$W974=\"\"),OR(AU$7=$V974,AT974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W974,$W974=\"\"),OR(AV$7=$V974,AU974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W974,$W974=\"\"),OR(AW$7=$V974,AV974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W974,$W974=\"\"),OR(AX$7=$V974,AW974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W974,$W974=\"\"),OR(AY$7=$V974,AX974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W974,$W974=\"\"),OR(AZ$7=$V974,AY974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W974,$W974=\"\"),OR(BA$7=$V974,AZ974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W974,$W974=\"\"),OR(BB$7=$V974,BA974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W974,$W974=\"\"),OR(BC$7=$V974,BB974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W974,$W974=\"\"),OR(BD$7=$V974,BC974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W974,$W974=\"\"),OR(BE$7=$V974,BD974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W974,$W974=\"\"),OR(BF$7=$V974,BE974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W974,$W974=\"\"),OR(BG$7=$V974,BF974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W974,$W974=\"\"),OR(BH$7=$V974,BG974<>\" \")),$S974*$J974*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[968,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A975,1)),\"\",INDEX(Database[Project Name],A975,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A975,1)),\"\",INDEX(Database[Watershed],$A975,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A975,1)),\"\",INDEX(Database[BMP Type],$A975,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A975,1)),\"\",INDEX(Database[BMP Sub-type],$A975,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A975,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A975,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A975,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A975,1))","v":""},{"$f":"IF(H975=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G975,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H975=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G975,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H975=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G975,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A975,1)),\"\",INDEX(Database[BMP Size],$A975,1))","v":""},{"$f":"IF(B975=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G975,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A975,1)),\"\",INDEX(Database[Service Level],$A975,1))","v":""},{"$f":"IF(B975=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G975,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B975=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G975,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A975,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A975,1))","v":""},{"$f":"IF(B975=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G975,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A975,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A975,1))","v":""},"",{"$f":"IF(B975=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G975,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A975,1)),\"\",INDEX(Database[Comments (text)],$A975,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A975,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A975,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A975,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A975,1))","v":""},{"$f":"IF($X$7=$V975,$S$8*J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W975,$W975=\"\"),OR(Y$7=$V975,X975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W975,$W975=\"\"),OR(Z$7=$V975,Y975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W975,$W975=\"\"),OR(AA$7=$V975,Z975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W975,$W975=\"\"),OR(AB$7=$V975,AA975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W975,$W975=\"\"),OR(AC$7=$V975,AB975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W975,$W975=\"\"),OR(AD$7=$V975,AC975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W975,$W975=\"\"),OR(AE$7=$V975,AD975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W975,$W975=\"\"),OR(AF$7=$V975,AE975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W975,$W975=\"\"),OR(AG$7=$V975,AF975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W975,$W975=\"\"),OR(AH$7=$V975,AG975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W975,$W975=\"\"),OR(AI$7=$V975,AH975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W975,$W975=\"\"),OR(AJ$7=$V975,AI975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W975,$W975=\"\"),OR(AK$7=$V975,AJ975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W975,$W975=\"\"),OR(AL$7=$V975,AK975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W975,$W975=\"\"),OR(AM$7=$V975,AL975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W975,$W975=\"\"),OR(AN$7=$V975,AM975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W975,$W975=\"\"),OR(AO$7=$V975,AN975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W975,$W975=\"\"),OR(AP$7=$V975,AO975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W975,$W975=\"\"),OR(AQ$7=$V975,AP975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W975,$W975=\"\"),OR(AR$7=$V975,AQ975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W975,$W975=\"\"),OR(AS$7=$V975,AR975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W975,$W975=\"\"),OR(AT$7=$V975,AS975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W975,$W975=\"\"),OR(AU$7=$V975,AT975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W975,$W975=\"\"),OR(AV$7=$V975,AU975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W975,$W975=\"\"),OR(AW$7=$V975,AV975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W975,$W975=\"\"),OR(AX$7=$V975,AW975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W975,$W975=\"\"),OR(AY$7=$V975,AX975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W975,$W975=\"\"),OR(AZ$7=$V975,AY975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W975,$W975=\"\"),OR(BA$7=$V975,AZ975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W975,$W975=\"\"),OR(BB$7=$V975,BA975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W975,$W975=\"\"),OR(BC$7=$V975,BB975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W975,$W975=\"\"),OR(BD$7=$V975,BC975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W975,$W975=\"\"),OR(BE$7=$V975,BD975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W975,$W975=\"\"),OR(BF$7=$V975,BE975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W975,$W975=\"\"),OR(BG$7=$V975,BF975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W975,$W975=\"\"),OR(BH$7=$V975,BG975<>\" \")),$S975*$J975*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[969,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A976,1)),\"\",INDEX(Database[Project Name],A976,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A976,1)),\"\",INDEX(Database[Watershed],$A976,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A976,1)),\"\",INDEX(Database[BMP Type],$A976,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A976,1)),\"\",INDEX(Database[BMP Sub-type],$A976,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A976,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A976,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A976,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A976,1))","v":""},{"$f":"IF(H976=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G976,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H976=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G976,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H976=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G976,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A976,1)),\"\",INDEX(Database[BMP Size],$A976,1))","v":""},{"$f":"IF(B976=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G976,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A976,1)),\"\",INDEX(Database[Service Level],$A976,1))","v":""},{"$f":"IF(B976=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G976,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B976=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G976,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A976,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A976,1))","v":""},{"$f":"IF(B976=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G976,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A976,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A976,1))","v":""},"",{"$f":"IF(B976=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G976,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A976,1)),\"\",INDEX(Database[Comments (text)],$A976,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A976,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A976,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A976,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A976,1))","v":""},{"$f":"IF($X$7=$V976,$S$8*J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W976,$W976=\"\"),OR(Y$7=$V976,X976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W976,$W976=\"\"),OR(Z$7=$V976,Y976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W976,$W976=\"\"),OR(AA$7=$V976,Z976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W976,$W976=\"\"),OR(AB$7=$V976,AA976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W976,$W976=\"\"),OR(AC$7=$V976,AB976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W976,$W976=\"\"),OR(AD$7=$V976,AC976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W976,$W976=\"\"),OR(AE$7=$V976,AD976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W976,$W976=\"\"),OR(AF$7=$V976,AE976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W976,$W976=\"\"),OR(AG$7=$V976,AF976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W976,$W976=\"\"),OR(AH$7=$V976,AG976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W976,$W976=\"\"),OR(AI$7=$V976,AH976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W976,$W976=\"\"),OR(AJ$7=$V976,AI976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W976,$W976=\"\"),OR(AK$7=$V976,AJ976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W976,$W976=\"\"),OR(AL$7=$V976,AK976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W976,$W976=\"\"),OR(AM$7=$V976,AL976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W976,$W976=\"\"),OR(AN$7=$V976,AM976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W976,$W976=\"\"),OR(AO$7=$V976,AN976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W976,$W976=\"\"),OR(AP$7=$V976,AO976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W976,$W976=\"\"),OR(AQ$7=$V976,AP976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W976,$W976=\"\"),OR(AR$7=$V976,AQ976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W976,$W976=\"\"),OR(AS$7=$V976,AR976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W976,$W976=\"\"),OR(AT$7=$V976,AS976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W976,$W976=\"\"),OR(AU$7=$V976,AT976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W976,$W976=\"\"),OR(AV$7=$V976,AU976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W976,$W976=\"\"),OR(AW$7=$V976,AV976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W976,$W976=\"\"),OR(AX$7=$V976,AW976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W976,$W976=\"\"),OR(AY$7=$V976,AX976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W976,$W976=\"\"),OR(AZ$7=$V976,AY976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W976,$W976=\"\"),OR(BA$7=$V976,AZ976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W976,$W976=\"\"),OR(BB$7=$V976,BA976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W976,$W976=\"\"),OR(BC$7=$V976,BB976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W976,$W976=\"\"),OR(BD$7=$V976,BC976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W976,$W976=\"\"),OR(BE$7=$V976,BD976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W976,$W976=\"\"),OR(BF$7=$V976,BE976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W976,$W976=\"\"),OR(BG$7=$V976,BF976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W976,$W976=\"\"),OR(BH$7=$V976,BG976<>\" \")),$S976*$J976*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[970,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A977,1)),\"\",INDEX(Database[Project Name],A977,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A977,1)),\"\",INDEX(Database[Watershed],$A977,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A977,1)),\"\",INDEX(Database[BMP Type],$A977,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A977,1)),\"\",INDEX(Database[BMP Sub-type],$A977,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A977,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A977,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A977,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A977,1))","v":""},{"$f":"IF(H977=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G977,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H977=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G977,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H977=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G977,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A977,1)),\"\",INDEX(Database[BMP Size],$A977,1))","v":""},{"$f":"IF(B977=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G977,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A977,1)),\"\",INDEX(Database[Service Level],$A977,1))","v":""},{"$f":"IF(B977=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G977,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B977=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G977,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A977,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A977,1))","v":""},{"$f":"IF(B977=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G977,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A977,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A977,1))","v":""},"",{"$f":"IF(B977=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G977,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A977,1)),\"\",INDEX(Database[Comments (text)],$A977,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A977,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A977,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A977,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A977,1))","v":""},{"$f":"IF($X$7=$V977,$S$8*J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W977,$W977=\"\"),OR(Y$7=$V977,X977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W977,$W977=\"\"),OR(Z$7=$V977,Y977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W977,$W977=\"\"),OR(AA$7=$V977,Z977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W977,$W977=\"\"),OR(AB$7=$V977,AA977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W977,$W977=\"\"),OR(AC$7=$V977,AB977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W977,$W977=\"\"),OR(AD$7=$V977,AC977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W977,$W977=\"\"),OR(AE$7=$V977,AD977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W977,$W977=\"\"),OR(AF$7=$V977,AE977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W977,$W977=\"\"),OR(AG$7=$V977,AF977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W977,$W977=\"\"),OR(AH$7=$V977,AG977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W977,$W977=\"\"),OR(AI$7=$V977,AH977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W977,$W977=\"\"),OR(AJ$7=$V977,AI977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W977,$W977=\"\"),OR(AK$7=$V977,AJ977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W977,$W977=\"\"),OR(AL$7=$V977,AK977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W977,$W977=\"\"),OR(AM$7=$V977,AL977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W977,$W977=\"\"),OR(AN$7=$V977,AM977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W977,$W977=\"\"),OR(AO$7=$V977,AN977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W977,$W977=\"\"),OR(AP$7=$V977,AO977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W977,$W977=\"\"),OR(AQ$7=$V977,AP977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W977,$W977=\"\"),OR(AR$7=$V977,AQ977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W977,$W977=\"\"),OR(AS$7=$V977,AR977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W977,$W977=\"\"),OR(AT$7=$V977,AS977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W977,$W977=\"\"),OR(AU$7=$V977,AT977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W977,$W977=\"\"),OR(AV$7=$V977,AU977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W977,$W977=\"\"),OR(AW$7=$V977,AV977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W977,$W977=\"\"),OR(AX$7=$V977,AW977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W977,$W977=\"\"),OR(AY$7=$V977,AX977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W977,$W977=\"\"),OR(AZ$7=$V977,AY977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W977,$W977=\"\"),OR(BA$7=$V977,AZ977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W977,$W977=\"\"),OR(BB$7=$V977,BA977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W977,$W977=\"\"),OR(BC$7=$V977,BB977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W977,$W977=\"\"),OR(BD$7=$V977,BC977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W977,$W977=\"\"),OR(BE$7=$V977,BD977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W977,$W977=\"\"),OR(BF$7=$V977,BE977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W977,$W977=\"\"),OR(BG$7=$V977,BF977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W977,$W977=\"\"),OR(BH$7=$V977,BG977<>\" \")),$S977*$J977*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[971,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A978,1)),\"\",INDEX(Database[Project Name],A978,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A978,1)),\"\",INDEX(Database[Watershed],$A978,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A978,1)),\"\",INDEX(Database[BMP Type],$A978,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A978,1)),\"\",INDEX(Database[BMP Sub-type],$A978,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A978,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A978,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A978,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A978,1))","v":""},{"$f":"IF(H978=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G978,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H978=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G978,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H978=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G978,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A978,1)),\"\",INDEX(Database[BMP Size],$A978,1))","v":""},{"$f":"IF(B978=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G978,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A978,1)),\"\",INDEX(Database[Service Level],$A978,1))","v":""},{"$f":"IF(B978=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G978,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B978=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G978,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A978,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A978,1))","v":""},{"$f":"IF(B978=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G978,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A978,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A978,1))","v":""},"",{"$f":"IF(B978=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G978,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A978,1)),\"\",INDEX(Database[Comments (text)],$A978,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A978,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A978,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A978,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A978,1))","v":""},{"$f":"IF($X$7=$V978,$S$8*J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W978,$W978=\"\"),OR(Y$7=$V978,X978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W978,$W978=\"\"),OR(Z$7=$V978,Y978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W978,$W978=\"\"),OR(AA$7=$V978,Z978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W978,$W978=\"\"),OR(AB$7=$V978,AA978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W978,$W978=\"\"),OR(AC$7=$V978,AB978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W978,$W978=\"\"),OR(AD$7=$V978,AC978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W978,$W978=\"\"),OR(AE$7=$V978,AD978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W978,$W978=\"\"),OR(AF$7=$V978,AE978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W978,$W978=\"\"),OR(AG$7=$V978,AF978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W978,$W978=\"\"),OR(AH$7=$V978,AG978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W978,$W978=\"\"),OR(AI$7=$V978,AH978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W978,$W978=\"\"),OR(AJ$7=$V978,AI978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W978,$W978=\"\"),OR(AK$7=$V978,AJ978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W978,$W978=\"\"),OR(AL$7=$V978,AK978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W978,$W978=\"\"),OR(AM$7=$V978,AL978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W978,$W978=\"\"),OR(AN$7=$V978,AM978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W978,$W978=\"\"),OR(AO$7=$V978,AN978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W978,$W978=\"\"),OR(AP$7=$V978,AO978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W978,$W978=\"\"),OR(AQ$7=$V978,AP978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W978,$W978=\"\"),OR(AR$7=$V978,AQ978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W978,$W978=\"\"),OR(AS$7=$V978,AR978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W978,$W978=\"\"),OR(AT$7=$V978,AS978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W978,$W978=\"\"),OR(AU$7=$V978,AT978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W978,$W978=\"\"),OR(AV$7=$V978,AU978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W978,$W978=\"\"),OR(AW$7=$V978,AV978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W978,$W978=\"\"),OR(AX$7=$V978,AW978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W978,$W978=\"\"),OR(AY$7=$V978,AX978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W978,$W978=\"\"),OR(AZ$7=$V978,AY978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W978,$W978=\"\"),OR(BA$7=$V978,AZ978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W978,$W978=\"\"),OR(BB$7=$V978,BA978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W978,$W978=\"\"),OR(BC$7=$V978,BB978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W978,$W978=\"\"),OR(BD$7=$V978,BC978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W978,$W978=\"\"),OR(BE$7=$V978,BD978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W978,$W978=\"\"),OR(BF$7=$V978,BE978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W978,$W978=\"\"),OR(BG$7=$V978,BF978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W978,$W978=\"\"),OR(BH$7=$V978,BG978<>\" \")),$S978*$J978*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[972,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A979,1)),\"\",INDEX(Database[Project Name],A979,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A979,1)),\"\",INDEX(Database[Watershed],$A979,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A979,1)),\"\",INDEX(Database[BMP Type],$A979,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A979,1)),\"\",INDEX(Database[BMP Sub-type],$A979,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A979,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A979,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A979,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A979,1))","v":""},{"$f":"IF(H979=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G979,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H979=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G979,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H979=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G979,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A979,1)),\"\",INDEX(Database[BMP Size],$A979,1))","v":""},{"$f":"IF(B979=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G979,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A979,1)),\"\",INDEX(Database[Service Level],$A979,1))","v":""},{"$f":"IF(B979=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G979,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B979=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G979,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A979,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A979,1))","v":""},{"$f":"IF(B979=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G979,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A979,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A979,1))","v":""},"",{"$f":"IF(B979=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G979,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A979,1)),\"\",INDEX(Database[Comments (text)],$A979,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A979,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A979,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A979,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A979,1))","v":""},{"$f":"IF($X$7=$V979,$S$8*J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W979,$W979=\"\"),OR(Y$7=$V979,X979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W979,$W979=\"\"),OR(Z$7=$V979,Y979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W979,$W979=\"\"),OR(AA$7=$V979,Z979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W979,$W979=\"\"),OR(AB$7=$V979,AA979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W979,$W979=\"\"),OR(AC$7=$V979,AB979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W979,$W979=\"\"),OR(AD$7=$V979,AC979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W979,$W979=\"\"),OR(AE$7=$V979,AD979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W979,$W979=\"\"),OR(AF$7=$V979,AE979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W979,$W979=\"\"),OR(AG$7=$V979,AF979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W979,$W979=\"\"),OR(AH$7=$V979,AG979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W979,$W979=\"\"),OR(AI$7=$V979,AH979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W979,$W979=\"\"),OR(AJ$7=$V979,AI979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W979,$W979=\"\"),OR(AK$7=$V979,AJ979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W979,$W979=\"\"),OR(AL$7=$V979,AK979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W979,$W979=\"\"),OR(AM$7=$V979,AL979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W979,$W979=\"\"),OR(AN$7=$V979,AM979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W979,$W979=\"\"),OR(AO$7=$V979,AN979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W979,$W979=\"\"),OR(AP$7=$V979,AO979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W979,$W979=\"\"),OR(AQ$7=$V979,AP979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W979,$W979=\"\"),OR(AR$7=$V979,AQ979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W979,$W979=\"\"),OR(AS$7=$V979,AR979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W979,$W979=\"\"),OR(AT$7=$V979,AS979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W979,$W979=\"\"),OR(AU$7=$V979,AT979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W979,$W979=\"\"),OR(AV$7=$V979,AU979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W979,$W979=\"\"),OR(AW$7=$V979,AV979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W979,$W979=\"\"),OR(AX$7=$V979,AW979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W979,$W979=\"\"),OR(AY$7=$V979,AX979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W979,$W979=\"\"),OR(AZ$7=$V979,AY979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W979,$W979=\"\"),OR(BA$7=$V979,AZ979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W979,$W979=\"\"),OR(BB$7=$V979,BA979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W979,$W979=\"\"),OR(BC$7=$V979,BB979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W979,$W979=\"\"),OR(BD$7=$V979,BC979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W979,$W979=\"\"),OR(BE$7=$V979,BD979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W979,$W979=\"\"),OR(BF$7=$V979,BE979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W979,$W979=\"\"),OR(BG$7=$V979,BF979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W979,$W979=\"\"),OR(BH$7=$V979,BG979<>\" \")),$S979*$J979*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[973,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A980,1)),\"\",INDEX(Database[Project Name],A980,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A980,1)),\"\",INDEX(Database[Watershed],$A980,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A980,1)),\"\",INDEX(Database[BMP Type],$A980,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A980,1)),\"\",INDEX(Database[BMP Sub-type],$A980,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A980,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A980,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A980,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A980,1))","v":""},{"$f":"IF(H980=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G980,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H980=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G980,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H980=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G980,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A980,1)),\"\",INDEX(Database[BMP Size],$A980,1))","v":""},{"$f":"IF(B980=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G980,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A980,1)),\"\",INDEX(Database[Service Level],$A980,1))","v":""},{"$f":"IF(B980=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G980,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B980=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G980,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A980,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A980,1))","v":""},{"$f":"IF(B980=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G980,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A980,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A980,1))","v":""},"",{"$f":"IF(B980=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G980,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A980,1)),\"\",INDEX(Database[Comments (text)],$A980,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A980,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A980,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A980,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A980,1))","v":""},{"$f":"IF($X$7=$V980,$S$8*J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W980,$W980=\"\"),OR(Y$7=$V980,X980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W980,$W980=\"\"),OR(Z$7=$V980,Y980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W980,$W980=\"\"),OR(AA$7=$V980,Z980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W980,$W980=\"\"),OR(AB$7=$V980,AA980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W980,$W980=\"\"),OR(AC$7=$V980,AB980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W980,$W980=\"\"),OR(AD$7=$V980,AC980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W980,$W980=\"\"),OR(AE$7=$V980,AD980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W980,$W980=\"\"),OR(AF$7=$V980,AE980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W980,$W980=\"\"),OR(AG$7=$V980,AF980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W980,$W980=\"\"),OR(AH$7=$V980,AG980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W980,$W980=\"\"),OR(AI$7=$V980,AH980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W980,$W980=\"\"),OR(AJ$7=$V980,AI980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W980,$W980=\"\"),OR(AK$7=$V980,AJ980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W980,$W980=\"\"),OR(AL$7=$V980,AK980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W980,$W980=\"\"),OR(AM$7=$V980,AL980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W980,$W980=\"\"),OR(AN$7=$V980,AM980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W980,$W980=\"\"),OR(AO$7=$V980,AN980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W980,$W980=\"\"),OR(AP$7=$V980,AO980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W980,$W980=\"\"),OR(AQ$7=$V980,AP980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W980,$W980=\"\"),OR(AR$7=$V980,AQ980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W980,$W980=\"\"),OR(AS$7=$V980,AR980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W980,$W980=\"\"),OR(AT$7=$V980,AS980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W980,$W980=\"\"),OR(AU$7=$V980,AT980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W980,$W980=\"\"),OR(AV$7=$V980,AU980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W980,$W980=\"\"),OR(AW$7=$V980,AV980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W980,$W980=\"\"),OR(AX$7=$V980,AW980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W980,$W980=\"\"),OR(AY$7=$V980,AX980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W980,$W980=\"\"),OR(AZ$7=$V980,AY980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W980,$W980=\"\"),OR(BA$7=$V980,AZ980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W980,$W980=\"\"),OR(BB$7=$V980,BA980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W980,$W980=\"\"),OR(BC$7=$V980,BB980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W980,$W980=\"\"),OR(BD$7=$V980,BC980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W980,$W980=\"\"),OR(BE$7=$V980,BD980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W980,$W980=\"\"),OR(BF$7=$V980,BE980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W980,$W980=\"\"),OR(BG$7=$V980,BF980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W980,$W980=\"\"),OR(BH$7=$V980,BG980<>\" \")),$S980*$J980*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[974,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A981,1)),\"\",INDEX(Database[Project Name],A981,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A981,1)),\"\",INDEX(Database[Watershed],$A981,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A981,1)),\"\",INDEX(Database[BMP Type],$A981,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A981,1)),\"\",INDEX(Database[BMP Sub-type],$A981,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A981,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A981,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A981,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A981,1))","v":""},{"$f":"IF(H981=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G981,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H981=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G981,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H981=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G981,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A981,1)),\"\",INDEX(Database[BMP Size],$A981,1))","v":""},{"$f":"IF(B981=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G981,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A981,1)),\"\",INDEX(Database[Service Level],$A981,1))","v":""},{"$f":"IF(B981=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G981,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B981=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G981,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A981,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A981,1))","v":""},{"$f":"IF(B981=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G981,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A981,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A981,1))","v":""},"",{"$f":"IF(B981=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G981,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A981,1)),\"\",INDEX(Database[Comments (text)],$A981,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A981,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A981,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A981,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A981,1))","v":""},{"$f":"IF($X$7=$V981,$S$8*J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W981,$W981=\"\"),OR(Y$7=$V981,X981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W981,$W981=\"\"),OR(Z$7=$V981,Y981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W981,$W981=\"\"),OR(AA$7=$V981,Z981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W981,$W981=\"\"),OR(AB$7=$V981,AA981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W981,$W981=\"\"),OR(AC$7=$V981,AB981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W981,$W981=\"\"),OR(AD$7=$V981,AC981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W981,$W981=\"\"),OR(AE$7=$V981,AD981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W981,$W981=\"\"),OR(AF$7=$V981,AE981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W981,$W981=\"\"),OR(AG$7=$V981,AF981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W981,$W981=\"\"),OR(AH$7=$V981,AG981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W981,$W981=\"\"),OR(AI$7=$V981,AH981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W981,$W981=\"\"),OR(AJ$7=$V981,AI981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W981,$W981=\"\"),OR(AK$7=$V981,AJ981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W981,$W981=\"\"),OR(AL$7=$V981,AK981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W981,$W981=\"\"),OR(AM$7=$V981,AL981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W981,$W981=\"\"),OR(AN$7=$V981,AM981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W981,$W981=\"\"),OR(AO$7=$V981,AN981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W981,$W981=\"\"),OR(AP$7=$V981,AO981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W981,$W981=\"\"),OR(AQ$7=$V981,AP981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W981,$W981=\"\"),OR(AR$7=$V981,AQ981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W981,$W981=\"\"),OR(AS$7=$V981,AR981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W981,$W981=\"\"),OR(AT$7=$V981,AS981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W981,$W981=\"\"),OR(AU$7=$V981,AT981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W981,$W981=\"\"),OR(AV$7=$V981,AU981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W981,$W981=\"\"),OR(AW$7=$V981,AV981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W981,$W981=\"\"),OR(AX$7=$V981,AW981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W981,$W981=\"\"),OR(AY$7=$V981,AX981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W981,$W981=\"\"),OR(AZ$7=$V981,AY981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W981,$W981=\"\"),OR(BA$7=$V981,AZ981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W981,$W981=\"\"),OR(BB$7=$V981,BA981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W981,$W981=\"\"),OR(BC$7=$V981,BB981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W981,$W981=\"\"),OR(BD$7=$V981,BC981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W981,$W981=\"\"),OR(BE$7=$V981,BD981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W981,$W981=\"\"),OR(BF$7=$V981,BE981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W981,$W981=\"\"),OR(BG$7=$V981,BF981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W981,$W981=\"\"),OR(BH$7=$V981,BG981<>\" \")),$S981*$J981*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[975,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A982,1)),\"\",INDEX(Database[Project Name],A982,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A982,1)),\"\",INDEX(Database[Watershed],$A982,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A982,1)),\"\",INDEX(Database[BMP Type],$A982,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A982,1)),\"\",INDEX(Database[BMP Sub-type],$A982,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A982,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A982,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A982,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A982,1))","v":""},{"$f":"IF(H982=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G982,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H982=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G982,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H982=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G982,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A982,1)),\"\",INDEX(Database[BMP Size],$A982,1))","v":""},{"$f":"IF(B982=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G982,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A982,1)),\"\",INDEX(Database[Service Level],$A982,1))","v":""},{"$f":"IF(B982=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G982,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B982=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G982,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A982,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A982,1))","v":""},{"$f":"IF(B982=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G982,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A982,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A982,1))","v":""},"",{"$f":"IF(B982=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G982,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A982,1)),\"\",INDEX(Database[Comments (text)],$A982,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A982,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A982,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A982,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A982,1))","v":""},{"$f":"IF($X$7=$V982,$S$8*J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W982,$W982=\"\"),OR(Y$7=$V982,X982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W982,$W982=\"\"),OR(Z$7=$V982,Y982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W982,$W982=\"\"),OR(AA$7=$V982,Z982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W982,$W982=\"\"),OR(AB$7=$V982,AA982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W982,$W982=\"\"),OR(AC$7=$V982,AB982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W982,$W982=\"\"),OR(AD$7=$V982,AC982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W982,$W982=\"\"),OR(AE$7=$V982,AD982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W982,$W982=\"\"),OR(AF$7=$V982,AE982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W982,$W982=\"\"),OR(AG$7=$V982,AF982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W982,$W982=\"\"),OR(AH$7=$V982,AG982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W982,$W982=\"\"),OR(AI$7=$V982,AH982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W982,$W982=\"\"),OR(AJ$7=$V982,AI982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W982,$W982=\"\"),OR(AK$7=$V982,AJ982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W982,$W982=\"\"),OR(AL$7=$V982,AK982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W982,$W982=\"\"),OR(AM$7=$V982,AL982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W982,$W982=\"\"),OR(AN$7=$V982,AM982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W982,$W982=\"\"),OR(AO$7=$V982,AN982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W982,$W982=\"\"),OR(AP$7=$V982,AO982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W982,$W982=\"\"),OR(AQ$7=$V982,AP982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W982,$W982=\"\"),OR(AR$7=$V982,AQ982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W982,$W982=\"\"),OR(AS$7=$V982,AR982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W982,$W982=\"\"),OR(AT$7=$V982,AS982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W982,$W982=\"\"),OR(AU$7=$V982,AT982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W982,$W982=\"\"),OR(AV$7=$V982,AU982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W982,$W982=\"\"),OR(AW$7=$V982,AV982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W982,$W982=\"\"),OR(AX$7=$V982,AW982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W982,$W982=\"\"),OR(AY$7=$V982,AX982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W982,$W982=\"\"),OR(AZ$7=$V982,AY982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W982,$W982=\"\"),OR(BA$7=$V982,AZ982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W982,$W982=\"\"),OR(BB$7=$V982,BA982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W982,$W982=\"\"),OR(BC$7=$V982,BB982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W982,$W982=\"\"),OR(BD$7=$V982,BC982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W982,$W982=\"\"),OR(BE$7=$V982,BD982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W982,$W982=\"\"),OR(BF$7=$V982,BE982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W982,$W982=\"\"),OR(BG$7=$V982,BF982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W982,$W982=\"\"),OR(BH$7=$V982,BG982<>\" \")),$S982*$J982*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[976,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A983,1)),\"\",INDEX(Database[Project Name],A983,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A983,1)),\"\",INDEX(Database[Watershed],$A983,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A983,1)),\"\",INDEX(Database[BMP Type],$A983,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A983,1)),\"\",INDEX(Database[BMP Sub-type],$A983,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A983,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A983,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A983,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A983,1))","v":""},{"$f":"IF(H983=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G983,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H983=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G983,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H983=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G983,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A983,1)),\"\",INDEX(Database[BMP Size],$A983,1))","v":""},{"$f":"IF(B983=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G983,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A983,1)),\"\",INDEX(Database[Service Level],$A983,1))","v":""},{"$f":"IF(B983=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G983,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B983=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G983,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A983,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A983,1))","v":""},{"$f":"IF(B983=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G983,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A983,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A983,1))","v":""},"",{"$f":"IF(B983=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G983,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A983,1)),\"\",INDEX(Database[Comments (text)],$A983,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A983,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A983,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A983,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A983,1))","v":""},{"$f":"IF($X$7=$V983,$S$8*J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W983,$W983=\"\"),OR(Y$7=$V983,X983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W983,$W983=\"\"),OR(Z$7=$V983,Y983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W983,$W983=\"\"),OR(AA$7=$V983,Z983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W983,$W983=\"\"),OR(AB$7=$V983,AA983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W983,$W983=\"\"),OR(AC$7=$V983,AB983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W983,$W983=\"\"),OR(AD$7=$V983,AC983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W983,$W983=\"\"),OR(AE$7=$V983,AD983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W983,$W983=\"\"),OR(AF$7=$V983,AE983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W983,$W983=\"\"),OR(AG$7=$V983,AF983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W983,$W983=\"\"),OR(AH$7=$V983,AG983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W983,$W983=\"\"),OR(AI$7=$V983,AH983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W983,$W983=\"\"),OR(AJ$7=$V983,AI983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W983,$W983=\"\"),OR(AK$7=$V983,AJ983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W983,$W983=\"\"),OR(AL$7=$V983,AK983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W983,$W983=\"\"),OR(AM$7=$V983,AL983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W983,$W983=\"\"),OR(AN$7=$V983,AM983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W983,$W983=\"\"),OR(AO$7=$V983,AN983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W983,$W983=\"\"),OR(AP$7=$V983,AO983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W983,$W983=\"\"),OR(AQ$7=$V983,AP983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W983,$W983=\"\"),OR(AR$7=$V983,AQ983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W983,$W983=\"\"),OR(AS$7=$V983,AR983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W983,$W983=\"\"),OR(AT$7=$V983,AS983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W983,$W983=\"\"),OR(AU$7=$V983,AT983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W983,$W983=\"\"),OR(AV$7=$V983,AU983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W983,$W983=\"\"),OR(AW$7=$V983,AV983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W983,$W983=\"\"),OR(AX$7=$V983,AW983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W983,$W983=\"\"),OR(AY$7=$V983,AX983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W983,$W983=\"\"),OR(AZ$7=$V983,AY983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W983,$W983=\"\"),OR(BA$7=$V983,AZ983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W983,$W983=\"\"),OR(BB$7=$V983,BA983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W983,$W983=\"\"),OR(BC$7=$V983,BB983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W983,$W983=\"\"),OR(BD$7=$V983,BC983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W983,$W983=\"\"),OR(BE$7=$V983,BD983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W983,$W983=\"\"),OR(BF$7=$V983,BE983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W983,$W983=\"\"),OR(BG$7=$V983,BF983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W983,$W983=\"\"),OR(BH$7=$V983,BG983<>\" \")),$S983*$J983*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[977,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A984,1)),\"\",INDEX(Database[Project Name],A984,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A984,1)),\"\",INDEX(Database[Watershed],$A984,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A984,1)),\"\",INDEX(Database[BMP Type],$A984,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A984,1)),\"\",INDEX(Database[BMP Sub-type],$A984,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A984,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A984,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A984,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A984,1))","v":""},{"$f":"IF(H984=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G984,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H984=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G984,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H984=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G984,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A984,1)),\"\",INDEX(Database[BMP Size],$A984,1))","v":""},{"$f":"IF(B984=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G984,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A984,1)),\"\",INDEX(Database[Service Level],$A984,1))","v":""},{"$f":"IF(B984=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G984,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B984=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G984,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A984,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A984,1))","v":""},{"$f":"IF(B984=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G984,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A984,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A984,1))","v":""},"",{"$f":"IF(B984=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G984,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A984,1)),\"\",INDEX(Database[Comments (text)],$A984,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A984,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A984,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A984,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A984,1))","v":""},{"$f":"IF($X$7=$V984,$S$8*J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W984,$W984=\"\"),OR(Y$7=$V984,X984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W984,$W984=\"\"),OR(Z$7=$V984,Y984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W984,$W984=\"\"),OR(AA$7=$V984,Z984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W984,$W984=\"\"),OR(AB$7=$V984,AA984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W984,$W984=\"\"),OR(AC$7=$V984,AB984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W984,$W984=\"\"),OR(AD$7=$V984,AC984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W984,$W984=\"\"),OR(AE$7=$V984,AD984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W984,$W984=\"\"),OR(AF$7=$V984,AE984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W984,$W984=\"\"),OR(AG$7=$V984,AF984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W984,$W984=\"\"),OR(AH$7=$V984,AG984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W984,$W984=\"\"),OR(AI$7=$V984,AH984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W984,$W984=\"\"),OR(AJ$7=$V984,AI984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W984,$W984=\"\"),OR(AK$7=$V984,AJ984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W984,$W984=\"\"),OR(AL$7=$V984,AK984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W984,$W984=\"\"),OR(AM$7=$V984,AL984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W984,$W984=\"\"),OR(AN$7=$V984,AM984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W984,$W984=\"\"),OR(AO$7=$V984,AN984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W984,$W984=\"\"),OR(AP$7=$V984,AO984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W984,$W984=\"\"),OR(AQ$7=$V984,AP984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W984,$W984=\"\"),OR(AR$7=$V984,AQ984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W984,$W984=\"\"),OR(AS$7=$V984,AR984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W984,$W984=\"\"),OR(AT$7=$V984,AS984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W984,$W984=\"\"),OR(AU$7=$V984,AT984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W984,$W984=\"\"),OR(AV$7=$V984,AU984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W984,$W984=\"\"),OR(AW$7=$V984,AV984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W984,$W984=\"\"),OR(AX$7=$V984,AW984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W984,$W984=\"\"),OR(AY$7=$V984,AX984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W984,$W984=\"\"),OR(AZ$7=$V984,AY984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W984,$W984=\"\"),OR(BA$7=$V984,AZ984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W984,$W984=\"\"),OR(BB$7=$V984,BA984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W984,$W984=\"\"),OR(BC$7=$V984,BB984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W984,$W984=\"\"),OR(BD$7=$V984,BC984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W984,$W984=\"\"),OR(BE$7=$V984,BD984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W984,$W984=\"\"),OR(BF$7=$V984,BE984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W984,$W984=\"\"),OR(BG$7=$V984,BF984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W984,$W984=\"\"),OR(BH$7=$V984,BG984<>\" \")),$S984*$J984*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[978,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A985,1)),\"\",INDEX(Database[Project Name],A985,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A985,1)),\"\",INDEX(Database[Watershed],$A985,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A985,1)),\"\",INDEX(Database[BMP Type],$A985,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A985,1)),\"\",INDEX(Database[BMP Sub-type],$A985,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A985,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A985,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A985,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A985,1))","v":""},{"$f":"IF(H985=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G985,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H985=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G985,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H985=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G985,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A985,1)),\"\",INDEX(Database[BMP Size],$A985,1))","v":""},{"$f":"IF(B985=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G985,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A985,1)),\"\",INDEX(Database[Service Level],$A985,1))","v":""},{"$f":"IF(B985=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G985,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B985=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G985,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A985,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A985,1))","v":""},{"$f":"IF(B985=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G985,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A985,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A985,1))","v":""},"",{"$f":"IF(B985=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G985,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A985,1)),\"\",INDEX(Database[Comments (text)],$A985,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A985,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A985,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A985,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A985,1))","v":""},{"$f":"IF($X$7=$V985,$S$8*J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W985,$W985=\"\"),OR(Y$7=$V985,X985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W985,$W985=\"\"),OR(Z$7=$V985,Y985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W985,$W985=\"\"),OR(AA$7=$V985,Z985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W985,$W985=\"\"),OR(AB$7=$V985,AA985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W985,$W985=\"\"),OR(AC$7=$V985,AB985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W985,$W985=\"\"),OR(AD$7=$V985,AC985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W985,$W985=\"\"),OR(AE$7=$V985,AD985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W985,$W985=\"\"),OR(AF$7=$V985,AE985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W985,$W985=\"\"),OR(AG$7=$V985,AF985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W985,$W985=\"\"),OR(AH$7=$V985,AG985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W985,$W985=\"\"),OR(AI$7=$V985,AH985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W985,$W985=\"\"),OR(AJ$7=$V985,AI985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W985,$W985=\"\"),OR(AK$7=$V985,AJ985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W985,$W985=\"\"),OR(AL$7=$V985,AK985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W985,$W985=\"\"),OR(AM$7=$V985,AL985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W985,$W985=\"\"),OR(AN$7=$V985,AM985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W985,$W985=\"\"),OR(AO$7=$V985,AN985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W985,$W985=\"\"),OR(AP$7=$V985,AO985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W985,$W985=\"\"),OR(AQ$7=$V985,AP985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W985,$W985=\"\"),OR(AR$7=$V985,AQ985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W985,$W985=\"\"),OR(AS$7=$V985,AR985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W985,$W985=\"\"),OR(AT$7=$V985,AS985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W985,$W985=\"\"),OR(AU$7=$V985,AT985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W985,$W985=\"\"),OR(AV$7=$V985,AU985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W985,$W985=\"\"),OR(AW$7=$V985,AV985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W985,$W985=\"\"),OR(AX$7=$V985,AW985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W985,$W985=\"\"),OR(AY$7=$V985,AX985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W985,$W985=\"\"),OR(AZ$7=$V985,AY985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W985,$W985=\"\"),OR(BA$7=$V985,AZ985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W985,$W985=\"\"),OR(BB$7=$V985,BA985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W985,$W985=\"\"),OR(BC$7=$V985,BB985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W985,$W985=\"\"),OR(BD$7=$V985,BC985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W985,$W985=\"\"),OR(BE$7=$V985,BD985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W985,$W985=\"\"),OR(BF$7=$V985,BE985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W985,$W985=\"\"),OR(BG$7=$V985,BF985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W985,$W985=\"\"),OR(BH$7=$V985,BG985<>\" \")),$S985*$J985*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[979,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A986,1)),\"\",INDEX(Database[Project Name],A986,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A986,1)),\"\",INDEX(Database[Watershed],$A986,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A986,1)),\"\",INDEX(Database[BMP Type],$A986,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A986,1)),\"\",INDEX(Database[BMP Sub-type],$A986,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A986,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A986,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A986,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A986,1))","v":""},{"$f":"IF(H986=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G986,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H986=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G986,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H986=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G986,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A986,1)),\"\",INDEX(Database[BMP Size],$A986,1))","v":""},{"$f":"IF(B986=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G986,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A986,1)),\"\",INDEX(Database[Service Level],$A986,1))","v":""},{"$f":"IF(B986=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G986,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B986=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G986,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A986,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A986,1))","v":""},{"$f":"IF(B986=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G986,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A986,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A986,1))","v":""},"",{"$f":"IF(B986=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G986,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A986,1)),\"\",INDEX(Database[Comments (text)],$A986,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A986,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A986,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A986,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A986,1))","v":""},{"$f":"IF($X$7=$V986,$S$8*J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W986,$W986=\"\"),OR(Y$7=$V986,X986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W986,$W986=\"\"),OR(Z$7=$V986,Y986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W986,$W986=\"\"),OR(AA$7=$V986,Z986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W986,$W986=\"\"),OR(AB$7=$V986,AA986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W986,$W986=\"\"),OR(AC$7=$V986,AB986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W986,$W986=\"\"),OR(AD$7=$V986,AC986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W986,$W986=\"\"),OR(AE$7=$V986,AD986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W986,$W986=\"\"),OR(AF$7=$V986,AE986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W986,$W986=\"\"),OR(AG$7=$V986,AF986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W986,$W986=\"\"),OR(AH$7=$V986,AG986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W986,$W986=\"\"),OR(AI$7=$V986,AH986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W986,$W986=\"\"),OR(AJ$7=$V986,AI986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W986,$W986=\"\"),OR(AK$7=$V986,AJ986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W986,$W986=\"\"),OR(AL$7=$V986,AK986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W986,$W986=\"\"),OR(AM$7=$V986,AL986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W986,$W986=\"\"),OR(AN$7=$V986,AM986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W986,$W986=\"\"),OR(AO$7=$V986,AN986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W986,$W986=\"\"),OR(AP$7=$V986,AO986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W986,$W986=\"\"),OR(AQ$7=$V986,AP986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W986,$W986=\"\"),OR(AR$7=$V986,AQ986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W986,$W986=\"\"),OR(AS$7=$V986,AR986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W986,$W986=\"\"),OR(AT$7=$V986,AS986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W986,$W986=\"\"),OR(AU$7=$V986,AT986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W986,$W986=\"\"),OR(AV$7=$V986,AU986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W986,$W986=\"\"),OR(AW$7=$V986,AV986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W986,$W986=\"\"),OR(AX$7=$V986,AW986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W986,$W986=\"\"),OR(AY$7=$V986,AX986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W986,$W986=\"\"),OR(AZ$7=$V986,AY986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W986,$W986=\"\"),OR(BA$7=$V986,AZ986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W986,$W986=\"\"),OR(BB$7=$V986,BA986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W986,$W986=\"\"),OR(BC$7=$V986,BB986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W986,$W986=\"\"),OR(BD$7=$V986,BC986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W986,$W986=\"\"),OR(BE$7=$V986,BD986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W986,$W986=\"\"),OR(BF$7=$V986,BE986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W986,$W986=\"\"),OR(BG$7=$V986,BF986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W986,$W986=\"\"),OR(BH$7=$V986,BG986<>\" \")),$S986*$J986*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[980,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A987,1)),\"\",INDEX(Database[Project Name],A987,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A987,1)),\"\",INDEX(Database[Watershed],$A987,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A987,1)),\"\",INDEX(Database[BMP Type],$A987,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A987,1)),\"\",INDEX(Database[BMP Sub-type],$A987,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A987,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A987,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A987,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A987,1))","v":""},{"$f":"IF(H987=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G987,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H987=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G987,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H987=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G987,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A987,1)),\"\",INDEX(Database[BMP Size],$A987,1))","v":""},{"$f":"IF(B987=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G987,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A987,1)),\"\",INDEX(Database[Service Level],$A987,1))","v":""},{"$f":"IF(B987=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G987,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B987=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G987,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A987,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A987,1))","v":""},{"$f":"IF(B987=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G987,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A987,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A987,1))","v":""},"",{"$f":"IF(B987=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G987,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A987,1)),\"\",INDEX(Database[Comments (text)],$A987,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A987,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A987,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A987,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A987,1))","v":""},{"$f":"IF($X$7=$V987,$S$8*J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W987,$W987=\"\"),OR(Y$7=$V987,X987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W987,$W987=\"\"),OR(Z$7=$V987,Y987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W987,$W987=\"\"),OR(AA$7=$V987,Z987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W987,$W987=\"\"),OR(AB$7=$V987,AA987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W987,$W987=\"\"),OR(AC$7=$V987,AB987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W987,$W987=\"\"),OR(AD$7=$V987,AC987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W987,$W987=\"\"),OR(AE$7=$V987,AD987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W987,$W987=\"\"),OR(AF$7=$V987,AE987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W987,$W987=\"\"),OR(AG$7=$V987,AF987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W987,$W987=\"\"),OR(AH$7=$V987,AG987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W987,$W987=\"\"),OR(AI$7=$V987,AH987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W987,$W987=\"\"),OR(AJ$7=$V987,AI987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W987,$W987=\"\"),OR(AK$7=$V987,AJ987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W987,$W987=\"\"),OR(AL$7=$V987,AK987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W987,$W987=\"\"),OR(AM$7=$V987,AL987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W987,$W987=\"\"),OR(AN$7=$V987,AM987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W987,$W987=\"\"),OR(AO$7=$V987,AN987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W987,$W987=\"\"),OR(AP$7=$V987,AO987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W987,$W987=\"\"),OR(AQ$7=$V987,AP987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W987,$W987=\"\"),OR(AR$7=$V987,AQ987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W987,$W987=\"\"),OR(AS$7=$V987,AR987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W987,$W987=\"\"),OR(AT$7=$V987,AS987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W987,$W987=\"\"),OR(AU$7=$V987,AT987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W987,$W987=\"\"),OR(AV$7=$V987,AU987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W987,$W987=\"\"),OR(AW$7=$V987,AV987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W987,$W987=\"\"),OR(AX$7=$V987,AW987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W987,$W987=\"\"),OR(AY$7=$V987,AX987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W987,$W987=\"\"),OR(AZ$7=$V987,AY987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W987,$W987=\"\"),OR(BA$7=$V987,AZ987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W987,$W987=\"\"),OR(BB$7=$V987,BA987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W987,$W987=\"\"),OR(BC$7=$V987,BB987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W987,$W987=\"\"),OR(BD$7=$V987,BC987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W987,$W987=\"\"),OR(BE$7=$V987,BD987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W987,$W987=\"\"),OR(BF$7=$V987,BE987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W987,$W987=\"\"),OR(BG$7=$V987,BF987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W987,$W987=\"\"),OR(BH$7=$V987,BG987<>\" \")),$S987*$J987*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[981,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A988,1)),\"\",INDEX(Database[Project Name],A988,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A988,1)),\"\",INDEX(Database[Watershed],$A988,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A988,1)),\"\",INDEX(Database[BMP Type],$A988,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A988,1)),\"\",INDEX(Database[BMP Sub-type],$A988,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A988,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A988,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A988,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A988,1))","v":""},{"$f":"IF(H988=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G988,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H988=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G988,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H988=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G988,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A988,1)),\"\",INDEX(Database[BMP Size],$A988,1))","v":""},{"$f":"IF(B988=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G988,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A988,1)),\"\",INDEX(Database[Service Level],$A988,1))","v":""},{"$f":"IF(B988=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G988,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B988=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G988,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A988,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A988,1))","v":""},{"$f":"IF(B988=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G988,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A988,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A988,1))","v":""},"",{"$f":"IF(B988=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G988,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A988,1)),\"\",INDEX(Database[Comments (text)],$A988,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A988,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A988,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A988,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A988,1))","v":""},{"$f":"IF($X$7=$V988,$S$8*J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W988,$W988=\"\"),OR(Y$7=$V988,X988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W988,$W988=\"\"),OR(Z$7=$V988,Y988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W988,$W988=\"\"),OR(AA$7=$V988,Z988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W988,$W988=\"\"),OR(AB$7=$V988,AA988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W988,$W988=\"\"),OR(AC$7=$V988,AB988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W988,$W988=\"\"),OR(AD$7=$V988,AC988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W988,$W988=\"\"),OR(AE$7=$V988,AD988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W988,$W988=\"\"),OR(AF$7=$V988,AE988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W988,$W988=\"\"),OR(AG$7=$V988,AF988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W988,$W988=\"\"),OR(AH$7=$V988,AG988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W988,$W988=\"\"),OR(AI$7=$V988,AH988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W988,$W988=\"\"),OR(AJ$7=$V988,AI988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W988,$W988=\"\"),OR(AK$7=$V988,AJ988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W988,$W988=\"\"),OR(AL$7=$V988,AK988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W988,$W988=\"\"),OR(AM$7=$V988,AL988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W988,$W988=\"\"),OR(AN$7=$V988,AM988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W988,$W988=\"\"),OR(AO$7=$V988,AN988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W988,$W988=\"\"),OR(AP$7=$V988,AO988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W988,$W988=\"\"),OR(AQ$7=$V988,AP988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W988,$W988=\"\"),OR(AR$7=$V988,AQ988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W988,$W988=\"\"),OR(AS$7=$V988,AR988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W988,$W988=\"\"),OR(AT$7=$V988,AS988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W988,$W988=\"\"),OR(AU$7=$V988,AT988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W988,$W988=\"\"),OR(AV$7=$V988,AU988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W988,$W988=\"\"),OR(AW$7=$V988,AV988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W988,$W988=\"\"),OR(AX$7=$V988,AW988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W988,$W988=\"\"),OR(AY$7=$V988,AX988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W988,$W988=\"\"),OR(AZ$7=$V988,AY988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W988,$W988=\"\"),OR(BA$7=$V988,AZ988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W988,$W988=\"\"),OR(BB$7=$V988,BA988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W988,$W988=\"\"),OR(BC$7=$V988,BB988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W988,$W988=\"\"),OR(BD$7=$V988,BC988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W988,$W988=\"\"),OR(BE$7=$V988,BD988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W988,$W988=\"\"),OR(BF$7=$V988,BE988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W988,$W988=\"\"),OR(BG$7=$V988,BF988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W988,$W988=\"\"),OR(BH$7=$V988,BG988<>\" \")),$S988*$J988*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[982,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A989,1)),\"\",INDEX(Database[Project Name],A989,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A989,1)),\"\",INDEX(Database[Watershed],$A989,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A989,1)),\"\",INDEX(Database[BMP Type],$A989,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A989,1)),\"\",INDEX(Database[BMP Sub-type],$A989,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A989,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A989,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A989,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A989,1))","v":""},{"$f":"IF(H989=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G989,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H989=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G989,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H989=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G989,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A989,1)),\"\",INDEX(Database[BMP Size],$A989,1))","v":""},{"$f":"IF(B989=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G989,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A989,1)),\"\",INDEX(Database[Service Level],$A989,1))","v":""},{"$f":"IF(B989=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G989,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B989=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G989,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A989,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A989,1))","v":""},{"$f":"IF(B989=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G989,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A989,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A989,1))","v":""},"",{"$f":"IF(B989=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G989,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A989,1)),\"\",INDEX(Database[Comments (text)],$A989,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A989,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A989,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A989,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A989,1))","v":""},{"$f":"IF($X$7=$V989,$S$8*J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W989,$W989=\"\"),OR(Y$7=$V989,X989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W989,$W989=\"\"),OR(Z$7=$V989,Y989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W989,$W989=\"\"),OR(AA$7=$V989,Z989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W989,$W989=\"\"),OR(AB$7=$V989,AA989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W989,$W989=\"\"),OR(AC$7=$V989,AB989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W989,$W989=\"\"),OR(AD$7=$V989,AC989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W989,$W989=\"\"),OR(AE$7=$V989,AD989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W989,$W989=\"\"),OR(AF$7=$V989,AE989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W989,$W989=\"\"),OR(AG$7=$V989,AF989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W989,$W989=\"\"),OR(AH$7=$V989,AG989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W989,$W989=\"\"),OR(AI$7=$V989,AH989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W989,$W989=\"\"),OR(AJ$7=$V989,AI989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W989,$W989=\"\"),OR(AK$7=$V989,AJ989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W989,$W989=\"\"),OR(AL$7=$V989,AK989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W989,$W989=\"\"),OR(AM$7=$V989,AL989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W989,$W989=\"\"),OR(AN$7=$V989,AM989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W989,$W989=\"\"),OR(AO$7=$V989,AN989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W989,$W989=\"\"),OR(AP$7=$V989,AO989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W989,$W989=\"\"),OR(AQ$7=$V989,AP989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W989,$W989=\"\"),OR(AR$7=$V989,AQ989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W989,$W989=\"\"),OR(AS$7=$V989,AR989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W989,$W989=\"\"),OR(AT$7=$V989,AS989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W989,$W989=\"\"),OR(AU$7=$V989,AT989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W989,$W989=\"\"),OR(AV$7=$V989,AU989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W989,$W989=\"\"),OR(AW$7=$V989,AV989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W989,$W989=\"\"),OR(AX$7=$V989,AW989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W989,$W989=\"\"),OR(AY$7=$V989,AX989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W989,$W989=\"\"),OR(AZ$7=$V989,AY989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W989,$W989=\"\"),OR(BA$7=$V989,AZ989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W989,$W989=\"\"),OR(BB$7=$V989,BA989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W989,$W989=\"\"),OR(BC$7=$V989,BB989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W989,$W989=\"\"),OR(BD$7=$V989,BC989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W989,$W989=\"\"),OR(BE$7=$V989,BD989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W989,$W989=\"\"),OR(BF$7=$V989,BE989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W989,$W989=\"\"),OR(BG$7=$V989,BF989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W989,$W989=\"\"),OR(BH$7=$V989,BG989<>\" \")),$S989*$J989*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[983,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A990,1)),\"\",INDEX(Database[Project Name],A990,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A990,1)),\"\",INDEX(Database[Watershed],$A990,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A990,1)),\"\",INDEX(Database[BMP Type],$A990,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A990,1)),\"\",INDEX(Database[BMP Sub-type],$A990,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A990,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A990,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A990,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A990,1))","v":""},{"$f":"IF(H990=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G990,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H990=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G990,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H990=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G990,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A990,1)),\"\",INDEX(Database[BMP Size],$A990,1))","v":""},{"$f":"IF(B990=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G990,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A990,1)),\"\",INDEX(Database[Service Level],$A990,1))","v":""},{"$f":"IF(B990=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G990,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B990=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G990,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A990,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A990,1))","v":""},{"$f":"IF(B990=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G990,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A990,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A990,1))","v":""},"",{"$f":"IF(B990=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G990,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A990,1)),\"\",INDEX(Database[Comments (text)],$A990,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A990,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A990,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A990,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A990,1))","v":""},{"$f":"IF($X$7=$V990,$S$8*J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W990,$W990=\"\"),OR(Y$7=$V990,X990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W990,$W990=\"\"),OR(Z$7=$V990,Y990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W990,$W990=\"\"),OR(AA$7=$V990,Z990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W990,$W990=\"\"),OR(AB$7=$V990,AA990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W990,$W990=\"\"),OR(AC$7=$V990,AB990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W990,$W990=\"\"),OR(AD$7=$V990,AC990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W990,$W990=\"\"),OR(AE$7=$V990,AD990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W990,$W990=\"\"),OR(AF$7=$V990,AE990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W990,$W990=\"\"),OR(AG$7=$V990,AF990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W990,$W990=\"\"),OR(AH$7=$V990,AG990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W990,$W990=\"\"),OR(AI$7=$V990,AH990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W990,$W990=\"\"),OR(AJ$7=$V990,AI990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W990,$W990=\"\"),OR(AK$7=$V990,AJ990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W990,$W990=\"\"),OR(AL$7=$V990,AK990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W990,$W990=\"\"),OR(AM$7=$V990,AL990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W990,$W990=\"\"),OR(AN$7=$V990,AM990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W990,$W990=\"\"),OR(AO$7=$V990,AN990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W990,$W990=\"\"),OR(AP$7=$V990,AO990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W990,$W990=\"\"),OR(AQ$7=$V990,AP990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W990,$W990=\"\"),OR(AR$7=$V990,AQ990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W990,$W990=\"\"),OR(AS$7=$V990,AR990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W990,$W990=\"\"),OR(AT$7=$V990,AS990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W990,$W990=\"\"),OR(AU$7=$V990,AT990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W990,$W990=\"\"),OR(AV$7=$V990,AU990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W990,$W990=\"\"),OR(AW$7=$V990,AV990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W990,$W990=\"\"),OR(AX$7=$V990,AW990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W990,$W990=\"\"),OR(AY$7=$V990,AX990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W990,$W990=\"\"),OR(AZ$7=$V990,AY990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W990,$W990=\"\"),OR(BA$7=$V990,AZ990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W990,$W990=\"\"),OR(BB$7=$V990,BA990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W990,$W990=\"\"),OR(BC$7=$V990,BB990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W990,$W990=\"\"),OR(BD$7=$V990,BC990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W990,$W990=\"\"),OR(BE$7=$V990,BD990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W990,$W990=\"\"),OR(BF$7=$V990,BE990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W990,$W990=\"\"),OR(BG$7=$V990,BF990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W990,$W990=\"\"),OR(BH$7=$V990,BG990<>\" \")),$S990*$J990*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[984,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A991,1)),\"\",INDEX(Database[Project Name],A991,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A991,1)),\"\",INDEX(Database[Watershed],$A991,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A991,1)),\"\",INDEX(Database[BMP Type],$A991,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A991,1)),\"\",INDEX(Database[BMP Sub-type],$A991,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A991,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A991,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A991,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A991,1))","v":""},{"$f":"IF(H991=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G991,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H991=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G991,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H991=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G991,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A991,1)),\"\",INDEX(Database[BMP Size],$A991,1))","v":""},{"$f":"IF(B991=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G991,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A991,1)),\"\",INDEX(Database[Service Level],$A991,1))","v":""},{"$f":"IF(B991=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G991,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B991=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G991,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A991,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A991,1))","v":""},{"$f":"IF(B991=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G991,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A991,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A991,1))","v":""},"",{"$f":"IF(B991=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G991,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A991,1)),\"\",INDEX(Database[Comments (text)],$A991,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A991,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A991,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A991,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A991,1))","v":""},{"$f":"IF($X$7=$V991,$S$8*J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W991,$W991=\"\"),OR(Y$7=$V991,X991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W991,$W991=\"\"),OR(Z$7=$V991,Y991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W991,$W991=\"\"),OR(AA$7=$V991,Z991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W991,$W991=\"\"),OR(AB$7=$V991,AA991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W991,$W991=\"\"),OR(AC$7=$V991,AB991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W991,$W991=\"\"),OR(AD$7=$V991,AC991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W991,$W991=\"\"),OR(AE$7=$V991,AD991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W991,$W991=\"\"),OR(AF$7=$V991,AE991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W991,$W991=\"\"),OR(AG$7=$V991,AF991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W991,$W991=\"\"),OR(AH$7=$V991,AG991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W991,$W991=\"\"),OR(AI$7=$V991,AH991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W991,$W991=\"\"),OR(AJ$7=$V991,AI991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W991,$W991=\"\"),OR(AK$7=$V991,AJ991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W991,$W991=\"\"),OR(AL$7=$V991,AK991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W991,$W991=\"\"),OR(AM$7=$V991,AL991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W991,$W991=\"\"),OR(AN$7=$V991,AM991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W991,$W991=\"\"),OR(AO$7=$V991,AN991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W991,$W991=\"\"),OR(AP$7=$V991,AO991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W991,$W991=\"\"),OR(AQ$7=$V991,AP991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W991,$W991=\"\"),OR(AR$7=$V991,AQ991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W991,$W991=\"\"),OR(AS$7=$V991,AR991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W991,$W991=\"\"),OR(AT$7=$V991,AS991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W991,$W991=\"\"),OR(AU$7=$V991,AT991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W991,$W991=\"\"),OR(AV$7=$V991,AU991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W991,$W991=\"\"),OR(AW$7=$V991,AV991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W991,$W991=\"\"),OR(AX$7=$V991,AW991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W991,$W991=\"\"),OR(AY$7=$V991,AX991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W991,$W991=\"\"),OR(AZ$7=$V991,AY991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W991,$W991=\"\"),OR(BA$7=$V991,AZ991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W991,$W991=\"\"),OR(BB$7=$V991,BA991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W991,$W991=\"\"),OR(BC$7=$V991,BB991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W991,$W991=\"\"),OR(BD$7=$V991,BC991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W991,$W991=\"\"),OR(BE$7=$V991,BD991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W991,$W991=\"\"),OR(BF$7=$V991,BE991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W991,$W991=\"\"),OR(BG$7=$V991,BF991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W991,$W991=\"\"),OR(BH$7=$V991,BG991<>\" \")),$S991*$J991*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[985,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A992,1)),\"\",INDEX(Database[Project Name],A992,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A992,1)),\"\",INDEX(Database[Watershed],$A992,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A992,1)),\"\",INDEX(Database[BMP Type],$A992,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A992,1)),\"\",INDEX(Database[BMP Sub-type],$A992,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A992,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A992,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A992,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A992,1))","v":""},{"$f":"IF(H992=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G992,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H992=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G992,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H992=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G992,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A992,1)),\"\",INDEX(Database[BMP Size],$A992,1))","v":""},{"$f":"IF(B992=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G992,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A992,1)),\"\",INDEX(Database[Service Level],$A992,1))","v":""},{"$f":"IF(B992=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G992,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B992=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G992,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A992,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A992,1))","v":""},{"$f":"IF(B992=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G992,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A992,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A992,1))","v":""},"",{"$f":"IF(B992=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G992,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A992,1)),\"\",INDEX(Database[Comments (text)],$A992,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A992,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A992,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A992,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A992,1))","v":""},{"$f":"IF($X$7=$V992,$S$8*J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W992,$W992=\"\"),OR(Y$7=$V992,X992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W992,$W992=\"\"),OR(Z$7=$V992,Y992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W992,$W992=\"\"),OR(AA$7=$V992,Z992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W992,$W992=\"\"),OR(AB$7=$V992,AA992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W992,$W992=\"\"),OR(AC$7=$V992,AB992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W992,$W992=\"\"),OR(AD$7=$V992,AC992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W992,$W992=\"\"),OR(AE$7=$V992,AD992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W992,$W992=\"\"),OR(AF$7=$V992,AE992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W992,$W992=\"\"),OR(AG$7=$V992,AF992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W992,$W992=\"\"),OR(AH$7=$V992,AG992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W992,$W992=\"\"),OR(AI$7=$V992,AH992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W992,$W992=\"\"),OR(AJ$7=$V992,AI992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W992,$W992=\"\"),OR(AK$7=$V992,AJ992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W992,$W992=\"\"),OR(AL$7=$V992,AK992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W992,$W992=\"\"),OR(AM$7=$V992,AL992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W992,$W992=\"\"),OR(AN$7=$V992,AM992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W992,$W992=\"\"),OR(AO$7=$V992,AN992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W992,$W992=\"\"),OR(AP$7=$V992,AO992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W992,$W992=\"\"),OR(AQ$7=$V992,AP992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W992,$W992=\"\"),OR(AR$7=$V992,AQ992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W992,$W992=\"\"),OR(AS$7=$V992,AR992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W992,$W992=\"\"),OR(AT$7=$V992,AS992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W992,$W992=\"\"),OR(AU$7=$V992,AT992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W992,$W992=\"\"),OR(AV$7=$V992,AU992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W992,$W992=\"\"),OR(AW$7=$V992,AV992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W992,$W992=\"\"),OR(AX$7=$V992,AW992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W992,$W992=\"\"),OR(AY$7=$V992,AX992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W992,$W992=\"\"),OR(AZ$7=$V992,AY992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W992,$W992=\"\"),OR(BA$7=$V992,AZ992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W992,$W992=\"\"),OR(BB$7=$V992,BA992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W992,$W992=\"\"),OR(BC$7=$V992,BB992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W992,$W992=\"\"),OR(BD$7=$V992,BC992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W992,$W992=\"\"),OR(BE$7=$V992,BD992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W992,$W992=\"\"),OR(BF$7=$V992,BE992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W992,$W992=\"\"),OR(BG$7=$V992,BF992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W992,$W992=\"\"),OR(BH$7=$V992,BG992<>\" \")),$S992*$J992*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[986,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A993,1)),\"\",INDEX(Database[Project Name],A993,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A993,1)),\"\",INDEX(Database[Watershed],$A993,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A993,1)),\"\",INDEX(Database[BMP Type],$A993,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A993,1)),\"\",INDEX(Database[BMP Sub-type],$A993,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A993,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A993,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A993,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A993,1))","v":""},{"$f":"IF(H993=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G993,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H993=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G993,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H993=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G993,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A993,1)),\"\",INDEX(Database[BMP Size],$A993,1))","v":""},{"$f":"IF(B993=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G993,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A993,1)),\"\",INDEX(Database[Service Level],$A993,1))","v":""},{"$f":"IF(B993=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G993,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B993=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G993,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A993,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A993,1))","v":""},{"$f":"IF(B993=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G993,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A993,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A993,1))","v":""},"",{"$f":"IF(B993=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G993,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A993,1)),\"\",INDEX(Database[Comments (text)],$A993,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A993,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A993,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A993,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A993,1))","v":""},{"$f":"IF($X$7=$V993,$S$8*J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W993,$W993=\"\"),OR(Y$7=$V993,X993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W993,$W993=\"\"),OR(Z$7=$V993,Y993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W993,$W993=\"\"),OR(AA$7=$V993,Z993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W993,$W993=\"\"),OR(AB$7=$V993,AA993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W993,$W993=\"\"),OR(AC$7=$V993,AB993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W993,$W993=\"\"),OR(AD$7=$V993,AC993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W993,$W993=\"\"),OR(AE$7=$V993,AD993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W993,$W993=\"\"),OR(AF$7=$V993,AE993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W993,$W993=\"\"),OR(AG$7=$V993,AF993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W993,$W993=\"\"),OR(AH$7=$V993,AG993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W993,$W993=\"\"),OR(AI$7=$V993,AH993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W993,$W993=\"\"),OR(AJ$7=$V993,AI993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W993,$W993=\"\"),OR(AK$7=$V993,AJ993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W993,$W993=\"\"),OR(AL$7=$V993,AK993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W993,$W993=\"\"),OR(AM$7=$V993,AL993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W993,$W993=\"\"),OR(AN$7=$V993,AM993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W993,$W993=\"\"),OR(AO$7=$V993,AN993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W993,$W993=\"\"),OR(AP$7=$V993,AO993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W993,$W993=\"\"),OR(AQ$7=$V993,AP993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W993,$W993=\"\"),OR(AR$7=$V993,AQ993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W993,$W993=\"\"),OR(AS$7=$V993,AR993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W993,$W993=\"\"),OR(AT$7=$V993,AS993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W993,$W993=\"\"),OR(AU$7=$V993,AT993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W993,$W993=\"\"),OR(AV$7=$V993,AU993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W993,$W993=\"\"),OR(AW$7=$V993,AV993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W993,$W993=\"\"),OR(AX$7=$V993,AW993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W993,$W993=\"\"),OR(AY$7=$V993,AX993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W993,$W993=\"\"),OR(AZ$7=$V993,AY993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W993,$W993=\"\"),OR(BA$7=$V993,AZ993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W993,$W993=\"\"),OR(BB$7=$V993,BA993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W993,$W993=\"\"),OR(BC$7=$V993,BB993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W993,$W993=\"\"),OR(BD$7=$V993,BC993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W993,$W993=\"\"),OR(BE$7=$V993,BD993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W993,$W993=\"\"),OR(BF$7=$V993,BE993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W993,$W993=\"\"),OR(BG$7=$V993,BF993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W993,$W993=\"\"),OR(BH$7=$V993,BG993<>\" \")),$S993*$J993*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[987,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A994,1)),\"\",INDEX(Database[Project Name],A994,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A994,1)),\"\",INDEX(Database[Watershed],$A994,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A994,1)),\"\",INDEX(Database[BMP Type],$A994,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A994,1)),\"\",INDEX(Database[BMP Sub-type],$A994,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A994,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A994,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A994,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A994,1))","v":""},{"$f":"IF(H994=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G994,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H994=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G994,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H994=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G994,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A994,1)),\"\",INDEX(Database[BMP Size],$A994,1))","v":""},{"$f":"IF(B994=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G994,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A994,1)),\"\",INDEX(Database[Service Level],$A994,1))","v":""},{"$f":"IF(B994=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G994,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B994=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G994,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A994,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A994,1))","v":""},{"$f":"IF(B994=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G994,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A994,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A994,1))","v":""},"",{"$f":"IF(B994=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G994,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A994,1)),\"\",INDEX(Database[Comments (text)],$A994,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A994,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A994,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A994,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A994,1))","v":""},{"$f":"IF($X$7=$V994,$S$8*J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W994,$W994=\"\"),OR(Y$7=$V994,X994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W994,$W994=\"\"),OR(Z$7=$V994,Y994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W994,$W994=\"\"),OR(AA$7=$V994,Z994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W994,$W994=\"\"),OR(AB$7=$V994,AA994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W994,$W994=\"\"),OR(AC$7=$V994,AB994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W994,$W994=\"\"),OR(AD$7=$V994,AC994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W994,$W994=\"\"),OR(AE$7=$V994,AD994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W994,$W994=\"\"),OR(AF$7=$V994,AE994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W994,$W994=\"\"),OR(AG$7=$V994,AF994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W994,$W994=\"\"),OR(AH$7=$V994,AG994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W994,$W994=\"\"),OR(AI$7=$V994,AH994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W994,$W994=\"\"),OR(AJ$7=$V994,AI994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W994,$W994=\"\"),OR(AK$7=$V994,AJ994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W994,$W994=\"\"),OR(AL$7=$V994,AK994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W994,$W994=\"\"),OR(AM$7=$V994,AL994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W994,$W994=\"\"),OR(AN$7=$V994,AM994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W994,$W994=\"\"),OR(AO$7=$V994,AN994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W994,$W994=\"\"),OR(AP$7=$V994,AO994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W994,$W994=\"\"),OR(AQ$7=$V994,AP994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W994,$W994=\"\"),OR(AR$7=$V994,AQ994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W994,$W994=\"\"),OR(AS$7=$V994,AR994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W994,$W994=\"\"),OR(AT$7=$V994,AS994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W994,$W994=\"\"),OR(AU$7=$V994,AT994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W994,$W994=\"\"),OR(AV$7=$V994,AU994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W994,$W994=\"\"),OR(AW$7=$V994,AV994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W994,$W994=\"\"),OR(AX$7=$V994,AW994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W994,$W994=\"\"),OR(AY$7=$V994,AX994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W994,$W994=\"\"),OR(AZ$7=$V994,AY994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W994,$W994=\"\"),OR(BA$7=$V994,AZ994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W994,$W994=\"\"),OR(BB$7=$V994,BA994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W994,$W994=\"\"),OR(BC$7=$V994,BB994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W994,$W994=\"\"),OR(BD$7=$V994,BC994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W994,$W994=\"\"),OR(BE$7=$V994,BD994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W994,$W994=\"\"),OR(BF$7=$V994,BE994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W994,$W994=\"\"),OR(BG$7=$V994,BF994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W994,$W994=\"\"),OR(BH$7=$V994,BG994<>\" \")),$S994*$J994*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[988,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A995,1)),\"\",INDEX(Database[Project Name],A995,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A995,1)),\"\",INDEX(Database[Watershed],$A995,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A995,1)),\"\",INDEX(Database[BMP Type],$A995,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A995,1)),\"\",INDEX(Database[BMP Sub-type],$A995,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A995,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A995,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A995,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A995,1))","v":""},{"$f":"IF(H995=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G995,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H995=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G995,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H995=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G995,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A995,1)),\"\",INDEX(Database[BMP Size],$A995,1))","v":""},{"$f":"IF(B995=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G995,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A995,1)),\"\",INDEX(Database[Service Level],$A995,1))","v":""},{"$f":"IF(B995=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G995,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B995=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G995,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A995,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A995,1))","v":""},{"$f":"IF(B995=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G995,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A995,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A995,1))","v":""},"",{"$f":"IF(B995=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G995,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A995,1)),\"\",INDEX(Database[Comments (text)],$A995,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A995,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A995,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A995,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A995,1))","v":""},{"$f":"IF($X$7=$V995,$S$8*J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W995,$W995=\"\"),OR(Y$7=$V995,X995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W995,$W995=\"\"),OR(Z$7=$V995,Y995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W995,$W995=\"\"),OR(AA$7=$V995,Z995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W995,$W995=\"\"),OR(AB$7=$V995,AA995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W995,$W995=\"\"),OR(AC$7=$V995,AB995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W995,$W995=\"\"),OR(AD$7=$V995,AC995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W995,$W995=\"\"),OR(AE$7=$V995,AD995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W995,$W995=\"\"),OR(AF$7=$V995,AE995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W995,$W995=\"\"),OR(AG$7=$V995,AF995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W995,$W995=\"\"),OR(AH$7=$V995,AG995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W995,$W995=\"\"),OR(AI$7=$V995,AH995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W995,$W995=\"\"),OR(AJ$7=$V995,AI995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W995,$W995=\"\"),OR(AK$7=$V995,AJ995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W995,$W995=\"\"),OR(AL$7=$V995,AK995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W995,$W995=\"\"),OR(AM$7=$V995,AL995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W995,$W995=\"\"),OR(AN$7=$V995,AM995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W995,$W995=\"\"),OR(AO$7=$V995,AN995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W995,$W995=\"\"),OR(AP$7=$V995,AO995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W995,$W995=\"\"),OR(AQ$7=$V995,AP995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W995,$W995=\"\"),OR(AR$7=$V995,AQ995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W995,$W995=\"\"),OR(AS$7=$V995,AR995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W995,$W995=\"\"),OR(AT$7=$V995,AS995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W995,$W995=\"\"),OR(AU$7=$V995,AT995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W995,$W995=\"\"),OR(AV$7=$V995,AU995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W995,$W995=\"\"),OR(AW$7=$V995,AV995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W995,$W995=\"\"),OR(AX$7=$V995,AW995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W995,$W995=\"\"),OR(AY$7=$V995,AX995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W995,$W995=\"\"),OR(AZ$7=$V995,AY995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W995,$W995=\"\"),OR(BA$7=$V995,AZ995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W995,$W995=\"\"),OR(BB$7=$V995,BA995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W995,$W995=\"\"),OR(BC$7=$V995,BB995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W995,$W995=\"\"),OR(BD$7=$V995,BC995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W995,$W995=\"\"),OR(BE$7=$V995,BD995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W995,$W995=\"\"),OR(BF$7=$V995,BE995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W995,$W995=\"\"),OR(BG$7=$V995,BF995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W995,$W995=\"\"),OR(BH$7=$V995,BG995<>\" \")),$S995*$J995*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[989,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A996,1)),\"\",INDEX(Database[Project Name],A996,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A996,1)),\"\",INDEX(Database[Watershed],$A996,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A996,1)),\"\",INDEX(Database[BMP Type],$A996,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A996,1)),\"\",INDEX(Database[BMP Sub-type],$A996,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A996,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A996,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A996,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A996,1))","v":""},{"$f":"IF(H996=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G996,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H996=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G996,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H996=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G996,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A996,1)),\"\",INDEX(Database[BMP Size],$A996,1))","v":""},{"$f":"IF(B996=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G996,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A996,1)),\"\",INDEX(Database[Service Level],$A996,1))","v":""},{"$f":"IF(B996=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G996,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B996=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G996,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A996,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A996,1))","v":""},{"$f":"IF(B996=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G996,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A996,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A996,1))","v":""},"",{"$f":"IF(B996=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G996,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A996,1)),\"\",INDEX(Database[Comments (text)],$A996,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A996,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A996,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A996,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A996,1))","v":""},{"$f":"IF($X$7=$V996,$S$8*J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W996,$W996=\"\"),OR(Y$7=$V996,X996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W996,$W996=\"\"),OR(Z$7=$V996,Y996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W996,$W996=\"\"),OR(AA$7=$V996,Z996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W996,$W996=\"\"),OR(AB$7=$V996,AA996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W996,$W996=\"\"),OR(AC$7=$V996,AB996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W996,$W996=\"\"),OR(AD$7=$V996,AC996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W996,$W996=\"\"),OR(AE$7=$V996,AD996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W996,$W996=\"\"),OR(AF$7=$V996,AE996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W996,$W996=\"\"),OR(AG$7=$V996,AF996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W996,$W996=\"\"),OR(AH$7=$V996,AG996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W996,$W996=\"\"),OR(AI$7=$V996,AH996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W996,$W996=\"\"),OR(AJ$7=$V996,AI996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W996,$W996=\"\"),OR(AK$7=$V996,AJ996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W996,$W996=\"\"),OR(AL$7=$V996,AK996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W996,$W996=\"\"),OR(AM$7=$V996,AL996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W996,$W996=\"\"),OR(AN$7=$V996,AM996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W996,$W996=\"\"),OR(AO$7=$V996,AN996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W996,$W996=\"\"),OR(AP$7=$V996,AO996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W996,$W996=\"\"),OR(AQ$7=$V996,AP996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W996,$W996=\"\"),OR(AR$7=$V996,AQ996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W996,$W996=\"\"),OR(AS$7=$V996,AR996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W996,$W996=\"\"),OR(AT$7=$V996,AS996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W996,$W996=\"\"),OR(AU$7=$V996,AT996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W996,$W996=\"\"),OR(AV$7=$V996,AU996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W996,$W996=\"\"),OR(AW$7=$V996,AV996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W996,$W996=\"\"),OR(AX$7=$V996,AW996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W996,$W996=\"\"),OR(AY$7=$V996,AX996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W996,$W996=\"\"),OR(AZ$7=$V996,AY996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W996,$W996=\"\"),OR(BA$7=$V996,AZ996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W996,$W996=\"\"),OR(BB$7=$V996,BA996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W996,$W996=\"\"),OR(BC$7=$V996,BB996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W996,$W996=\"\"),OR(BD$7=$V996,BC996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W996,$W996=\"\"),OR(BE$7=$V996,BD996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W996,$W996=\"\"),OR(BF$7=$V996,BE996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W996,$W996=\"\"),OR(BG$7=$V996,BF996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W996,$W996=\"\"),OR(BH$7=$V996,BG996<>\" \")),$S996*$J996*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[990,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A997,1)),\"\",INDEX(Database[Project Name],A997,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A997,1)),\"\",INDEX(Database[Watershed],$A997,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A997,1)),\"\",INDEX(Database[BMP Type],$A997,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A997,1)),\"\",INDEX(Database[BMP Sub-type],$A997,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A997,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A997,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A997,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A997,1))","v":""},{"$f":"IF(H997=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G997,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H997=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G997,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H997=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G997,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A997,1)),\"\",INDEX(Database[BMP Size],$A997,1))","v":""},{"$f":"IF(B997=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G997,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A997,1)),\"\",INDEX(Database[Service Level],$A997,1))","v":""},{"$f":"IF(B997=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G997,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B997=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G997,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A997,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A997,1))","v":""},{"$f":"IF(B997=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G997,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A997,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A997,1))","v":""},"",{"$f":"IF(B997=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G997,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A997,1)),\"\",INDEX(Database[Comments (text)],$A997,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A997,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A997,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A997,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A997,1))","v":""},{"$f":"IF($X$7=$V997,$S$8*J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W997,$W997=\"\"),OR(Y$7=$V997,X997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W997,$W997=\"\"),OR(Z$7=$V997,Y997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W997,$W997=\"\"),OR(AA$7=$V997,Z997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W997,$W997=\"\"),OR(AB$7=$V997,AA997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W997,$W997=\"\"),OR(AC$7=$V997,AB997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W997,$W997=\"\"),OR(AD$7=$V997,AC997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W997,$W997=\"\"),OR(AE$7=$V997,AD997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W997,$W997=\"\"),OR(AF$7=$V997,AE997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W997,$W997=\"\"),OR(AG$7=$V997,AF997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W997,$W997=\"\"),OR(AH$7=$V997,AG997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W997,$W997=\"\"),OR(AI$7=$V997,AH997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W997,$W997=\"\"),OR(AJ$7=$V997,AI997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W997,$W997=\"\"),OR(AK$7=$V997,AJ997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W997,$W997=\"\"),OR(AL$7=$V997,AK997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W997,$W997=\"\"),OR(AM$7=$V997,AL997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W997,$W997=\"\"),OR(AN$7=$V997,AM997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W997,$W997=\"\"),OR(AO$7=$V997,AN997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W997,$W997=\"\"),OR(AP$7=$V997,AO997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W997,$W997=\"\"),OR(AQ$7=$V997,AP997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W997,$W997=\"\"),OR(AR$7=$V997,AQ997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W997,$W997=\"\"),OR(AS$7=$V997,AR997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W997,$W997=\"\"),OR(AT$7=$V997,AS997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W997,$W997=\"\"),OR(AU$7=$V997,AT997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W997,$W997=\"\"),OR(AV$7=$V997,AU997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W997,$W997=\"\"),OR(AW$7=$V997,AV997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W997,$W997=\"\"),OR(AX$7=$V997,AW997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W997,$W997=\"\"),OR(AY$7=$V997,AX997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W997,$W997=\"\"),OR(AZ$7=$V997,AY997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W997,$W997=\"\"),OR(BA$7=$V997,AZ997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W997,$W997=\"\"),OR(BB$7=$V997,BA997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W997,$W997=\"\"),OR(BC$7=$V997,BB997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W997,$W997=\"\"),OR(BD$7=$V997,BC997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W997,$W997=\"\"),OR(BE$7=$V997,BD997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W997,$W997=\"\"),OR(BF$7=$V997,BE997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W997,$W997=\"\"),OR(BG$7=$V997,BF997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W997,$W997=\"\"),OR(BH$7=$V997,BG997<>\" \")),$S997*$J997*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[991,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A998,1)),\"\",INDEX(Database[Project Name],A998,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A998,1)),\"\",INDEX(Database[Watershed],$A998,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A998,1)),\"\",INDEX(Database[BMP Type],$A998,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A998,1)),\"\",INDEX(Database[BMP Sub-type],$A998,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A998,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A998,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A998,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A998,1))","v":""},{"$f":"IF(H998=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G998,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H998=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G998,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H998=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G998,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A998,1)),\"\",INDEX(Database[BMP Size],$A998,1))","v":""},{"$f":"IF(B998=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G998,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A998,1)),\"\",INDEX(Database[Service Level],$A998,1))","v":""},{"$f":"IF(B998=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G998,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B998=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G998,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A998,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A998,1))","v":""},{"$f":"IF(B998=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G998,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A998,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A998,1))","v":""},"",{"$f":"IF(B998=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G998,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A998,1)),\"\",INDEX(Database[Comments (text)],$A998,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A998,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A998,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A998,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A998,1))","v":""},{"$f":"IF($X$7=$V998,$S$8*J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W998,$W998=\"\"),OR(Y$7=$V998,X998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W998,$W998=\"\"),OR(Z$7=$V998,Y998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W998,$W998=\"\"),OR(AA$7=$V998,Z998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W998,$W998=\"\"),OR(AB$7=$V998,AA998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W998,$W998=\"\"),OR(AC$7=$V998,AB998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W998,$W998=\"\"),OR(AD$7=$V998,AC998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W998,$W998=\"\"),OR(AE$7=$V998,AD998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W998,$W998=\"\"),OR(AF$7=$V998,AE998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W998,$W998=\"\"),OR(AG$7=$V998,AF998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W998,$W998=\"\"),OR(AH$7=$V998,AG998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W998,$W998=\"\"),OR(AI$7=$V998,AH998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W998,$W998=\"\"),OR(AJ$7=$V998,AI998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W998,$W998=\"\"),OR(AK$7=$V998,AJ998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W998,$W998=\"\"),OR(AL$7=$V998,AK998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W998,$W998=\"\"),OR(AM$7=$V998,AL998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W998,$W998=\"\"),OR(AN$7=$V998,AM998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W998,$W998=\"\"),OR(AO$7=$V998,AN998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W998,$W998=\"\"),OR(AP$7=$V998,AO998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W998,$W998=\"\"),OR(AQ$7=$V998,AP998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W998,$W998=\"\"),OR(AR$7=$V998,AQ998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W998,$W998=\"\"),OR(AS$7=$V998,AR998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W998,$W998=\"\"),OR(AT$7=$V998,AS998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W998,$W998=\"\"),OR(AU$7=$V998,AT998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W998,$W998=\"\"),OR(AV$7=$V998,AU998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W998,$W998=\"\"),OR(AW$7=$V998,AV998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W998,$W998=\"\"),OR(AX$7=$V998,AW998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W998,$W998=\"\"),OR(AY$7=$V998,AX998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W998,$W998=\"\"),OR(AZ$7=$V998,AY998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W998,$W998=\"\"),OR(BA$7=$V998,AZ998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W998,$W998=\"\"),OR(BB$7=$V998,BA998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W998,$W998=\"\"),OR(BC$7=$V998,BB998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W998,$W998=\"\"),OR(BD$7=$V998,BC998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W998,$W998=\"\"),OR(BE$7=$V998,BD998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W998,$W998=\"\"),OR(BF$7=$V998,BE998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W998,$W998=\"\"),OR(BG$7=$V998,BF998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W998,$W998=\"\"),OR(BH$7=$V998,BG998<>\" \")),$S998*$J998*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[992,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A999,1)),\"\",INDEX(Database[Project Name],A999,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A999,1)),\"\",INDEX(Database[Watershed],$A999,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A999,1)),\"\",INDEX(Database[BMP Type],$A999,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A999,1)),\"\",INDEX(Database[BMP Sub-type],$A999,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A999,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A999,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A999,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A999,1))","v":""},{"$f":"IF(H999=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G999,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H999=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G999,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H999=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G999,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A999,1)),\"\",INDEX(Database[BMP Size],$A999,1))","v":""},{"$f":"IF(B999=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G999,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A999,1)),\"\",INDEX(Database[Service Level],$A999,1))","v":""},{"$f":"IF(B999=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G999,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B999=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G999,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A999,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A999,1))","v":""},{"$f":"IF(B999=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G999,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A999,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A999,1))","v":""},"",{"$f":"IF(B999=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G999,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A999,1)),\"\",INDEX(Database[Comments (text)],$A999,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A999,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A999,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A999,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A999,1))","v":""},{"$f":"IF($X$7=$V999,$S$8*J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W999,$W999=\"\"),OR(Y$7=$V999,X999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W999,$W999=\"\"),OR(Z$7=$V999,Y999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W999,$W999=\"\"),OR(AA$7=$V999,Z999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W999,$W999=\"\"),OR(AB$7=$V999,AA999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W999,$W999=\"\"),OR(AC$7=$V999,AB999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W999,$W999=\"\"),OR(AD$7=$V999,AC999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W999,$W999=\"\"),OR(AE$7=$V999,AD999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W999,$W999=\"\"),OR(AF$7=$V999,AE999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W999,$W999=\"\"),OR(AG$7=$V999,AF999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W999,$W999=\"\"),OR(AH$7=$V999,AG999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W999,$W999=\"\"),OR(AI$7=$V999,AH999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W999,$W999=\"\"),OR(AJ$7=$V999,AI999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W999,$W999=\"\"),OR(AK$7=$V999,AJ999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W999,$W999=\"\"),OR(AL$7=$V999,AK999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W999,$W999=\"\"),OR(AM$7=$V999,AL999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W999,$W999=\"\"),OR(AN$7=$V999,AM999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W999,$W999=\"\"),OR(AO$7=$V999,AN999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W999,$W999=\"\"),OR(AP$7=$V999,AO999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W999,$W999=\"\"),OR(AQ$7=$V999,AP999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W999,$W999=\"\"),OR(AR$7=$V999,AQ999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W999,$W999=\"\"),OR(AS$7=$V999,AR999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W999,$W999=\"\"),OR(AT$7=$V999,AS999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W999,$W999=\"\"),OR(AU$7=$V999,AT999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W999,$W999=\"\"),OR(AV$7=$V999,AU999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W999,$W999=\"\"),OR(AW$7=$V999,AV999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W999,$W999=\"\"),OR(AX$7=$V999,AW999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W999,$W999=\"\"),OR(AY$7=$V999,AX999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W999,$W999=\"\"),OR(AZ$7=$V999,AY999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W999,$W999=\"\"),OR(BA$7=$V999,AZ999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W999,$W999=\"\"),OR(BB$7=$V999,BA999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W999,$W999=\"\"),OR(BC$7=$V999,BB999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W999,$W999=\"\"),OR(BD$7=$V999,BC999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W999,$W999=\"\"),OR(BE$7=$V999,BD999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W999,$W999=\"\"),OR(BF$7=$V999,BE999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W999,$W999=\"\"),OR(BG$7=$V999,BF999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W999,$W999=\"\"),OR(BH$7=$V999,BG999<>\" \")),$S999*$J999*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[993,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A1000,1)),\"\",INDEX(Database[Project Name],A1000,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A1000,1)),\"\",INDEX(Database[Watershed],$A1000,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A1000,1)),\"\",INDEX(Database[BMP Type],$A1000,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A1000,1)),\"\",INDEX(Database[BMP Sub-type],$A1000,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A1000,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A1000,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A1000,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A1000,1))","v":""},{"$f":"IF(H1000=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G1000,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H1000=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G1000,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H1000=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G1000,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A1000,1)),\"\",INDEX(Database[BMP Size],$A1000,1))","v":""},{"$f":"IF(B1000=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G1000,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A1000,1)),\"\",INDEX(Database[Service Level],$A1000,1))","v":""},{"$f":"IF(B1000=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G1000,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B1000=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G1000,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A1000,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A1000,1))","v":""},{"$f":"IF(B1000=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G1000,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A1000,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A1000,1))","v":""},"",{"$f":"IF(B1000=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G1000,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A1000,1)),\"\",INDEX(Database[Comments (text)],$A1000,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A1000,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A1000,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A1000,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A1000,1))","v":""},{"$f":"IF($X$7=$V1000,$S$8*J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W1000,$W1000=\"\"),OR(Y$7=$V1000,X1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W1000,$W1000=\"\"),OR(Z$7=$V1000,Y1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W1000,$W1000=\"\"),OR(AA$7=$V1000,Z1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W1000,$W1000=\"\"),OR(AB$7=$V1000,AA1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W1000,$W1000=\"\"),OR(AC$7=$V1000,AB1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W1000,$W1000=\"\"),OR(AD$7=$V1000,AC1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W1000,$W1000=\"\"),OR(AE$7=$V1000,AD1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W1000,$W1000=\"\"),OR(AF$7=$V1000,AE1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W1000,$W1000=\"\"),OR(AG$7=$V1000,AF1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W1000,$W1000=\"\"),OR(AH$7=$V1000,AG1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W1000,$W1000=\"\"),OR(AI$7=$V1000,AH1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W1000,$W1000=\"\"),OR(AJ$7=$V1000,AI1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W1000,$W1000=\"\"),OR(AK$7=$V1000,AJ1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W1000,$W1000=\"\"),OR(AL$7=$V1000,AK1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W1000,$W1000=\"\"),OR(AM$7=$V1000,AL1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W1000,$W1000=\"\"),OR(AN$7=$V1000,AM1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W1000,$W1000=\"\"),OR(AO$7=$V1000,AN1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W1000,$W1000=\"\"),OR(AP$7=$V1000,AO1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W1000,$W1000=\"\"),OR(AQ$7=$V1000,AP1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W1000,$W1000=\"\"),OR(AR$7=$V1000,AQ1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W1000,$W1000=\"\"),OR(AS$7=$V1000,AR1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W1000,$W1000=\"\"),OR(AT$7=$V1000,AS1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W1000,$W1000=\"\"),OR(AU$7=$V1000,AT1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W1000,$W1000=\"\"),OR(AV$7=$V1000,AU1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W1000,$W1000=\"\"),OR(AW$7=$V1000,AV1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W1000,$W1000=\"\"),OR(AX$7=$V1000,AW1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W1000,$W1000=\"\"),OR(AY$7=$V1000,AX1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W1000,$W1000=\"\"),OR(AZ$7=$V1000,AY1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W1000,$W1000=\"\"),OR(BA$7=$V1000,AZ1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W1000,$W1000=\"\"),OR(BB$7=$V1000,BA1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W1000,$W1000=\"\"),OR(BC$7=$V1000,BB1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W1000,$W1000=\"\"),OR(BD$7=$V1000,BC1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W1000,$W1000=\"\"),OR(BE$7=$V1000,BD1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W1000,$W1000=\"\"),OR(BF$7=$V1000,BE1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W1000,$W1000=\"\"),OR(BG$7=$V1000,BF1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W1000,$W1000=\"\"),OR(BH$7=$V1000,BG1000<>\" \")),$S1000*$J1000*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[994,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A1001,1)),\"\",INDEX(Database[Project Name],A1001,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A1001,1)),\"\",INDEX(Database[Watershed],$A1001,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A1001,1)),\"\",INDEX(Database[BMP Type],$A1001,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A1001,1)),\"\",INDEX(Database[BMP Sub-type],$A1001,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A1001,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A1001,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A1001,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A1001,1))","v":""},{"$f":"IF(H1001=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G1001,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H1001=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G1001,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H1001=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G1001,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A1001,1)),\"\",INDEX(Database[BMP Size],$A1001,1))","v":""},{"$f":"IF(B1001=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G1001,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A1001,1)),\"\",INDEX(Database[Service Level],$A1001,1))","v":""},{"$f":"IF(B1001=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G1001,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B1001=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G1001,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A1001,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A1001,1))","v":""},{"$f":"IF(B1001=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G1001,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A1001,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A1001,1))","v":""},"",{"$f":"IF(B1001=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G1001,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A1001,1)),\"\",INDEX(Database[Comments (text)],$A1001,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A1001,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A1001,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A1001,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A1001,1))","v":""},{"$f":"IF($X$7=$V1001,$S$8*J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W1001,$W1001=\"\"),OR(Y$7=$V1001,X1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W1001,$W1001=\"\"),OR(Z$7=$V1001,Y1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W1001,$W1001=\"\"),OR(AA$7=$V1001,Z1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W1001,$W1001=\"\"),OR(AB$7=$V1001,AA1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W1001,$W1001=\"\"),OR(AC$7=$V1001,AB1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W1001,$W1001=\"\"),OR(AD$7=$V1001,AC1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W1001,$W1001=\"\"),OR(AE$7=$V1001,AD1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W1001,$W1001=\"\"),OR(AF$7=$V1001,AE1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W1001,$W1001=\"\"),OR(AG$7=$V1001,AF1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W1001,$W1001=\"\"),OR(AH$7=$V1001,AG1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W1001,$W1001=\"\"),OR(AI$7=$V1001,AH1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W1001,$W1001=\"\"),OR(AJ$7=$V1001,AI1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W1001,$W1001=\"\"),OR(AK$7=$V1001,AJ1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W1001,$W1001=\"\"),OR(AL$7=$V1001,AK1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W1001,$W1001=\"\"),OR(AM$7=$V1001,AL1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W1001,$W1001=\"\"),OR(AN$7=$V1001,AM1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W1001,$W1001=\"\"),OR(AO$7=$V1001,AN1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W1001,$W1001=\"\"),OR(AP$7=$V1001,AO1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W1001,$W1001=\"\"),OR(AQ$7=$V1001,AP1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W1001,$W1001=\"\"),OR(AR$7=$V1001,AQ1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W1001,$W1001=\"\"),OR(AS$7=$V1001,AR1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W1001,$W1001=\"\"),OR(AT$7=$V1001,AS1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W1001,$W1001=\"\"),OR(AU$7=$V1001,AT1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W1001,$W1001=\"\"),OR(AV$7=$V1001,AU1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W1001,$W1001=\"\"),OR(AW$7=$V1001,AV1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W1001,$W1001=\"\"),OR(AX$7=$V1001,AW1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W1001,$W1001=\"\"),OR(AY$7=$V1001,AX1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W1001,$W1001=\"\"),OR(AZ$7=$V1001,AY1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W1001,$W1001=\"\"),OR(BA$7=$V1001,AZ1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W1001,$W1001=\"\"),OR(BB$7=$V1001,BA1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W1001,$W1001=\"\"),OR(BC$7=$V1001,BB1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W1001,$W1001=\"\"),OR(BD$7=$V1001,BC1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W1001,$W1001=\"\"),OR(BE$7=$V1001,BD1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W1001,$W1001=\"\"),OR(BF$7=$V1001,BE1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W1001,$W1001=\"\"),OR(BG$7=$V1001,BF1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W1001,$W1001=\"\"),OR(BH$7=$V1001,BG1001<>\" \")),$S1001*$J1001*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[995,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A1002,1)),\"\",INDEX(Database[Project Name],A1002,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A1002,1)),\"\",INDEX(Database[Watershed],$A1002,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A1002,1)),\"\",INDEX(Database[BMP Type],$A1002,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A1002,1)),\"\",INDEX(Database[BMP Sub-type],$A1002,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A1002,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A1002,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A1002,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A1002,1))","v":""},{"$f":"IF(H1002=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G1002,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H1002=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G1002,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H1002=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G1002,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A1002,1)),\"\",INDEX(Database[BMP Size],$A1002,1))","v":""},{"$f":"IF(B1002=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G1002,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A1002,1)),\"\",INDEX(Database[Service Level],$A1002,1))","v":""},{"$f":"IF(B1002=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G1002,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B1002=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G1002,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A1002,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A1002,1))","v":""},{"$f":"IF(B1002=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G1002,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A1002,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A1002,1))","v":""},"",{"$f":"IF(B1002=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G1002,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A1002,1)),\"\",INDEX(Database[Comments (text)],$A1002,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A1002,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A1002,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A1002,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A1002,1))","v":""},{"$f":"IF($X$7=$V1002,$S$8*J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W1002,$W1002=\"\"),OR(Y$7=$V1002,X1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W1002,$W1002=\"\"),OR(Z$7=$V1002,Y1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W1002,$W1002=\"\"),OR(AA$7=$V1002,Z1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W1002,$W1002=\"\"),OR(AB$7=$V1002,AA1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W1002,$W1002=\"\"),OR(AC$7=$V1002,AB1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W1002,$W1002=\"\"),OR(AD$7=$V1002,AC1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W1002,$W1002=\"\"),OR(AE$7=$V1002,AD1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W1002,$W1002=\"\"),OR(AF$7=$V1002,AE1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W1002,$W1002=\"\"),OR(AG$7=$V1002,AF1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W1002,$W1002=\"\"),OR(AH$7=$V1002,AG1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W1002,$W1002=\"\"),OR(AI$7=$V1002,AH1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W1002,$W1002=\"\"),OR(AJ$7=$V1002,AI1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W1002,$W1002=\"\"),OR(AK$7=$V1002,AJ1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W1002,$W1002=\"\"),OR(AL$7=$V1002,AK1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W1002,$W1002=\"\"),OR(AM$7=$V1002,AL1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W1002,$W1002=\"\"),OR(AN$7=$V1002,AM1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W1002,$W1002=\"\"),OR(AO$7=$V1002,AN1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W1002,$W1002=\"\"),OR(AP$7=$V1002,AO1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W1002,$W1002=\"\"),OR(AQ$7=$V1002,AP1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W1002,$W1002=\"\"),OR(AR$7=$V1002,AQ1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W1002,$W1002=\"\"),OR(AS$7=$V1002,AR1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W1002,$W1002=\"\"),OR(AT$7=$V1002,AS1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W1002,$W1002=\"\"),OR(AU$7=$V1002,AT1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W1002,$W1002=\"\"),OR(AV$7=$V1002,AU1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W1002,$W1002=\"\"),OR(AW$7=$V1002,AV1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W1002,$W1002=\"\"),OR(AX$7=$V1002,AW1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W1002,$W1002=\"\"),OR(AY$7=$V1002,AX1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W1002,$W1002=\"\"),OR(AZ$7=$V1002,AY1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W1002,$W1002=\"\"),OR(BA$7=$V1002,AZ1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W1002,$W1002=\"\"),OR(BB$7=$V1002,BA1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W1002,$W1002=\"\"),OR(BC$7=$V1002,BB1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W1002,$W1002=\"\"),OR(BD$7=$V1002,BC1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W1002,$W1002=\"\"),OR(BE$7=$V1002,BD1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W1002,$W1002=\"\"),OR(BF$7=$V1002,BE1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W1002,$W1002=\"\"),OR(BG$7=$V1002,BF1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W1002,$W1002=\"\"),OR(BH$7=$V1002,BG1002<>\" \")),$S1002*$J1002*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[996,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A1003,1)),\"\",INDEX(Database[Project Name],A1003,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A1003,1)),\"\",INDEX(Database[Watershed],$A1003,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A1003,1)),\"\",INDEX(Database[BMP Type],$A1003,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A1003,1)),\"\",INDEX(Database[BMP Sub-type],$A1003,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A1003,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A1003,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A1003,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A1003,1))","v":""},{"$f":"IF(H1003=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G1003,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H1003=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G1003,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H1003=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G1003,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A1003,1)),\"\",INDEX(Database[BMP Size],$A1003,1))","v":""},{"$f":"IF(B1003=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G1003,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A1003,1)),\"\",INDEX(Database[Service Level],$A1003,1))","v":""},{"$f":"IF(B1003=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G1003,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B1003=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G1003,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A1003,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A1003,1))","v":""},{"$f":"IF(B1003=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G1003,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A1003,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A1003,1))","v":""},"",{"$f":"IF(B1003=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G1003,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A1003,1)),\"\",INDEX(Database[Comments (text)],$A1003,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A1003,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A1003,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A1003,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A1003,1))","v":""},{"$f":"IF($X$7=$V1003,$S$8*J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W1003,$W1003=\"\"),OR(Y$7=$V1003,X1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W1003,$W1003=\"\"),OR(Z$7=$V1003,Y1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W1003,$W1003=\"\"),OR(AA$7=$V1003,Z1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W1003,$W1003=\"\"),OR(AB$7=$V1003,AA1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W1003,$W1003=\"\"),OR(AC$7=$V1003,AB1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W1003,$W1003=\"\"),OR(AD$7=$V1003,AC1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W1003,$W1003=\"\"),OR(AE$7=$V1003,AD1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W1003,$W1003=\"\"),OR(AF$7=$V1003,AE1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W1003,$W1003=\"\"),OR(AG$7=$V1003,AF1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W1003,$W1003=\"\"),OR(AH$7=$V1003,AG1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W1003,$W1003=\"\"),OR(AI$7=$V1003,AH1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W1003,$W1003=\"\"),OR(AJ$7=$V1003,AI1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W1003,$W1003=\"\"),OR(AK$7=$V1003,AJ1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W1003,$W1003=\"\"),OR(AL$7=$V1003,AK1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W1003,$W1003=\"\"),OR(AM$7=$V1003,AL1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W1003,$W1003=\"\"),OR(AN$7=$V1003,AM1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W1003,$W1003=\"\"),OR(AO$7=$V1003,AN1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W1003,$W1003=\"\"),OR(AP$7=$V1003,AO1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W1003,$W1003=\"\"),OR(AQ$7=$V1003,AP1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W1003,$W1003=\"\"),OR(AR$7=$V1003,AQ1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W1003,$W1003=\"\"),OR(AS$7=$V1003,AR1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W1003,$W1003=\"\"),OR(AT$7=$V1003,AS1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W1003,$W1003=\"\"),OR(AU$7=$V1003,AT1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W1003,$W1003=\"\"),OR(AV$7=$V1003,AU1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W1003,$W1003=\"\"),OR(AW$7=$V1003,AV1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W1003,$W1003=\"\"),OR(AX$7=$V1003,AW1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W1003,$W1003=\"\"),OR(AY$7=$V1003,AX1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W1003,$W1003=\"\"),OR(AZ$7=$V1003,AY1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W1003,$W1003=\"\"),OR(BA$7=$V1003,AZ1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W1003,$W1003=\"\"),OR(BB$7=$V1003,BA1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W1003,$W1003=\"\"),OR(BC$7=$V1003,BB1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W1003,$W1003=\"\"),OR(BD$7=$V1003,BC1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W1003,$W1003=\"\"),OR(BE$7=$V1003,BD1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W1003,$W1003=\"\"),OR(BF$7=$V1003,BE1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W1003,$W1003=\"\"),OR(BG$7=$V1003,BF1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W1003,$W1003=\"\"),OR(BH$7=$V1003,BG1003<>\" \")),$S1003*$J1003*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[997,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A1004,1)),\"\",INDEX(Database[Project Name],A1004,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A1004,1)),\"\",INDEX(Database[Watershed],$A1004,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A1004,1)),\"\",INDEX(Database[BMP Type],$A1004,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A1004,1)),\"\",INDEX(Database[BMP Sub-type],$A1004,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A1004,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A1004,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A1004,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A1004,1))","v":""},{"$f":"IF(H1004=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G1004,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H1004=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G1004,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H1004=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G1004,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A1004,1)),\"\",INDEX(Database[BMP Size],$A1004,1))","v":""},{"$f":"IF(B1004=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G1004,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A1004,1)),\"\",INDEX(Database[Service Level],$A1004,1))","v":""},{"$f":"IF(B1004=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G1004,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B1004=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G1004,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A1004,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A1004,1))","v":""},{"$f":"IF(B1004=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G1004,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A1004,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A1004,1))","v":""},"",{"$f":"IF(B1004=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G1004,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A1004,1)),\"\",INDEX(Database[Comments (text)],$A1004,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A1004,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A1004,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A1004,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A1004,1))","v":""},{"$f":"IF($X$7=$V1004,$S$8*J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W1004,$W1004=\"\"),OR(Y$7=$V1004,X1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W1004,$W1004=\"\"),OR(Z$7=$V1004,Y1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W1004,$W1004=\"\"),OR(AA$7=$V1004,Z1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W1004,$W1004=\"\"),OR(AB$7=$V1004,AA1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W1004,$W1004=\"\"),OR(AC$7=$V1004,AB1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W1004,$W1004=\"\"),OR(AD$7=$V1004,AC1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W1004,$W1004=\"\"),OR(AE$7=$V1004,AD1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W1004,$W1004=\"\"),OR(AF$7=$V1004,AE1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W1004,$W1004=\"\"),OR(AG$7=$V1004,AF1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W1004,$W1004=\"\"),OR(AH$7=$V1004,AG1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W1004,$W1004=\"\"),OR(AI$7=$V1004,AH1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W1004,$W1004=\"\"),OR(AJ$7=$V1004,AI1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W1004,$W1004=\"\"),OR(AK$7=$V1004,AJ1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W1004,$W1004=\"\"),OR(AL$7=$V1004,AK1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W1004,$W1004=\"\"),OR(AM$7=$V1004,AL1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W1004,$W1004=\"\"),OR(AN$7=$V1004,AM1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W1004,$W1004=\"\"),OR(AO$7=$V1004,AN1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W1004,$W1004=\"\"),OR(AP$7=$V1004,AO1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W1004,$W1004=\"\"),OR(AQ$7=$V1004,AP1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W1004,$W1004=\"\"),OR(AR$7=$V1004,AQ1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W1004,$W1004=\"\"),OR(AS$7=$V1004,AR1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W1004,$W1004=\"\"),OR(AT$7=$V1004,AS1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W1004,$W1004=\"\"),OR(AU$7=$V1004,AT1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W1004,$W1004=\"\"),OR(AV$7=$V1004,AU1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W1004,$W1004=\"\"),OR(AW$7=$V1004,AV1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W1004,$W1004=\"\"),OR(AX$7=$V1004,AW1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W1004,$W1004=\"\"),OR(AY$7=$V1004,AX1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W1004,$W1004=\"\"),OR(AZ$7=$V1004,AY1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W1004,$W1004=\"\"),OR(BA$7=$V1004,AZ1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W1004,$W1004=\"\"),OR(BB$7=$V1004,BA1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W1004,$W1004=\"\"),OR(BC$7=$V1004,BB1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W1004,$W1004=\"\"),OR(BD$7=$V1004,BC1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W1004,$W1004=\"\"),OR(BE$7=$V1004,BD1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W1004,$W1004=\"\"),OR(BF$7=$V1004,BE1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W1004,$W1004=\"\"),OR(BG$7=$V1004,BF1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W1004,$W1004=\"\"),OR(BH$7=$V1004,BG1004<>\" \")),$S1004*$J1004*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[998,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A1005,1)),\"\",INDEX(Database[Project Name],A1005,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A1005,1)),\"\",INDEX(Database[Watershed],$A1005,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A1005,1)),\"\",INDEX(Database[BMP Type],$A1005,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A1005,1)),\"\",INDEX(Database[BMP Sub-type],$A1005,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A1005,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A1005,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A1005,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A1005,1))","v":""},{"$f":"IF(H1005=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G1005,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H1005=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G1005,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H1005=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G1005,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A1005,1)),\"\",INDEX(Database[BMP Size],$A1005,1))","v":""},{"$f":"IF(B1005=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G1005,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A1005,1)),\"\",INDEX(Database[Service Level],$A1005,1))","v":""},{"$f":"IF(B1005=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G1005,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B1005=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G1005,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A1005,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A1005,1))","v":""},{"$f":"IF(B1005=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G1005,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A1005,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A1005,1))","v":""},"",{"$f":"IF(B1005=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G1005,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A1005,1)),\"\",INDEX(Database[Comments (text)],$A1005,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A1005,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A1005,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A1005,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A1005,1))","v":""},{"$f":"IF($X$7=$V1005,$S$8*J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W1005,$W1005=\"\"),OR(Y$7=$V1005,X1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W1005,$W1005=\"\"),OR(Z$7=$V1005,Y1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W1005,$W1005=\"\"),OR(AA$7=$V1005,Z1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W1005,$W1005=\"\"),OR(AB$7=$V1005,AA1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W1005,$W1005=\"\"),OR(AC$7=$V1005,AB1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W1005,$W1005=\"\"),OR(AD$7=$V1005,AC1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W1005,$W1005=\"\"),OR(AE$7=$V1005,AD1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W1005,$W1005=\"\"),OR(AF$7=$V1005,AE1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W1005,$W1005=\"\"),OR(AG$7=$V1005,AF1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W1005,$W1005=\"\"),OR(AH$7=$V1005,AG1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W1005,$W1005=\"\"),OR(AI$7=$V1005,AH1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W1005,$W1005=\"\"),OR(AJ$7=$V1005,AI1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W1005,$W1005=\"\"),OR(AK$7=$V1005,AJ1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W1005,$W1005=\"\"),OR(AL$7=$V1005,AK1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W1005,$W1005=\"\"),OR(AM$7=$V1005,AL1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W1005,$W1005=\"\"),OR(AN$7=$V1005,AM1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W1005,$W1005=\"\"),OR(AO$7=$V1005,AN1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W1005,$W1005=\"\"),OR(AP$7=$V1005,AO1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W1005,$W1005=\"\"),OR(AQ$7=$V1005,AP1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W1005,$W1005=\"\"),OR(AR$7=$V1005,AQ1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W1005,$W1005=\"\"),OR(AS$7=$V1005,AR1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W1005,$W1005=\"\"),OR(AT$7=$V1005,AS1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W1005,$W1005=\"\"),OR(AU$7=$V1005,AT1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W1005,$W1005=\"\"),OR(AV$7=$V1005,AU1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W1005,$W1005=\"\"),OR(AW$7=$V1005,AV1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W1005,$W1005=\"\"),OR(AX$7=$V1005,AW1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W1005,$W1005=\"\"),OR(AY$7=$V1005,AX1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W1005,$W1005=\"\"),OR(AZ$7=$V1005,AY1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W1005,$W1005=\"\"),OR(BA$7=$V1005,AZ1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W1005,$W1005=\"\"),OR(BB$7=$V1005,BA1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W1005,$W1005=\"\"),OR(BC$7=$V1005,BB1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W1005,$W1005=\"\"),OR(BD$7=$V1005,BC1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W1005,$W1005=\"\"),OR(BE$7=$V1005,BD1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W1005,$W1005=\"\"),OR(BF$7=$V1005,BE1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W1005,$W1005=\"\"),OR(BG$7=$V1005,BF1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W1005,$W1005=\"\"),OR(BH$7=$V1005,BG1005<>\" \")),$S1005*$J1005*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[999,{"$f":"IF(ISBLANK(INDEX(Database[Project Name],A1006,1)),\"\",INDEX(Database[Project Name],A1006,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Watershed],$A1006,1)),\"\",INDEX(Database[Watershed],$A1006,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Type],$A1006,1)),\"\",INDEX(Database[BMP Type],$A1006,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-type],$A1006,1)),\"\",INDEX(Database[BMP Sub-type],$A1006,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Sub-sub-type],$A1006,1)),\"\",INDEX(Database[BMP Sub-sub-type],$A1006,1))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Spatial Distribution of BMP],$A1006,1)),\"\",INDEX(Database[Spatial Distribution of BMP],$A1006,1))","v":""},{"$f":"IF(H1006=\"Typical\",INDEX('5_Cost Assumptions'!$Y$7:$Y$230,MATCH('7_Model'!G1006,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H1006=\"Concentrated\",INDEX('5_Cost Assumptions'!$AA$7:$AA$230,MATCH('7_Model'!G1006,'5_Cost Assumptions'!$D$7:$D$230,0)),IF(H1006=\"Dispersed\",INDEX('5_Cost Assumptions'!$Z$7:$Z$230,MATCH('7_Model'!G1006,'5_Cost Assumptions'!$D$7:$D$230,0)),\"\")))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[BMP Size],$A1006,1)),\"\",INDEX(Database[BMP Size],$A1006,1))","v":""},{"$f":"IF(B1006=\"\",\"\",INDEX('5_Cost Assumptions'!$E$7:$E$230,MATCH(G1006,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Service Level],$A1006,1)),\"\",INDEX(Database[Service Level],$A1006,1))","v":""},{"$f":"IF(B1006=\"\",\"\",INDEX('5_Cost Assumptions'!$I$7:$I$230,MATCH(G1006,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(B1006=\"\",\"\",INDEX('5_Cost Assumptions'!$J$7:$J$230,MATCH(G1006,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A1006,1)),\"\",INDEX(Database[Proportion of BMP cost for which SFPUC has O&M Responsibility (% of cost)],$A1006,1))","v":""},{"$f":"IF(B1006=\"\",\"\",INDEX('5_Cost Assumptions'!$W$7:$W$230,MATCH(G1006,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},"",{"$f":"IF(ISBLANK(INDEX(Database[Cost Adjustment Factor (%)],$A1006,1)),\"\",INDEX(Database[Cost Adjustment Factor (%)],$A1006,1))","v":""},"",{"$f":"IF(B1006=\"\",\"\",INDEX('5_Cost Assumptions'!$K$7:$K$230,MATCH(G1006,'5_Cost Assumptions'!$D$7:$D$230,0)))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[Comments (text)],$A1006,1)),\"\",INDEX(Database[Comments (text)],$A1006,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A1006,1)),\"\",INDEX(Database[SFPUC Maintenance Start Date (YYYY)],$A1006,1))","v":""},{"$f":"IF(ISBLANK(INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A1006,1)),\"\",INDEX(Database[SFPUC Maintenance End Date (YYYY) - can be left blank if maintenance is ongoing],$A1006,1))","v":""},{"$f":"IF($X$7=$V1006,$S$8*J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!$X$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Y$7<=$W1006,$W1006=\"\"),OR(Y$7=$V1006,X1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Y$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(Z$7<=$W1006,$W1006=\"\"),OR(Z$7=$V1006,Y1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!Z$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AA$7<=$W1006,$W1006=\"\"),OR(AA$7=$V1006,Z1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AB$7<=$W1006,$W1006=\"\"),OR(AB$7=$V1006,AA1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AC$7<=$W1006,$W1006=\"\"),OR(AC$7=$V1006,AB1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AD$7<=$W1006,$W1006=\"\"),OR(AD$7=$V1006,AC1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AE$7<=$W1006,$W1006=\"\"),OR(AE$7=$V1006,AD1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AF$7<=$W1006,$W1006=\"\"),OR(AF$7=$V1006,AE1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AG$7<=$W1006,$W1006=\"\"),OR(AG$7=$V1006,AF1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AH$7<=$W1006,$W1006=\"\"),OR(AH$7=$V1006,AG1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AH$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AI$7<=$W1006,$W1006=\"\"),OR(AI$7=$V1006,AH1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AI$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AJ$7<=$W1006,$W1006=\"\"),OR(AJ$7=$V1006,AI1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AJ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AK$7<=$W1006,$W1006=\"\"),OR(AK$7=$V1006,AJ1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AK$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AL$7<=$W1006,$W1006=\"\"),OR(AL$7=$V1006,AK1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AL$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AM$7<=$W1006,$W1006=\"\"),OR(AM$7=$V1006,AL1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AM$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AN$7<=$W1006,$W1006=\"\"),OR(AN$7=$V1006,AM1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AN$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AO$7<=$W1006,$W1006=\"\"),OR(AO$7=$V1006,AN1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AO$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AP$7<=$W1006,$W1006=\"\"),OR(AP$7=$V1006,AO1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AP$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AQ$7<=$W1006,$W1006=\"\"),OR(AQ$7=$V1006,AP1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AQ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AR$7<=$W1006,$W1006=\"\"),OR(AR$7=$V1006,AQ1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AR$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AS$7<=$W1006,$W1006=\"\"),OR(AS$7=$V1006,AR1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AS$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AT$7<=$W1006,$W1006=\"\"),OR(AT$7=$V1006,AS1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AT$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AU$7<=$W1006,$W1006=\"\"),OR(AU$7=$V1006,AT1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AU$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AV$7<=$W1006,$W1006=\"\"),OR(AV$7=$V1006,AU1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AV$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AW$7<=$W1006,$W1006=\"\"),OR(AW$7=$V1006,AV1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AW$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AX$7<=$W1006,$W1006=\"\"),OR(AX$7=$V1006,AW1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AX$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AY$7<=$W1006,$W1006=\"\"),OR(AY$7=$V1006,AX1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AY$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(AZ$7<=$W1006,$W1006=\"\"),OR(AZ$7=$V1006,AY1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!AZ$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BA$7<=$W1006,$W1006=\"\"),OR(BA$7=$V1006,AZ1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BA$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BB$7<=$W1006,$W1006=\"\"),OR(BB$7=$V1006,BA1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BB$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BC$7<=$W1006,$W1006=\"\"),OR(BC$7=$V1006,BB1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BC$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BD$7<=$W1006,$W1006=\"\"),OR(BD$7=$V1006,BC1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BD$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BE$7<=$W1006,$W1006=\"\"),OR(BE$7=$V1006,BD1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BE$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BF$7<=$W1006,$W1006=\"\"),OR(BF$7=$V1006,BE1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BF$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BG$7<=$W1006,$W1006=\"\"),OR(BG$7=$V1006,BF1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BG$6,6,2),\" \")","v":" "},{"$f":"IF(AND(OR(BH$7<=$W1006,$W1006=\"\"),OR(BH$7=$V1006,BG1006<>\" \")),$S1006*$J1006*(1+'6_Other Assumptions'!$B$9)^MID('7_Model'!BH$6,6,2),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"Model calculation ends here.  The model can accommodate up to 999 individual BMPs in any combination of projects."]
[]
[]
[null,"Notes/Instructions"]
[null,"GREY calls are inputs pulled from the Project Input tab"]
[null,"WHITE cells are inputs pulled from the assumptions tabs (5_Cost Assumptions or 6_Other Assumptions)"]

{"sheet":"8_Output","index":10,"n_rows":1070,"n_cols":42,"rows_kept":1070,"cut":false,"hidden":false,"merged":[]}
["Model Outputs - Budget & Labor Requirements for Projects, Watersheds, and BMPS"]
["All information below this line provides the references for the VBA code functions in the Summary Output tabs. The information and layout should not be modified. It is displayed for information only. "]
[]
[]
[null,null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36"]
["Summary Budget & Labor Requirements, All Projects","NPV",{"$f":"'7_Model'!X7","v":2014},{"$f":"'7_Model'!Y7","v":2015},{"$f":"'7_Model'!Z7","v":2016},{"$f":"'7_Model'!AA7","v":2017},{"$f":"'7_Model'!AB7","v":2018},{"$f":"'7_Model'!AC7","v":2019},{"$f":"'7_Model'!AD7","v":2020},{"$f":"'7_Model'!AE7","v":2021},{"$f":"'7_Model'!AF7","v":2022},{"$f":"'7_Model'!AG7","v":2023},{"$f":"'7_Model'!AH7","v":2024},{"$f":"'7_Model'!AI7","v":2025},{"$f":"'7_Model'!AJ7","v":2026},{"$f":"'7_Model'!AK7","v":2027},{"$f":"'7_Model'!AL7","v":2028},{"$f":"'7_Model'!AM7","v":2029},{"$f":"'7_Model'!AN7","v":2030},{"$f":"'7_Model'!AO7","v":2031},{"$f":"'7_Model'!AP7","v":2032},{"$f":"'7_Model'!AQ7","v":2033},{"$f":"'7_Model'!AR7","v":2034},{"$f":"'7_Model'!AS7","v":2035},{"$f":"'7_Model'!AT7","v":2036},{"$f":"'7_Model'!AU7","v":2037},{"$f":"'7_Model'!AV7","v":2038},{"$f":"'7_Model'!AW7","v":2039},{"$f":"'7_Model'!AX7","v":2040},{"$f":"'7_Model'!AY7","v":2041},{"$f":"'7_Model'!AZ7","v":2042},{"$f":"'7_Model'!BA7","v":2043},{"$f":"'7_Model'!BB7","v":2044},{"$f":"'7_Model'!BC7","v":2045},{"$f":"'7_Model'!BD7","v":2046},{"$f":"'7_Model'!BE7","v":2047},{"$f":"'7_Model'!BF7","v":2048},{"$f":"'7_Model'!BG7","v":2049},{"$f":"'7_Model'!BH7","v":2050}]
["O&M Budget Estimate",{"$f":"NPV('6_Other Assumptions'!B11,'8_Output'!D7:AM7)+C7","v":99558.018945471369},{"$f":"MROUND(SUM('7_Model'!X8:X1006),'6_Other Assumptions'!$B$15)","v":3700},{"$f":"MROUND(SUM('7_Model'!Y8:Y1006),'6_Other Assumptions'!$B$15)","v":3800},{"$f":"MROUND(SUM('7_Model'!Z8:Z1006),'6_Other Assumptions'!$B$15)","v":4000},{"$f":"MROUND(SUM('7_Model'!AA8:AA1006),'6_Other Assumptions'!$B$15)","v":4100},{"$f":"MROUND(SUM('7_Model'!AB8:AB1006),'6_Other Assumptions'!$B$15)","v":4200},{"$f":"MROUND(SUM('7_Model'!AC8:AC1006),'6_Other Assumptions'!$B$15)","v":4300},{"$f":"MROUND(SUM('7_Model'!AD8:AD1006),'6_Other Assumptions'!$B$15)","v":4400},{"$f":"MROUND(SUM('7_Model'!AE8:AE1006),'6_Other Assumptions'!$B$15)","v":4600},{"$f":"MROUND(SUM('7_Model'!AF8:AF1006),'6_Other Assumptions'!$B$15)","v":4700},{"$f":"MROUND(SUM('7_Model'!AG8:AG1006),'6_Other Assumptions'!$B$15)","v":4900},{"$f":"MROUND(SUM('7_Model'!AH8:AH1006),'6_Other Assumptions'!$B$15)","v":5000},{"$f":"MROUND(SUM('7_Model'!AI8:AI1006),'6_Other Assumptions'!$B$15)","v":5200},{"$f":"MROUND(SUM('7_Model'!AJ8:AJ1006),'6_Other Assumptions'!$B$15)","v":5300},{"$f":"MROUND(SUM('7_Model'!AK8:AK1006),'6_Other Assumptions'!$B$15)","v":5500},{"$f":"MROUND(SUM('7_Model'!AL8:AL1006),'6_Other Assumptions'!$B$15)","v":5600},{"$f":"MROUND(SUM('7_Model'!AM8:AM1006),'6_Other Assumptions'!$B$15)","v":5800},{"$f":"MROUND(SUM('7_Model'!AN8:AN1006),'6_Other Assumptions'!$B$15)","v":6000},{"$f":"MROUND(SUM('7_Model'!AO8:AO1006),'6_Other Assumptions'!$B$15)","v":6200},{"$f":"MROUND(SUM('7_Model'!AP8:AP1006),'6_Other Assumptions'!$B$15)","v":6300},{"$f":"MROUND(SUM('7_Model'!AQ8:AQ1006),'6_Other Assumptions'!$B$15)","v":6500},{"$f":"MROUND(SUM('7_Model'!AR8:AR1006),'6_Other Assumptions'!$B$15)","v":6700},{"$f":"MROUND(SUM('7_Model'!AS8:AS1006),'6_Other Assumptions'!$B$15)","v":6900},{"$f":"MROUND(SUM('7_Model'!AT8:AT1006),'6_Other Assumptions'!$B$15)","v":7100},{"$f":"MROUND(SUM('7_Model'!AU8:AU1006),'6_Other Assumptions'!$B$15)","v":7400},{"$f":"MROUND(SUM('7_Model'!AV8:AV1006),'6_Other Assumptions'!$B$15)","v":7600},{"$f":"MROUND(SUM('7_Model'!AW8:AW1006),'6_Other Assumptions'!$B$15)","v":7800},{"$f":"MROUND(SUM('7_Model'!AX8:AX1006),'6_Other Assumptions'!$B$15)","v":8000},{"$f":"MROUND(SUM('7_Model'!AY8:AY1006),'6_Other Assumptions'!$B$15)","v":8300},{"$f":"MROUND(SUM('7_Model'!AZ8:AZ1006),'6_Other Assumptions'!$B$15)","v":8500},{"$f":"MROUND(SUM('7_Model'!BA8:BA1006),'6_Other Assumptions'!$B$15)","v":8800},{"$f":"MROUND(SUM('7_Model'!BB8:BB1006),'6_Other Assumptions'!$B$15)","v":9000},{"$f":"MROUND(SUM('7_Model'!BC8:BC1006),'6_Other Assumptions'!$B$15)","v":9300},{"$f":"MROUND(SUM('7_Model'!BD8:BD1006),'6_Other Assumptions'!$B$15)","v":9600},{"$f":"MROUND(SUM('7_Model'!BE8:BE1006),'6_Other Assumptions'!$B$15)","v":9900},{"$f":"MROUND(SUM('7_Model'!BF8:BF1006),'6_Other Assumptions'!$B$15)","v":10200},{"$f":"MROUND(SUM('7_Model'!BG8:BG1006),'6_Other Assumptions'!$B$15)","v":10500},{"$f":"MROUND(SUM('7_Model'!BH8:BH1006),'6_Other Assumptions'!$B$15)","v":10800}]
["Annual O&M Labor Hours",null,{"$f":"MROUND(SUM('7_Model'!BI8:BI1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!BJ8:BJ1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!BK8:BK1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!BL8:BL1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!BM8:BM1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!BN8:BN1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!BO8:BO1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!BP8:BP1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!BQ8:BQ1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!BR8:BR1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!BS8:BS1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!BT8:BT1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!BU8:BU1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!BV8:BV1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!BW8:BW1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!BX8:BX1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!BY8:BY1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!BZ8:BZ1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!CA8:CA1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!CB8:CB1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!CC8:CC1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!CD8:CD1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!CE8:CE1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!CF8:CF1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!CG8:CG1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!CH8:CH1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!CI8:CI1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!CJ8:CJ1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!CK8:CK1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!CL8:CL1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!CM8:CM1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!CN8:CN1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!CO8:CO1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!CP8:CP1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!CQ8:CQ1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!CR8:CR1006),'6_Other Assumptions'!$B$17)","v":35},{"$f":"MROUND(SUM('7_Model'!CS8:CS1006),'6_Other Assumptions'!$B$17)","v":35}]
["Annual FTE Requirements",null,{"$f":"MROUND(C8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(D8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(E8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(F8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(G8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(H8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(I8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(J8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(K8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(L8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(M8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(N8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(O8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(P8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(Q8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(R8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(S8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(T8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(U8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(V8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(W8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(X8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(Y8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(Z8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(AA8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(AB8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(AC8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(AD8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(AE8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(AF8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(AG8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(AH8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(AI8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(AJ8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(AK8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(AL8/2080,'6_Other Assumptions'!$B$13)","v":0},{"$f":"MROUND(AM8/2080,'6_Other Assumptions'!$B$13)","v":0}]
[]
["NOTES:"]
["Net present value (NPV) calculates the total value of the annual budget for the twenty years following Year 0, in Year 0 dollars"]
[]
[]
[null,null,"active ",{"$f":"C6","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"V6","v":2033},{"$f":"W6","v":2034},{"$f":"X6","v":2035},{"$f":"Y6","v":2036},{"$f":"Z6","v":2037},{"$f":"AA6","v":2038},{"$f":"AB6","v":2039},{"$f":"AC6","v":2040},{"$f":"AD6","v":2041},{"$f":"AE6","v":2042},{"$f":"AF6","v":2043},{"$f":"AG6","v":2044},{"$f":"AH6","v":2045},{"$f":"AI6","v":2046},{"$f":"AJ6","v":2047},{"$f":"AK6","v":2048},{"$f":"AL6","v":2049},2050]
["Summary Budget & Labor Requirements, By Watershed",null,10]
[null,null,{"$f":"INDEX(A52:A61,C16,1)","v":"All Watersheds"},27,{"$f":"INDEX(lst_year,1,D17)","v":2040},{"$f":"\"Year \" &E17","v":"Year 2040"}]
[null,null,"active ",{"$f":"C14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM14","v":0}]
["O&M Budget Trend",{"$f":"MROUND(C19,'6_Other Assumptions'!$B$15)","v":8000},{"$f":"INDEX(D19:AN19,1,$D$17)","v":8033.5181307275616},{"$f":"INDEX(D26:D35,MATCH($C$17,$A$26:$A$35,0),1)","v":3725.1000000000004},3836.8530000000005,3951.9585900000002,4070.5173477000003,4192.6328681309997,4318.4118541749294,4447.9642098001777,4581.4031360941835,4718.8452301770085,4860.4105870823187,5006.2229046947887,5156.4095918356325,5311.1018795907003,5470.434935978421,5634.5479840577746,5803.5844235795084,5977.6919562868925,6157.0227149754992,6341.7333964247646,{"$f":"INDEX(W26:W35,MATCH($C$17,$A$26:$A$35,0),1)","v":6531.9853983175071},6727.944960267032,6929.7833090750419,7137.6768083472944,7351.8071125977131,7572.3613259756439,7799.532165754913,8033.5181307275616,8274.5236746493865,8522.7593848888682,8778.4421664355341,9041.7954314285998,9313.0492943714598,9592.4407732026011,9880.2139963986792,10176.620416290638,10481.919028779359,10796.376599642739]
["O&M Labor Hours Trend",{"$f":"MROUND(C20,'6_Other Assumptions'!$B$17)","v":35},{"$f":"INDEX(D20:AN20,1,$D$17)","v":37.350000000000009},{"$f":"INDEX(D39:D48,MATCH($C$17,$A$39:$A$48,0),1)","v":37.350000000000009},37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,{"$f":"INDEX(W39:W48,MATCH($C$17,$A$39:$A$48,0),1)","v":37.350000000000009},37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009]
["FTE Trend",{"$f":"MROUND(C21,'6_Other Assumptions'!$B$13)","v":0},1.7956730769230773E-2,{"$f":"INDEX(D52:D61,MATCH($C$17,$A$52:$A$61,0),1)","v":1.7956730769230773E-2},1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,{"$f":"INDEX(W52:W61,MATCH($C$17,$A$52:$A$61,0),1)","v":1.7956730769230773E-2},1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2]
["NPV",null,{"$f":"MROUND(NPV('6_Other Assumptions'!$B$11,'8_Output'!E19:AN19)+D19,'6_Other Assumptions'!$B$15)","v":99600}]
[]
["O&M Budget Estimate"]
[null,null,null,{"$f":"D$15","v":2014},{"$f":"E$15","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Channel",null,{"$f":"INDEX(D26:AN26,1,$D$17)","v":0},{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0}]
["Islais Creek",null,{"$f":"INDEX(D27:AN27,1,$D$17)","v":8033.5181307275616},{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":3725.1000000000004},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":3836.8530000000005},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":3951.9585900000002},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":4070.5173477000003},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":4192.6328681309997},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":4318.4118541749294},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":4447.9642098001777},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":4581.4031360941835},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":4718.8452301770085},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":4860.4105870823187},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":5006.2229046947887},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":5156.4095918356325},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":5311.1018795907003},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":5470.434935978421},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":5634.5479840577746},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":5803.5844235795084},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":5977.6919562868925},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":6157.0227149754992},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":6341.7333964247646},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":6531.9853983175071},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":6727.944960267032},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":6929.7833090750419},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":7137.6768083472944},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":7351.8071125977131},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":7572.3613259756439},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":7799.532165754913},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":8033.5181307275616},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":8274.5236746493865},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":8522.7593848888682},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":8778.4421664355341},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":9041.7954314285998},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":9313.0492943714598},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":9592.4407732026011},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":9880.2139963986792},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":10176.620416290638},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":10481.919028779359},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":10796.376599642739}]
["Lake Merced",null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0}]
["North Shore",null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0}]
["Richmond",null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0}]
["Sunnydale",null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0}]
["Sunset",null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0}]
["Treasure Island",null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0}]
["Yosemite",null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0}]
["All Watersheds",null,8033.5181307275616,{"$f":"SUM(D26:D34)","v":3725.1000000000004},3836.8530000000005,3951.9585900000002,4070.5173477000003,4192.6328681309997,4318.4118541749294,4447.9642098001777,4581.4031360941835,4718.8452301770085,4860.4105870823187,5006.2229046947887,5156.4095918356325,5311.1018795907003,5470.434935978421,5634.5479840577746,5803.5844235795084,5977.6919562868925,6157.0227149754992,6341.7333964247646,{"$f":"SUM(W26:W34)","v":6531.9853983175071},6727.944960267032,6929.7833090750419,7137.6768083472944,7351.8071125977131,7572.3613259756439,7799.532165754913,8033.5181307275616,8274.5236746493865,8522.7593848888682,8778.4421664355341,9041.7954314285998,9313.0492943714598,9592.4407732026011,9880.2139963986792,10176.620416290638,10481.919028779359,10796.376599642739]
[]
["Annual O&M Labor Hours"]
[null,null,null,{"$f":"D$15","v":2014},{"$f":"E$15","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Channel",null,{"$f":"INDEX(D39:AN39,1,$D$17)","v":0},{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A26)","v":0}]
["Islais Creek",null,37.350000000000009,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A27)","v":37.350000000000009}]
["Lake Merced",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A28)","v":0}]
["North Shore",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A29)","v":0}]
["Richmond",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A30)","v":0}]
["Sunnydale",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A31)","v":0}]
["Sunset",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A32)","v":0}]
["Treasure Island",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A33)","v":0}]
["Yosemite",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$C$8:$C$1006,'8_Output'!$A34)","v":0}]
["All Watersheds",null,37.350000000000009,{"$f":"SUM(D39:D47)","v":37.350000000000009},37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,{"$f":"SUM(W39:W47)","v":37.350000000000009},37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009]
[]
["Annual FTE Requirements, Per Project"]
[null,null,null,{"$f":"D$15","v":2014},{"$f":"E$15","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Channel",null,{"$f":"INDEX(D52:AN52,1,$D$17)","v":0},{"$f":"D39/2080","v":0},{"$f":"E39/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W39/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Islais Creek",null,1.7956730769230773E-2,{"$f":"D40/2080","v":1.7956730769230773E-2},1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,{"$f":"W40/2080","v":1.7956730769230773E-2},1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2]
["Lake Merced",null,0,{"$f":"D41/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W41/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["North Shore",null,0,{"$f":"D42/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W42/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Richmond",null,0,{"$f":"D43/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W43/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sunnydale",null,0,{"$f":"D44/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W44/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sunset",null,0,{"$f":"D45/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W45/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Treasure Island",null,0,{"$f":"D46/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W46/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Yosemite",null,0,{"$f":"D47/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W47/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["All Watersheds",null,1.7956730769230773E-2,{"$f":"D48/2080","v":1.7956730769230773E-2},1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,{"$f":"W48/2080","v":1.7956730769230773E-2},1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2]
[]
[]
[]
[]
[]
[]
["Summary Budget & Labor Requirements, By Project"]
["Count",null,{"$f":"COUNTA(lst_project2)-COUNTBLANK(lst_project2)","v":1},1,{"$f":"INDEX(lst_project_dropdown,D69,1)","v":"All Projects"}]
["Project selection",null,null,{"$f":"D17","v":27},{"$f":"ref_year","v":2040}]
["O&M Budget Trend",{"$f":"MROUND(INDEX(D71:AN71,1,$D$17),'6_Other Assumptions'!B15)","v":8000},{"$f":"INDEX(D71:AN71,1,$D$17)","v":8033.5181307275616},{"$f":"INDEX(D77:D178,MATCH($E$69,$A$77:$A$178,0),1)","v":3725.1000000000004},3836.8530000000005,3951.9585900000002,4070.5173477000003,4192.6328681309997,4318.4118541749294,4447.9642098001777,4581.4031360941835,4718.8452301770085,4860.4105870823187,5006.2229046947887,5156.4095918356325,5311.1018795907003,5470.434935978421,5634.5479840577746,5803.5844235795084,5977.6919562868925,6157.0227149754992,6341.7333964247646,{"$f":"INDEX(W77:W178,MATCH($E$69,$A$77:$A$178,0),1)","v":6531.9853983175071},6727.944960267032,6929.7833090750419,7137.6768083472944,7351.8071125977131,7572.3613259756439,7799.532165754913,8033.5181307275616,8274.5236746493865,8522.7593848888682,8778.4421664355341,9041.7954314285998,9313.0492943714598,9592.4407732026011,9880.2139963986792,10176.620416290638,10481.919028779359,10796.376599642739]
["O&M Labor Hours Trend",{"$f":"MROUND(INDEX(D72:AN72,1,$D$17),'6_Other Assumptions'!$B$17)","v":35},{"$f":"INDEX(D72:AN72,1,$D$17)","v":37.350000000000009},{"$f":"INDEX(D181:D282,MATCH($E$69,$A$181:$A$282,0),1)","v":37.350000000000009},37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,{"$f":"INDEX(W181:W282,MATCH($E$69,$A$181:$A$282,0),1)","v":37.350000000000009},37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009]
["FTE Trend",{"$f":"MROUND(INDEX(D73:AN73,1,$D$17),'6_Other Assumptions'!$B$13)","v":0},{"$f":"INDEX(D73:AN73,1,$D$17)","v":1.7956730769230773E-2},{"$f":"INDEX(D285:D386,MATCH($E$69,$A$285:$A$386,0),1)","v":1.7956730769230773E-2},1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,{"$f":"INDEX(W285:W386,MATCH($E$69,$A$285:$A$386,0),1)","v":1.7956730769230773E-2},1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2]
["NPV",null,{"$f":"MROUND(NPV('6_Other Assumptions'!$B$11,'8_Output'!E71:AN71)+D71,'6_Other Assumptions'!$B$15)","v":99600}]
[]
["O&M Budget - Project",null,"active",{"$f":"D$15","v":2014},{"$f":"E$15","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"selection"]
["All Projects",null,{"$f":"INDEX(D77:AN77,1,$D$70)","v":8033.5181307275616},{"$f":"SUM(D79:D178)","v":3725.1000000000004},{"$f":"SUM(E79:E178)","v":3836.8530000000005},3951.9585900000002,4070.5173477000003,4192.6328681309997,4318.4118541749294,4447.9642098001777,4581.4031360941835,4718.8452301770085,4860.4105870823187,5006.2229046947887,5156.4095918356325,5311.1018795907003,5470.434935978421,5634.5479840577746,5803.5844235795084,5977.6919562868925,6157.0227149754992,6341.7333964247646,{"$f":"SUM(W79:W178)","v":6531.9853983175071},6727.944960267032,6929.7833090750419,7137.6768083472944,7351.8071125977131,7572.3613259756439,7799.532165754913,8033.5181307275616,8274.5236746493865,8522.7593848888682,8778.4421664355341,9041.7954314285998,9313.0492943714598,9592.4407732026011,9880.2139963986792,10176.620416290638,10481.919028779359,10796.376599642739]
["Multiple Project Selection",null,8033.5181307275616,{"$f":"SUMIFS(D79:D178,$AP79:$AP178,1)","v":3725.1000000000004},3836.8530000000005,3951.9585900000002,4070.5173477000003,4192.6328681309997,4318.4118541749294,4447.9642098001777,4581.4031360941835,4718.8452301770085,4860.4105870823187,5006.2229046947887,5156.4095918356325,5311.1018795907003,5470.434935978421,5634.5479840577746,5803.5844235795084,5977.6919562868925,6157.0227149754992,6341.7333964247646,{"$f":"SUMIFS(W79:W178,$AP79:$AP178,1)","v":6531.9853983175071},{"$f":"SUMIFS(X79:X178,$AP79:$AP178,1)","v":6727.944960267032},{"$f":"SUMIFS(Y79:Y178,$AP79:$AP178,1)","v":6929.7833090750419},{"$f":"SUMIFS(Z79:Z178,$AP79:$AP178,1)","v":7137.6768083472944},{"$f":"SUMIFS(AA79:AA178,$AP79:$AP178,1)","v":7351.8071125977131},{"$f":"SUMIFS(AB79:AB178,$AP79:$AP178,1)","v":7572.3613259756439},{"$f":"SUMIFS(AC79:AC178,$AP79:$AP178,1)","v":7799.532165754913},{"$f":"SUMIFS(AD79:AD178,$AP79:$AP178,1)","v":8033.5181307275616},{"$f":"SUMIFS(AE79:AE178,$AP79:$AP178,1)","v":8274.5236746493865},{"$f":"SUMIFS(AF79:AF178,$AP79:$AP178,1)","v":8522.7593848888682},{"$f":"SUMIFS(AG79:AG178,$AP79:$AP178,1)","v":8778.4421664355341},{"$f":"SUMIFS(AH79:AH178,$AP79:$AP178,1)","v":9041.7954314285998},{"$f":"SUMIFS(AI79:AI178,$AP79:$AP178,1)","v":9313.0492943714598},{"$f":"SUMIFS(AJ79:AJ178,$AP79:$AP178,1)","v":9592.4407732026011},{"$f":"SUMIFS(AK79:AK178,$AP79:$AP178,1)","v":9880.2139963986792},{"$f":"SUMIFS(AL79:AL178,$AP79:$AP178,1)","v":10176.620416290638},{"$f":"SUMIFS(AM79:AM178,$AP79:$AP178,1)","v":10481.919028779359},{"$f":"SUMIFS(AN79:AN178,$AP79:$AP178,1)","v":10796.376599642739}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A77,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A77,lst_archivedproject),0),1)),\"\")","v":"Bioretention Example"},null,8033.5181307275616,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":3725.1000000000004},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":3836.8530000000005},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":3951.9585900000002},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":4070.5173477000003},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":4192.6328681309997},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":4318.4118541749294},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":4447.9642098001777},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":4581.4031360941835},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":4718.8452301770085},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":4860.4105870823187},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":5006.2229046947887},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":5156.4095918356325},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":5311.1018795907003},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":5470.434935978421},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":5634.5479840577746},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":5803.5844235795084},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":5977.6919562868925},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":6157.0227149754992},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":6341.7333964247646},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":6531.9853983175071},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":6727.944960267032},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":6929.7833090750419},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":7137.6768083472944},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":7351.8071125977131},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":7572.3613259756439},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":7799.532165754913},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":8033.5181307275616},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":8274.5236746493865},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":8522.7593848888682},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":8778.4421664355341},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":9041.7954314285998},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":9313.0492943714598},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":9592.4407732026011},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":9880.2139963986792},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":10176.620416290638},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":10481.919028779359},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A79)","v":10796.376599642739},null,1]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A79,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A79,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A80)","v":0},null,1]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A80,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A80,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A81)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A81,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A81,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A82)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A82,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A82,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A83)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A83,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A83,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A84)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A84,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A84,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A85)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A85,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A85,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A86)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A86,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A86,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A87)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A87,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A87,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A88)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A88,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A88,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A89)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A89,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A89,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A90)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A90,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A90,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A91)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A91,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A91,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A92)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A92,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A92,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A93)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A93,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A93,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A94)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A94,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A94,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A95)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A95,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A95,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A96)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A96,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A96,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A97)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A97,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A97,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A98)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A98,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A98,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A99)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A99,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A99,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A100)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A100,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A100,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A101)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A101,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A101,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A102)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A102,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A102,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A103)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A103,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A103,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A104)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A104,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A104,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A105)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A105,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A105,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A106)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A106,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A106,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A107)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A107,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A107,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A108)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A108,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A108,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A109)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A109,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A109,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A110)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A110,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A110,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A111)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A111,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A111,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A112)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A112,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A112,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A113)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A113,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A113,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A114)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A114,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A114,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A115)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A115,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A115,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A116)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A116,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A116,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A117)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A117,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A117,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A118)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A118,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A118,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A119)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A119,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A119,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A120)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A120,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A120,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A121)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A121,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A121,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A122)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A122,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A122,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A123)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A123,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A123,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A124)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A124,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A124,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A125)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A125,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A125,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A126)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A126,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A126,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A127)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A127,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A127,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A128)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A128,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A128,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A129)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A129,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A129,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A130)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A130,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A130,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A131)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A131,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A131,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A132)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A132,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A132,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A133)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A133,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A133,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A134)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A134,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A134,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A135)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A135,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A135,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A136)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A136,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A136,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A137)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A137,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A137,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A138)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A138,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A138,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A139)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A139,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A139,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A140)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A140,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A140,lst_archivedproject),0),1)),\"\")","v":""},null,{"$f":"INDEX(D141:AN141,1,$D$70)","v":0},{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A141)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A141,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A141,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A142)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A142,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A142,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A143)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A143,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A143,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A144)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A144,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A144,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A145)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A145,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A145,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A146)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A146,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A146,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A147)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A147,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A147,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A148)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A148,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A148,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A149)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A149,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A149,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A150)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A150,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A150,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A151)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A151,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A151,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A152)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A152,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A152,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A153)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A153,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A153,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A154)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A154,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A154,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A155)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A155,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A155,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A156)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A156,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A156,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A157)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A157,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A157,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A158)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A158,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A158,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A159)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A159,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A159,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A160)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A160,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A160,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A161)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A161,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A161,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A162)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A162,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A162,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A163)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A163,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A163,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A164)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A164,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A164,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A165)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A165,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A165,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A166)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A166,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A166,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A167)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A167,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A167,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A168)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A168,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A168,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A169)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A169,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A169,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A170)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A170,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A170,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A171)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A171,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A171,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A172)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A172,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A172,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A173)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A173,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A173,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A174)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A174,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A174,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A175)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A175,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A175,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A176)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A176,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A176,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A177)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A177,lst_archivedproject),0),1)),\"\",INDEX(lst_archivedproject,MATCH(0,COUNTIF($A$77:A177,lst_archivedproject),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$6:X$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!Y$6:Y$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!Z$6:Z$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AA$6:AA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AB$6:AB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AC$6:AC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AD$6:AD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AE$6:AE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AF$6:AF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AG$6:AG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AH$6:AH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AI$6:AI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AJ$6:AJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AK$6:AK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AL$6:AL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AM$6:AM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AN$6:AN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AO$6:AO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AP$6:AP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AQ$6:AQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AR$6:AR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AS$6:AS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AT$6:AT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AU$6:AU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AV$6:AV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AW$6:AW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AX$6:AX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AY$6:AY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!AZ$6:AZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!BA$6:BA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!BB$6:BB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!BC$6:BC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!BD$6:BD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!BE$6:BE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!BF$6:BF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!BG$6:BG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0},{"$f":"SUMIFS('7_Model'!BH$6:BH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A178)","v":0}]
[]
["O&M Labor Hours - Project",null,"active",{"$f":"D$15","v":2014},{"$f":"E$15","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"selection"]
[{"$f":"A77","v":"All Projects"},null,{"$f":"INDEX(D181:AN181,1,$D$70)","v":37.350000000000009},{"$f":"SUM(D183:D282)","v":37.350000000000009},37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,{"$f":"SUM(W183:W282)","v":37.350000000000009},37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009]
["Multiple Project Selection",null,37.350000000000009,{"$f":"SUMIFS(D183:D282,$AP183:$AP282,1)","v":37.350000000000009},37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,{"$f":"SUMIFS(W183:W282,$AP183:$AP282,1)","v":37.350000000000009},{"$f":"SUMIFS(X183:X282,$AP183:$AP282,1)","v":37.350000000000009},{"$f":"SUMIFS(Y183:Y282,$AP183:$AP282,1)","v":37.350000000000009},{"$f":"SUMIFS(Z183:Z282,$AP183:$AP282,1)","v":37.350000000000009},{"$f":"SUMIFS(AA183:AA282,$AP183:$AP282,1)","v":37.350000000000009},{"$f":"SUMIFS(AB183:AB282,$AP183:$AP282,1)","v":37.350000000000009},{"$f":"SUMIFS(AC183:AC282,$AP183:$AP282,1)","v":37.350000000000009},{"$f":"SUMIFS(AD183:AD282,$AP183:$AP282,1)","v":37.350000000000009},{"$f":"SUMIFS(AE183:AE282,$AP183:$AP282,1)","v":37.350000000000009},{"$f":"SUMIFS(AF183:AF282,$AP183:$AP282,1)","v":37.350000000000009},{"$f":"SUMIFS(AG183:AG282,$AP183:$AP282,1)","v":37.350000000000009},{"$f":"SUMIFS(AH183:AH282,$AP183:$AP282,1)","v":37.350000000000009},{"$f":"SUMIFS(AI183:AI282,$AP183:$AP282,1)","v":37.350000000000009},{"$f":"SUMIFS(AJ183:AJ282,$AP183:$AP282,1)","v":37.350000000000009},{"$f":"SUMIFS(AK183:AK282,$AP183:$AP282,1)","v":37.350000000000009},{"$f":"SUMIFS(AL183:AL282,$AP183:$AP282,1)","v":37.350000000000009},{"$f":"SUMIFS(AM183:AM282,$AP183:$AP282,1)","v":37.350000000000009},{"$f":"SUMIFS(AN183:AN282,$AP183:$AP282,1)","v":37.350000000000009}]
["Bioretention Example",null,37.350000000000009,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A183)","v":37.350000000000009},null,{"$f":"AP79","v":1}]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A184)","v":0},null,{"$f":"AP80","v":1}]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A185)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A186)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A187)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A188)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A189)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A190)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A191)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A192)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A193)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A194)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A195)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A196)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A197)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A198)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A199)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A200)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A201)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A202)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A203)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A204)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A205)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A206)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A207)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A208)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A209)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A210)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A211)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A212)","v":0},null,0]
[{"$f":"A109","v":""},null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A213)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A214)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A215)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A216)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A217)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A218)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A219)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A220)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A221)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A222)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A223)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A224)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A225)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A226)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A227)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A228)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A229)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A230)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A231)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A232)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A233)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A234)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A235)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A236)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A237)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A238)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A239)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A240)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A241)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A242)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A243)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A244)","v":0},null,0]
[{"$f":"A141","v":""},null,{"$f":"INDEX(D245:AN245,1,$D$70)","v":0},{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A245)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A246)","v":0},null,0]
[{"$f":"A143","v":""},null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A247)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A248)","v":0},null,{"$f":"AP144","v":0}]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A249)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A250)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A251)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A252)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A253)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A254)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A255)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A256)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A257)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A258)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A259)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A260)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A261)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A262)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A263)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A264)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A265)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A266)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A267)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A268)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A269)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A270)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A271)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A272)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A273)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A274)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A275)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A276)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A277)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A278)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A279)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A280)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A281)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$6:BI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!BJ$6:BJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!BK$6:BK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!BL$6:BL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!BM$6:BM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!BN$6:BN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!BO$6:BO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!BP$6:BP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!BQ$6:BQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!BR$6:BR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!BS$6:BS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!BT$6:BT$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!BU$6:BU$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!BV$6:BV$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!BW$6:BW$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!BX$6:BX$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!BY$6:BY$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!BZ$6:BZ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!CA$6:CA$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!CB$6:CB$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!CC$6:CC$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!CD$6:CD$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!CE$6:CE$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!CF$6:CF$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!CG$6:CG$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!CH$6:CH$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!CI$6:CI$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!CJ$6:CJ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!CK$6:CK$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!CL$6:CL$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!CM$6:CM$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!CN$6:CN$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!CO$6:CO$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!CP$6:CP$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!CQ$6:CQ$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!CR$6:CR$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},{"$f":"SUMIFS('7_Model'!CS$6:CS$103,'7_Model'!$B$6:$B$103,'8_Output'!$A282)","v":0},null,0]
[]
["Job FTE - Project",null,"active",{"$f":"D$15","v":2014},{"$f":"E$15","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"selection"]
[{"$f":"A181","v":"All Projects"},null,{"$f":"INDEX(D285:AN285,1,$D$70)","v":1.7956730769230773E-2},{"$f":"SUM(D287:D386)","v":1.7956730769230773E-2},{"$f":"SUM(E287:E386)","v":1.7956730769230773E-2},1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,{"$f":"SUM(W287:W386)","v":1.7956730769230773E-2},1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2]
["Multiple Project Selection",null,1.7956730769230773E-2,{"$f":"SUMIFS(D287:D386,$AP287:$AP386,1)","v":1.7956730769230773E-2},{"$f":"SUMIFS(E287:E386,$AP287:$AP386,1)","v":1.7956730769230773E-2},{"$f":"SUMIFS(F287:F386,$AP287:$AP386,1)","v":1.7956730769230773E-2},{"$f":"SUMIFS(G287:G386,$AP287:$AP386,1)","v":1.7956730769230773E-2},{"$f":"SUMIFS(H287:H386,$AP287:$AP386,1)","v":1.7956730769230773E-2},{"$f":"SUMIFS(I287:I386,$AP287:$AP386,1)","v":1.7956730769230773E-2},{"$f":"SUMIFS(J287:J386,$AP287:$AP386,1)","v":1.7956730769230773E-2},{"$f":"SUMIFS(K287:K386,$AP287:$AP386,1)","v":1.7956730769230773E-2},{"$f":"SUMIFS(L287:L386,$AP287:$AP386,1)","v":1.7956730769230773E-2},{"$f":"SUMIFS(M287:M386,$AP287:$AP386,1)","v":1.7956730769230773E-2},{"$f":"SUMIFS(N287:N386,$AP287:$AP386,1)","v":1.7956730769230773E-2},{"$f":"SUMIFS(O287:O386,$AP287:$AP386,1)","v":1.7956730769230773E-2},{"$f":"SUMIFS(P287:P386,$AP287:$AP386,1)","v":1.7956730769230773E-2},{"$f":"SUMIFS(Q287:Q386,$AP287:$AP386,1)","v":1.7956730769230773E-2},{"$f":"SUMIFS(R287:R386,$AP287:$AP386,1)","v":1.7956730769230773E-2},{"$f":"SUMIFS(S287:S386,$AP287:$AP386,1)","v":1.7956730769230773E-2},{"$f":"SUMIFS(T287:T386,$AP287:$AP386,1)","v":1.7956730769230773E-2},{"$f":"SUMIFS(U287:U386,$AP287:$AP386,1)","v":1.7956730769230773E-2},{"$f":"SUMIFS(V287:V386,$AP287:$AP386,1)","v":1.7956730769230773E-2},1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,{"$f":"SUMIFS(AN287:AN386,$AP287:$AP386,1)","v":1.7956730769230773E-2}]
["Bioretention Example",null,1.7956730769230773E-2,{"$f":"D183/2080","v":1.7956730769230773E-2},{"$f":"E183/2080","v":1.7956730769230773E-2},1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,{"$f":"W183/2080","v":1.7956730769230773E-2},1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,null,{"$f":"AP183","v":1}]
["",null,0,{"$f":"D184/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W184/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AP184","v":1}]
["",null,0,{"$f":"D185/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W185/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D186/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W186/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D187/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W187/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D188/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W188/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D189/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W189/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D190/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W190/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D191/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W191/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D192/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W192/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D193/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W193/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D194/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W194/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D195/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W195/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D196/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W196/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D197/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W197/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D198/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W198/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D199/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W199/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D200/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W200/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D201/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W201/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D202/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W202/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D203/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W203/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D204/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W204/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D205/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W205/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D206/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W206/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D207/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W207/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D208/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W208/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D209/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W209/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D210/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W210/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D211/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W211/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D212/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W212/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D213/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W213/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D214/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W214/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D215/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W215/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D216/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W216/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D217/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W217/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D218/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W218/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D219/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W219/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D220/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W220/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D221/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W221/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D222/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W222/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D223/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W223/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D224/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W224/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D225/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W225/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D226/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W226/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D227/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W227/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D228/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W228/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D229/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W229/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D230/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W230/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D231/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W231/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D232/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W232/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D233/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W233/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D234/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W234/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D235/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W235/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D236/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W236/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D237/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W237/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D238/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W238/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D239/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W239/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D240/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W240/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D241/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W241/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D242/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W242/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D243/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W243/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D244/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W244/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,{"$f":"INDEX(D349:AN349,1,$D$70)","v":0},{"$f":"D245/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W245/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D246/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W246/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"A247","v":""},null,0,{"$f":"D247/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W247/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D248/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W248/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AP248","v":0}]
["",null,0,{"$f":"D249/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W249/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D250/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W250/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D251/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W251/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D252/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W252/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D253/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W253/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D254/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W254/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D255/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W255/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D256/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W256/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D257/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W257/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D258/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W258/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D259/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W259/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D260/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W260/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D261/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W261/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D262/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W262/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D263/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W263/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D264/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W264/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D265/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W265/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D266/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W266/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D267/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W267/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D268/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W268/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D269/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W269/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D270/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W270/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D271/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W271/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D272/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W272/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D273/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W273/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D274/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W274/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D275/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W275/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D276/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W276/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D277/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W277/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D278/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W278/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D279/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W279/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D280/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W280/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D281/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W281/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D282/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W282/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Summary Budget & Labor Requirements, By BMP"]
["=IFERROR(INDEX($A$172:$A$197,SMALL(IF($C$172:$C$197=1,ROW($A$172:$A$197)-MIN(ROW($A$172:$A$197))+1),ROW(A1)),1),\"\")"]
[]
[]
["BMP selection",null,1,{"$f":"INDEX(lst_bmp_dropdown,C407,1)","v":"All BMPs"}]
["O&M Budget Trend",{"$f":"MROUND(C408,'6_Other Assumptions'!B15)","v":8000},{"$f":"INDEX(D408:AN408,1,$D$70)","v":8033.5181307275616},{"$f":"INDEX(D414:D465,MATCH($D$407,$A$414:$A$465,0),1)","v":3725.1000000000004},3836.8530000000005,3951.9585900000002,4070.5173477000003,4192.6328681309997,4318.4118541749294,4447.9642098001777,4581.4031360941835,4718.8452301770085,4860.4105870823187,5006.2229046947887,5156.4095918356325,5311.1018795907003,5470.434935978421,5634.5479840577746,5803.5844235795084,5977.6919562868925,6157.0227149754992,6341.7333964247646,{"$f":"INDEX(W414:W465,MATCH($D$407,$A$414:$A$465,0),1)","v":6531.9853983175071},6727.944960267032,6929.7833090750419,7137.6768083472944,7351.8071125977131,7572.3613259756439,7799.532165754913,8033.5181307275616,8274.5236746493865,8522.7593848888682,8778.4421664355341,9041.7954314285998,9313.0492943714598,9592.4407732026011,9880.2139963986792,10176.620416290638,10481.919028779359,10796.376599642739]
["O&M Labor Hours Trend",{"$f":"MROUND(C409,'6_Other Assumptions'!$B$17)","v":35},{"$f":"INDEX(D409:AN409,1,$D$17)","v":37.350000000000009},{"$f":"INDEX(D468:D519,MATCH($D$407,$A$468:$A$519,0),1)","v":37.350000000000009},37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,{"$f":"INDEX(W468:W519,MATCH($D$407,$A$468:$A$519,0),1)","v":37.350000000000009},37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009]
["FTE Trend",{"$f":"MROUND(C410,'6_Other Assumptions'!$B$13)","v":0},{"$f":"INDEX(D410:AN410,1,$D$17)","v":1.7956730769230773E-2},{"$f":"INDEX(D522:D573,MATCH($D$407,$A$522:$A$573,0),1)","v":1.7956730769230773E-2},1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,{"$f":"INDEX(W522:W573,MATCH($D$407,$A$522:$A$573,0),1)","v":1.7956730769230773E-2},1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2]
["NPV",null,{"$f":"MROUND(NPV('6_Other Assumptions'!$B$11,'8_Output'!E408:AN408)+D408,'6_Other Assumptions'!$B$15)","v":99600}]
["Count",null,{"$f":"IFERROR(COUNTA(A416:A465)-COUNTBLANK(A416:A465),0)","v":10}]
["O&M Budget - BMP",null,"active",{"$f":"D$15","v":2014},{"$f":"E$15","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"selection"]
["All BMPs",null,{"$f":"INDEX(D414:AN414,1,$D$70)","v":8033.5181307275616},{"$f":"SUM(D416:D465)","v":3725.1000000000004},{"$f":"SUM(E416:E465)","v":3836.8530000000005},3951.9585900000002,4070.5173477000003,4192.6328681309997,4318.4118541749294,4447.9642098001777,4581.4031360941835,4718.8452301770085,4860.4105870823187,5006.2229046947887,5156.4095918356325,5311.1018795907003,5470.434935978421,5634.5479840577746,5803.5844235795084,5977.6919562868925,6157.0227149754992,6341.7333964247646,{"$f":"SUM(W416:W465)","v":6531.9853983175071},6727.944960267032,6929.7833090750419,7137.6768083472944,7351.8071125977131,7572.3613259756439,7799.532165754913,8033.5181307275616,8274.5236746493865,8522.7593848888682,8778.4421664355341,9041.7954314285998,9313.0492943714598,9592.4407732026011,9880.2139963986792,10176.620416290638,10481.919028779359,10796.376599642739,null,"selection"]
["Multiple BMP Selection",null,{"$f":"INDEX(D415:AN415,1,$D$70)","v":0},{"$f":"SUMIFS(D416:D465,$AP416:$AP465,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(W416:W465,$AP416:$AP465,1)","v":0},{"$f":"SUMIFS(X416:X465,$AP416:$AP465,1)","v":0},{"$f":"SUMIFS(Y416:Y465,$AP416:$AP465,1)","v":0},{"$f":"SUMIFS(Z416:Z465,$AP416:$AP465,1)","v":0},{"$f":"SUMIFS(AA416:AA465,$AP416:$AP465,1)","v":0},{"$f":"SUMIFS(AB416:AB465,$AP416:$AP465,1)","v":0},{"$f":"SUMIFS(AC416:AC465,$AP416:$AP465,1)","v":0},{"$f":"SUMIFS(AD416:AD465,$AP416:$AP465,1)","v":0},{"$f":"SUMIFS(AE416:AE465,$AP416:$AP465,1)","v":0},{"$f":"SUMIFS(AF416:AF465,$AP416:$AP465,1)","v":0},{"$f":"SUMIFS(AG416:AG465,$AP416:$AP465,1)","v":0},{"$f":"SUMIFS(AH416:AH465,$AP416:$AP465,1)","v":0},{"$f":"SUMIFS(AI416:AI465,$AP416:$AP465,1)","v":0},{"$f":"SUMIFS(AJ416:AJ465,$AP416:$AP465,1)","v":0},{"$f":"SUMIFS(AK416:AK465,$AP416:$AP465,1)","v":0},{"$f":"SUMIFS(AL416:AL465,$AP416:$AP465,1)","v":0},{"$f":"SUMIFS(AM416:AM465,$AP416:$AP465,1)","v":0},{"$f":"SUMIFS(AN416:AN465,$AP416:$AP465,1)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A414,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A414,lst_bmp_1),0),1)),\"\")","v":"Bioretention"},null,8033.5181307275616,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":3725.1000000000004},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":3836.8530000000005},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":3951.9585900000002},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":4070.5173477000003},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":4192.6328681309997},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":4318.4118541749294},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":4447.9642098001777},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":4581.4031360941835},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":4718.8452301770085},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":4860.4105870823187},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":5006.2229046947887},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":5156.4095918356325},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":5311.1018795907003},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":5470.434935978421},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":5634.5479840577746},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":5803.5844235795084},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":5977.6919562868925},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":6157.0227149754992},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":6341.7333964247646},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":6531.9853983175071},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":6727.944960267032},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":6929.7833090750419},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":7137.6768083472944},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":7351.8071125977131},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":7572.3613259756439},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":7799.532165754913},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":8033.5181307275616},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":8274.5236746493865},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":8522.7593848888682},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":8778.4421664355341},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":9041.7954314285998},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":9313.0492943714598},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":9592.4407732026011},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":9880.2139963986792},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":10176.620416290638},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":10481.919028779359},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A416)","v":10796.376599642739}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A416,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A416,lst_bmp_1),0),1)),\"\")","v":"Bioswale"},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A417)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A417,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A417,lst_bmp_1),0),1)),\"\")","v":"Infiltration Gallery"},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A418)","v":0},null,1]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A418,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A418,lst_bmp_1),0),1)),\"\")","v":"Pervious Paving"},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A419)","v":0},null,1]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A419,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A419,lst_bmp_1),0),1)),\"\")","v":"Infiltration Basin"},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A420)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A420,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A420,lst_bmp_1),0),1)),\"\")","v":"Constructed Wetland"},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A421)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A421,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A421,lst_bmp_1),0),1)),\"\")","v":"Vegetated Roof"},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A422)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A422,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A422,lst_bmp_1),0),1)),\"\")","v":"Blue Roof"},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A423)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A423,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A423,lst_bmp_1),0),1)),\"\")","v":"Rainwater Harvesting"},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A424)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A424,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A424,lst_bmp_1),0),1)),\"\")","v":"Creek Daylighting"},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A425)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A425,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A425,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A426)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A426,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A426,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A427)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A427,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A427,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A428)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A428,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A428,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A429)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A429,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A429,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A430)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A430,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A430,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A431)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A431,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A431,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A432)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A432,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A432,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A433)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A433,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A433,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A434)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A434,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A434,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A435)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A435,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A435,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A436)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A436,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A436,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A437)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A437,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A437,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A438)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A438,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A438,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A439)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A439,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A439,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A440)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A440,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A440,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A441)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A441,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A441,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A442)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A442,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A442,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A443)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A443,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A443,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A444)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A444,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A444,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A445)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A445,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A445,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A446)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A446,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A446,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A447)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A447,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A447,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A448)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A448,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A448,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A449)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A449,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A449,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A450)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A450,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A450,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A451)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A451,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A451,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A452)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A452,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A452,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A453)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A453,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A453,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A454)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A454,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A454,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A455)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A455,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A455,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A456)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A456,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A456,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A457)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A457,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A457,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A458)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A458,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A458,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A459)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A459,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A459,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A460)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A460,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A460,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A461)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A461,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A461,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A462)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A462,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A462,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A463)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A463,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A463,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A464)","v":0}]
[{"$f":"IFERROR(IF(ISBLANK(INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A464,lst_bmp_1),0),1)),\"\",INDEX(lst_bmp_1,MATCH(0,COUNTIF($A$414:A464,lst_bmp_1),0),1)),\"\")","v":""},null,0,{"$f":"SUMIFS('7_Model'!X$8:X$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!Y$8:Y$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!Z$8:Z$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AA$8:AA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AB$8:AB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AC$8:AC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AD$8:AD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AE$8:AE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AF$8:AF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AG$8:AG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AH$8:AH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AI$8:AI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AJ$8:AJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AK$8:AK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AL$8:AL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AM$8:AM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AN$8:AN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AO$8:AO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AP$8:AP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AQ$8:AQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AR$8:AR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AS$8:AS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AT$8:AT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AU$8:AU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AV$8:AV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AW$8:AW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AX$8:AX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AY$8:AY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!AZ$8:AZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!BA$8:BA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!BB$8:BB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!BC$8:BC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!BD$8:BD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!BE$8:BE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!BF$8:BF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!BG$8:BG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0},{"$f":"SUMIFS('7_Model'!BH$8:BH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A465)","v":0}]
[]
["Labor Hours - BMP",null,"active",{"$f":"D$15","v":2014},{"$f":"E$15","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"selection"]
[{"$f":"A414","v":"All BMPs"},null,{"$f":"INDEX(D468:AN468,1,$D$70)","v":37.350000000000009},{"$f":"SUM(D470:D519)","v":37.350000000000009},{"$f":"SUM(E470:E519)","v":37.350000000000009},37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,{"$f":"SUM(W470:W519)","v":37.350000000000009},37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,37.350000000000009,null,"selection"]
[{"$f":"A415","v":"Multiple BMP Selection"},null,0,{"$f":"SUMIFS(D470:D519,$AP470:$AP519,1)","v":0},{"$f":"SUMIFS(E470:E519,$AP470:$AP519,1)","v":0},{"$f":"SUMIFS(F470:F519,$AP470:$AP519,1)","v":0},{"$f":"SUMIFS(G470:G519,$AP470:$AP519,1)","v":0},{"$f":"SUMIFS(H470:H519,$AP470:$AP519,1)","v":0},{"$f":"SUMIFS(I470:I519,$AP470:$AP519,1)","v":0},{"$f":"SUMIFS(J470:J519,$AP470:$AP519,1)","v":0},{"$f":"SUMIFS(K470:K519,$AP470:$AP519,1)","v":0},{"$f":"SUMIFS(L470:L519,$AP470:$AP519,1)","v":0},{"$f":"SUMIFS(M470:M519,$AP470:$AP519,1)","v":0},{"$f":"SUMIFS(N470:N519,$AP470:$AP519,1)","v":0},{"$f":"SUMIFS(O470:O519,$AP470:$AP519,1)","v":0},{"$f":"SUMIFS(P470:P519,$AP470:$AP519,1)","v":0},{"$f":"SUMIFS(Q470:Q519,$AP470:$AP519,1)","v":0},{"$f":"SUMIFS(R470:R519,$AP470:$AP519,1)","v":0},{"$f":"SUMIFS(S470:S519,$AP470:$AP519,1)","v":0},{"$f":"SUMIFS(T470:T519,$AP470:$AP519,1)","v":0},{"$f":"SUMIFS(U470:U519,$AP470:$AP519,1)","v":0},{"$f":"SUMIFS(V470:V519,$AP470:$AP519,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AN470:AN519,$AP470:$AP519,1)","v":0}]
[{"$f":"A416","v":"Bioretention"},null,37.350000000000009,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A470)","v":37.350000000000009},null,{"$f":"AP416","v":0}]
["Bioswale",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A471)","v":0},null,{"$f":"AP417","v":0}]
["Infiltration Gallery",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A472)","v":0},null,1]
["Pervious Paving",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A473)","v":0},null,1]
["Infiltration Basin",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A474)","v":0},null,0]
["Constructed Wetland",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A475)","v":0},null,0]
["Vegetated Roof",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A476)","v":0},null,0]
["Blue Roof",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A477)","v":0},null,0]
["Rainwater Harvesting",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A478)","v":0},null,0]
["Creek Daylighting",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A479)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A480)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A481)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A482)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A483)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A484)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A485)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A486)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A487)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A488)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A489)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A490)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A491)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A492)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A493)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A494)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A495)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A496)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A497)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A498)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A499)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A500)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A501)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A502)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A503)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A504)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A505)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A506)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A507)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A508)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A509)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A510)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A511)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A512)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A513)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A514)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A515)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A516)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A517)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A518)","v":0},null,0]
["",null,0,{"$f":"SUMIFS('7_Model'!BI$8:BI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!BJ$8:BJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!BK$8:BK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!BL$8:BL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!BM$8:BM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!BN$8:BN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!BO$8:BO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!BP$8:BP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!BQ$8:BQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!BR$8:BR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!BS$8:BS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!BT$8:BT$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!BU$8:BU$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!BV$8:BV$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!BW$8:BW$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!BX$8:BX$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!BY$8:BY$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!BZ$8:BZ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!CA$8:CA$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!CB$8:CB$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!CC$8:CC$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!CD$8:CD$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!CE$8:CE$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!CF$8:CF$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!CG$8:CG$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!CH$8:CH$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!CI$8:CI$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!CJ$8:CJ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!CK$8:CK$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!CL$8:CL$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!CM$8:CM$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!CN$8:CN$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!CO$8:CO$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!CP$8:CP$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!CQ$8:CQ$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!CR$8:CR$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},{"$f":"SUMIFS('7_Model'!CS$8:CS$1006,'7_Model'!$D$8:$D$1006,'8_Output'!$A519)","v":0},null,0]
[]
["Job FTE - BMP",null,"active",{"$f":"D$15","v":2014},{"$f":"E$15","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"selection"]
[{"$f":"A468","v":"All BMPs"},null,{"$f":"INDEX(D522:AN522,1,$D$70)","v":1.7956730769230773E-2},{"$f":"SUM(D524:D573)","v":1.7956730769230773E-2},{"$f":"SUM(E524:E573)","v":1.7956730769230773E-2},1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,{"$f":"SUM(W524:W573)","v":1.7956730769230773E-2},1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,null,"selection"]
[{"$f":"A469","v":"Multiple BMP Selection"},null,0,{"$f":"SUMIFS(D524:D573,$AP524:$AP573,1)","v":0},{"$f":"SUMIFS(E524:E573,$AP524:$AP573,1)","v":0},{"$f":"SUMIFS(F524:F573,$AP524:$AP573,1)","v":0},{"$f":"SUMIFS(G524:G573,$AP524:$AP573,1)","v":0},{"$f":"SUMIFS(H524:H573,$AP524:$AP573,1)","v":0},{"$f":"SUMIFS(I524:I573,$AP524:$AP573,1)","v":0},{"$f":"SUMIFS(J524:J573,$AP524:$AP573,1)","v":0},{"$f":"SUMIFS(K524:K573,$AP524:$AP573,1)","v":0},{"$f":"SUMIFS(L524:L573,$AP524:$AP573,1)","v":0},{"$f":"SUMIFS(M524:M573,$AP524:$AP573,1)","v":0},{"$f":"SUMIFS(N524:N573,$AP524:$AP573,1)","v":0},{"$f":"SUMIFS(O524:O573,$AP524:$AP573,1)","v":0},{"$f":"SUMIFS(P524:P573,$AP524:$AP573,1)","v":0},{"$f":"SUMIFS(Q524:Q573,$AP524:$AP573,1)","v":0},{"$f":"SUMIFS(R524:R573,$AP524:$AP573,1)","v":0},{"$f":"SUMIFS(S524:S573,$AP524:$AP573,1)","v":0},{"$f":"SUMIFS(T524:T573,$AP524:$AP573,1)","v":0},{"$f":"SUMIFS(U524:U573,$AP524:$AP573,1)","v":0},{"$f":"SUMIFS(V524:V573,$AP524:$AP573,1)","v":0},{"$f":"SUMIFS(W524:W573,$AP524:$AP573,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AN524:AN573,$AP524:$AP573,1)","v":0}]
[{"$f":"A470","v":"Bioretention"},null,1.7956730769230773E-2,{"$f":"D470/2080","v":1.7956730769230773E-2},{"$f":"E470/2080","v":1.7956730769230773E-2},1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,{"$f":"W470/2080","v":1.7956730769230773E-2},1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,1.7956730769230773E-2,null,{"$f":"AP470","v":0}]
["Bioswale",null,0,{"$f":"D471/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W471/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AP471","v":0}]
["Infiltration Gallery",null,0,{"$f":"D472/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W472/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1]
["Pervious Paving",null,0,{"$f":"D473/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W473/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1]
["Infiltration Basin",null,0,{"$f":"D474/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W474/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Constructed Wetland",null,0,{"$f":"D475/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W475/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Vegetated Roof",null,0,{"$f":"D476/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W476/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Blue Roof",null,0,{"$f":"D477/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W477/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Rainwater Harvesting",null,0,{"$f":"D478/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W478/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Creek Daylighting",null,0,{"$f":"D479/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W479/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D480/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W480/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D481/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W481/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D482/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W482/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D483/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W483/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D484/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W484/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D485/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W485/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D486/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W486/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D487/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W487/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D488/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W488/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D489/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W489/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D490/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W490/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D491/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W491/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D492/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W492/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D493/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W493/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D494/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W494/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D495/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W495/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D496/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W496/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D497/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W497/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D498/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W498/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D499/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W499/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D500/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W500/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D501/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W501/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D502/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W502/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D503/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W503/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D504/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W504/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D505/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W505/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D506/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W506/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D507/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W507/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D508/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W508/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D509/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W509/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D510/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W510/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D511/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W511/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D512/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W512/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D513/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W513/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D514/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W514/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D515/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W515/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D516/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W516/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D517/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W517/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D518/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W518/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["",null,0,{"$f":"D519/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W519/2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,1]

{"sheet":"9_Reference_Cost Assumptions","index":11,"n_rows":32,"n_cols":13,"rows_kept":32,"cut":false,"hidden":true,"merged":[[31,0,31,12]]}
["Project Types/Sub Types (with Costs and Units)  [Original Data - for Reference Only]"]
["Project Type","Project Sub-Type","Project Sub-sub-type","Units of Measurement - BMP","Units of Measurement - Cost","Estimated Life Span (years)","Prototypical Project Size (used to determine per-unit costs)","Base Year for All Cost Data ","Labor Component of Annualized Unit Maintenance Cost\n(hours)","Hourly Wage Rate for Labor\n($/hr)","Labor Component of Annualized Unit Maintenance Cost","Materials Component of Annualized Unit Maintenance Cost","Annualized Unit Maintenance Cost"]
["A ","B","C","D","E","F","G (in units of D)","H","I","J","K","L","M"]
["(given)","(given)","(given)","(given)","(given)","(given)","(given)","(given)","(given)","(given)","( I * J )","(given)","( K + L )"]
["Bioretention","Soft Edge (a.k.a. Rain Garden)","Infiltrative","square feet","$/ft2",30,1000,2014,7.8450000000000006E-2,70,{"$f":"I5*J5","v":5.4915000000000003},1.2599999999999998,{"$f":"K5+L5","v":6.7515000000000001}]
["Bioretention","Soft Edge (a.k.a. Rain Garden)","Underdrained","square feet","$/ft2",30,1000,2014,8.5449999999999998E-2,70,{"$f":"I6*J6","v":5.9814999999999996},1.2600000000000007,{"$f":"K6+L6","v":7.2415000000000003}]
["Bioretention","Hard Edge (a.k.a. Planter)","Infiltrative","square feet","$/ft2",30,1000,2014,8.7550000000000017E-2,70,6.1285000000000007,1.2599999999999989,7.3884999999999996]
["Bioretention","Hard Edge (a.k.a. Planter)","Underdrained","square feet","$/ft2",30,1000,2014,9.4550000000000009E-2,70,6.6185000000000009,1.2599999999999998,7.8785000000000007]
["Bioswale","Soft Edge","none","square feet","$/ft2",30,1000,2014,7.8450000000000006E-2,70,5.4915000000000003,1.2599999999999998,6.7515000000000001]
["Bioswale","Hard Edge","none","square feet","$/ft2",30,1000,2014,8.7550000000000017E-2,70,6.1285000000000007,1.2599999999999989,7.3884999999999996]
["Infiltration Gallery","none","none","square feet","$/ft2",30,1000,2014,4.6199999999999998E-2,70,3.234,0.83999999999999986,4.0739999999999998]
["Pervious Paving","Infiltrative","Local Road","square feet","$/ft2",20,1000,2014,1.4700000000000002E-3,70,0.10290000000000001,9.9999999999999992E-2,0.2029]
["Pervious Paving","Infiltrative","Collector Road","square feet","$/ft2",15,1000,2014,1.6170000000000002E-3,70,0.11319000000000001,0.11000000000000001,0.22319000000000003]
["Pervious Paving","Infiltrative","Arterial Road","square feet","$/ft2",15,1000,2014,1.7639999999999999E-3,70,0.12347999999999999,0.11999999999999998,0.24347999999999997]
["Pervious Paving","Underdrained","Local Road","square feet","$/ft2",20,1000,2014,1.6300000000000002E-3,70,0.11410000000000001,0.1,0.21410000000000001]
["Pervious Paving","Underdrained","Collector Road","square feet","$/ft2",15,1000,2014,1.7930000000000001E-3,70,0.12551000000000001,0.11000000000000001,0.23551000000000002]
["Pervious Paving","Underdrained","Arterial Road","square feet","$/ft2",15,1000,2014,1.9559999999999998E-3,70,0.13691999999999999,0.12,0.25691999999999998]
["Infiltration Basin","none","none","square feet","$/ft2",30,1000,2014,4.6199999999999998E-2,70,3.234,0.83999999999999986,4.0739999999999998]
["Constructed Wetland","Surface","none","square feet","$/ft2",50,1000,2014,1.7999999999999999E-2,70,1.26,0.52,1.78]
["Constructed Wetland","Sub-surface","none","square feet","$/ft2",30,1000,2014,1.7999999999999999E-2,70,1.26,0.6319999999999999,1.8919999999999999]
["Vegetated Roof","Extensive","none","square feet","$/ft2",30,1000,2014,3.5000000000000001E-3,70,0.245,9.9999999999999978E-2,0.34499999999999997]
["Vegetated Roof","Intensive","none","square feet","$/ft2",30,1000,2014,3.5000000000000001E-3,70,0.245,9.9999999999999978E-2,0.34499999999999997]
["Blue Roof","Extensive Pans or Check Dams","none","square feet","$/ft2",20,1000,2014,1.6000000000000001E-3,70,0.112,2.0000000000000004E-2,0.13200000000000001]
["Rainwater Harvesting","Indoor - no dual plumbing","none","cubic feet","$/ft3",50,135,2014,1.6011904761904765E-2,70,1.1208333333333336,8.3052133333333344,9.426046666666668]
["Rainwater Harvesting","Indoor - dual plumbing","none","cubic feet","$/ft3",50,135,2014,1.6011904761904765E-2,70,1.1208333333333336,8.3052133333333344,9.426046666666668]
["Rainwater Harvesting","Outdoor Irrigation","none","cubic feet","$/ft3",50,135,2014,5.1476190476190484E-3,70,0.36033333333333339,3.3771733333333334,3.7375066666666665]
["Creek Daylighting","Public Land","Large City parcel","linear feet","$/ft",50,2400,2014,0.39019999999999999,70,27.314,3.5500000000000007,30.864000000000001]
["Creek Daylighting","Public Land","ROW + City parcels","linear feet","$/ft",30,2400,2014,0.39419999999999999,70,27.594000000000001,3.5499999999999972,31.143999999999998]
["Creek Daylighting","Private Land","ROW + private parcels","linear feet","$/ft",30,2400,2014,0.39419999999999999,70,27.594000000000001,3.5499999999999972,31.143999999999998]
[]
["Notes/Instructions"]
["The above data were developed by Rob Dusenbury, PE, of Sustainable Watershed Designs, in his spreadsheet GI_O&M_LCA_5-7-14.xlsx, received via email on March 12, 2014, for this model."]

{"sheet":"10_Reference_Other Assumptions","index":12,"n_rows":21,"n_cols":3,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
["Financing and Other Assumptions [Original Data - for reference only]"]
["Assumption","Value\n(all values can be modified from the given default value)","Source"]
["Start Year for Model"]
["Present Value Year (Year 0)",2014,"User-defined input"]
["Escalation Factors"]
["Annual Increase in O&M Rate",0.03,"Crispin Hollings, TBL model"]
["Discount Rate"]
["Discount Rate for O&M",0.05,"TBL LCA model assumptions"]
["FTE Precision"]
["Precision of FTE Estimate (round to the nearest 0.25/0.5/1/etc FTE)",0.25,"User-defined input"]
["Budget Precision"]
["Precision of Budget Estimate (round to the nearest $1/$100/$1000/etc)",100,"User-defined input"]
["Labor Hours Precision"]
["Precision of Labor Hours (round to the nearest 1hr/10hrs/100hrs/etc)",5,"User-defined input"]
[]
[]
["NOTES - Financing and Other Assumptions:"]
["Original value for escalation represents the cost increase for O&M labor and materials over time, as determined by SFPUC"]
["Original value for discount rate for O&M, as determined by SFPUC,  represents the general inflation rate over time for purposes of discounting future liabilities."]
["For more information on the determiniation of the escalation factor and discount rate, refer to the Triple Bottom Line Life Cycle Cost Analysis (LCA) Methodology/Scope "]
[" internal memorandum, dated October 31, 2012. Escalation and discount rates were updated per TBL edits in June 2014."]